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

                                  -------------

                                   FORM 10-QSB


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

                 For The Quarterly Period Ended: March 31, 2005

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

             For the transition period from __________ to __________

                        Commission file number 000-23305

                       FIRST VIRTUAL COMMUNICATIONS, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

                   Delaware                                  77-0357037
      --------------------------------                -----------------------
      (State or other jurisdiction of                   (I.R.S. employer
       incorporation or organization)                   identification number)

     303 Twin Dolphin Drive, Suite 600
              Redwood City, CA                               94065
  ----------------------------------------                ----------
  (Address of principal executive offices)                (Zip code)

                                 (650) 801-6500
              ----------------------------------------------------
              (Registrant's Telephone Number, including area code)

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

Securities registered pursuant to Section 12(g) of the Act: Common Stock, $0.001
par value

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

     Indicate by check mark whether the Registrant is an  accelerated  filer (as
defined in Rule 121(b)2 of the Securities Exchange Act of 1934). Yes [ ] No [X]

     State the  number of shares  of  Common  Stock  outstanding  of each of the
issuer's  classes of common  stock,  as of the latest  practicable  date:  as of
November 29, 2005 was 16,613,486.


                       DOCUMENTS INCORPORATED BY REFERENCE

<PAGE>

                                TABLE OF CONTENTS
                                -----------------


                                                                            Page
   PART I.     FINANCIAL INFORMATION

   Item 1.     Financial Statements .......................................... 1

   Item 2.     Management's Discussion and Analysis .......................... 2

   Item 3.     Controls and Procedures ....................................... 5


   PART II.    OTHER INFORMATION

   Item 1.     Legal Proceedings ............................................. 6

   Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds ... 6

   Item 3.     Defaults upon Senior Securities ............................... 6

   Item 4.     Submission of Matters to a Vote of Security Holders ........... 6

   Item 5.     Other Information ............................................. 6

   Item 6.     Exhibits ...................................................... 6

                                        i
<PAGE>

                         PART I - FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS (Unaudited)

    Condensed Consolidated Statement of Net Liabilities in Liquidation
         at March 31, 2005 ................................................. F-1

    Condensed Consolidated Statement of Changes in Net Liabilities
         in Liquidation for the three months ended March 31, 2005 .......... F-2

    Condensed Consolidated Statement of Operations for the three months
         ended March 31, 2004, Going Concern Basis ......................... F-3

    Condensed Consolidated Statement of Cash Flow for the three months
         ended March 31, 2004, Going Concern Basis ......................... F-4

    Notes to Condensed Consolidated Financial Statements ................... F-5

                                       1
<PAGE>

                       FIRST VIRTUAL COMMUNICATIONS, INC.
                       CONDENSED CONSOLIDATED STATEMENT OF
                         NET LIABILITIES IN LIQUIDATION
                                 MARCH 31, 2005
                                   (Unaudited)
                             (Amounts in thousands)

                       ASSETS

    Cash and cash equivalents                                   $    2,687

                                                               ------------
    Total assets in liquidation                                 $    2,687
                                                               ============

                     LIABILITIES

    Estimated settlements to unsecured creditors                $      500
    Estimated liquidation expenses                                   2,670

                                                               ------------
    Total liabilities in liquidation                                 3,170
                                                               ------------

    Net liabilities in liquidation                              $     (483)
                                                               ============

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

                                       F-1

<PAGE>

                       FIRST VIRTUAL COMMUNICATIONS, INC.
                 CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN
                         NET LIABILITIES IN LIQUIDATION
                    FOR THE THREE MONTHS ENDED MARCH 31, 2005
                                   (Unaudited)
                             (Amounts in thousands)

Changes in net liabilities in liquidation:

    Cash and cash equivalents                                   $    2,027
    Accounts receivable                                             (1,681)
    Property and equipment                                             (57)
    Intangible assets                                               (4,360)
    Secured liability settlements                                    4,458
    Estimated liquidation expenses                                     434
                                                               ------------
    Decrease in net liabilities in liquidation                         821

    Net liabilities in liquidation at beginning of period           (1,304)
                                                               ------------

    Net liabilities in liquidation at end of period             $     (483)
                                                               ============

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

                                       F-2
<PAGE>

                       FIRST VIRTUAL COMMUNICATIONS, INC.
                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                    FOR THE THREE MONTHS ENDED MARCH 31, 2004
                               GOING CONCERN BASIS
                                   (Unaudited)
                  (Amounts in thousands, except per share data)

Revenue
         Software                                        $      2,022
         Product                                                   84
         Support service                                        1,565
                                                        --------------
              Total revenue                                     3,671
                                                        --------------
    Cost of sales
         Software                                                  64
         Product                                                   --
         Support service                                          588
                                                        --------------
              Total cost of sales                                 652
                                                        --------------

    Gross profit                                                3,019
                                                        --------------

    Operating expense
         Research and development                               2,019
         Sales and marketing                                    3,075
         General and administrative                             1,504
         Acquisition and other non-recurring charges              700
                                                        --------------
              Total operating expense                           7,298
                                                        --------------
    Operating loss                                             (4,279)
    Other expense, net                                             18
                                                        --------------

    Net loss                                             $     (4,297)
                                                        ==============
    Basic and diluted net loss per share                 $      (0.30)
                                                        ==============
    Shares used in computing basic and
         diluted net loss per share                            14,542
                                                        ==============

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

                                       F-3

<PAGE>

                       FIRST VIRTUAL COMMUNICATIONS, INC.
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                    FOR THE THREE MONTHS ENDED MARCH 31, 2004
                               GOING CONCERN BASIS
                                   (Unaudited)
                             (Amounts in thousands)

Cash flows from operating activities:
  Net loss                                               $     (4,297)
  Adjustments to reconcile net loss to net cash
      used in operating activities:
  Depreciation and amortization                                   328
  Provision for returns and doubtful accounts                    (104)
  Other                                                           (65)
  Changes in operating assets and liabilities:
    Accounts receivable                                           549
    Prepaid expenses and other assets                             171
    Accounts payable                                              287
    Accrued liabilities                                          (358)
    Deferred revenue                                             (162)
                                                        --------------
      Net cash used in operating activities                    (3,651)
                                                        --------------
Cash flows from investing activities:
  Acquisition of property and equipment                          (193)
  Purchase of short-term investments                             (498)
                                                        --------------
      Net cash used in investing activities                      (691)
                                                        --------------
Cash flows from financing activities:
  Proceeds from issuance of stock, net                             30
  Payment related to issuance of common stock                    (112)
  Payment on loan term debt                                      (250)
                                                        --------------
      Net cash used in financing activities                      (332)
                                                        --------------
Net decrease in cash and cash equivalents                      (4,674)

Cash and cash equivalents at beginning of period               11,562
                                                        --------------
Cash and cash equivalents at end of period               $      6,888
                                                        ==============

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

                                       F-4

<PAGE>

                       FIRST VIRTUAL COMMUNICATIONS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1. DESCRIPTION OF REORGANIZATION AND SALE OF SUBSTANTIALLY ALL ASSETS

BANKRUPTCY AND REORGANIZATION

On January 20, 2005 First Virtual Communications,  Inc. ("FVC") filed Chapter 11
bankruptcy under the United States  Bankruptcy Code (the  "Bankruptcy  Code") on
behalf of itself and its wholly owned  domestic  subsidiary,  CUseeMe  Networks,
Inc.  ("CUseeMe")  (collectively,  the  "Company").  The Company  has  continued
limited   operations  as  debtors  in  possession  (the  "Debtors")   under  the
jurisdiction of the United States  Bankruptcy Court (the "Bankruptcy  Court") in
accordance  with the applicable  provisions of the Bankruptcy Code and orders of
the Bankruptcy Court.

On June 8, 2005,  the Bankruptcy  Court entered an order,  upon an amended joint
application  filed  by the  Debtors  and the  Official  Committee  of  Unsecured
Creditors  (the  "Creditors'  Committee"),  approving the  employment of Gregory
Sterling as Chief  Restructuring  Officer ("CRO") of the Debtors and designating
Mr. Sterling as the person responsible for the Debtors as debtors in possession.
The Company  reported the terms and conditions of Mr.  Sterling's  employment in
its Form 8-K filed with the  Securities and Exchange  Commission  (the "SEC") on
May 24,  2005.  Mr.  Sterling  was also  designated  as the  Plan's  Liquidating
Trustee.

On August 25, 2005,  the Company and the  Creditors'  Committee  jointly filed a
plan of reorganization  and a related  disclosure  statement with the Bankruptcy
Court that were  amended on  September  21,  2005.  On November  14,  2005,  the
Bankruptcy Court approved the amended  reorganization  plan (the "Plan"),  which
was  entered  on  November  29,  2005 (the  "Confirmation  Order"),  and  became
effective on December 12, 2005 (the "Effective Date").

The  purpose  of the Plan is to (1)  facilitate  a merger of FVC with  U.S.  Dry
Cleaning  Corporation  (i.e. a planned  reverse  Merger),  (2) make  payments to
creditors of and holders of interests  in the Debtors by  distributing  proceeds
received from the sale of the Debtors' assets (i.e. liquidation of substantially
all of the Company's assets), any amounts recovered in litigation, and any other
property  received  or  recovered  by the  related  Liquidating  Trust,  and (3)
distribute  the New Common  Stock,  as  defined,  to be issued  pursuant  to the
Merger. The assets described above shall be held by the Liquidating Trustee, who
will  administer and distribute the assets as specified in the Plan. The Plan is
intended to resolve all claims against the Debtors,  and all equity interests in
the Debtors of whatever character,  and whether or not allowed by the Bankruptcy
Court pursuant to Section 502 of the Bankruptcy Code.

The Plan calls for U.S.  Dry  Cleaning  Corporation  to merge with and into FVC.
Upon successful  completion of the Merger,  the  Liquidating  Trust will receive
275,698 shares of New Common Stock for the benefit of the  beneficiaries  of the
Liquidating  Trust in accordance with the Plan, the Liquidating Trust Agreement,
the Confirmation Order and applicable law. Additionally, the Liquidating Trustee
will receive 0.75% of common stock in the reorganized  debtor,  or approximately
63,600 shares of New Common Stock, upon successful completion of the Merger.

As more fully described in the Plan, it is anticipated  that the common stock of
the Reorganized Debtor, will begin to be publicly traded on the Over-the-Counter
Bulletin Board approximately two months following  confirmation of the Plan. For
purposes of  calculating  distributions  to be made under the Plan, the value of
the  275,698  shares of New  Common  Stock  shall be  calculated  based upon the
average  closing  bid price for a share of stock for the five (5)  trading  days
prior to the close of trading on the sixtieth day  following  the first day that
such stock was traded publicly. The Liquidating Trustee shall not distribute any
of the New  Common  Stock any  earlier  than the later of (a) the  sixtieth  day
following the first day that such stock was traded publicly, and (b) the date of
the initial  distribution  (other  than New Common  Stock) to holders of general
unsecured claims.

                                       F-5
<PAGE>

                       FIRST VIRTUAL COMMUNICATIONS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

The  following  are certain  other  significant  provisions  of the Plan and the
Confirmation Order issued by the Bankruptcy Court:

     o    All assets and  liabilities  of FVC and CUseeMe were deemed merged and
          treated as though they were held and owed,  respectively,  by a single
          entity  for  all  purposes  related  to the  Plan  including,  voting,
          confirmation,  and  distribution.  No  distribution  shall  be made on
          account  of any  intercompany  claim.  All  obligations  arising  from
          guarantees   or  joint  or  several   liability   were   substantively
          consolidated,  which shall not,  other than for  purposes of the Plan,
          affect the legal and corporate structures of the Debtors.

     o    All executory contracts and unexpired leases were deemed rejected.

     o    On the Effective  Date, all preferred and common stock  interests were
          cancelled and extinguished.  It is expected that there will not be any
          funds available for distribution to holders of such interests.

     o    Except as  otherwise  provided in the Plan,  the Company  shall,  as a
          reorganized  debtor,  continue to exist after the Effective  Date as a
          corporate  entity,   with  all  the  powers  of  a  corporation  under
          applicable law and in the jurisdiction in which it is incorporated and
          pursuant to its certificate or articles of incorporation and bylaws in
          effect prior to the Effective Date, provided,  however, that as of the
          Effective  Date,  the Debtors'  property will be deemed to vest in the
          Liquidating   Trust   consistent  with  the  terms  of  the  Plan  and
          Liquidating Trust Agreement.

     o    Except as  otherwise  provided  in the Plan,  all common  stock of the
          reorganized  Debtor  issued to holders of  allowed  claims  (including
          common  stock to be  issued  to the  CRO),  will be  issued  under the
          exemption  from   registration   requirements  of  Section  5  of  the
          Securities  Act  of  1933,  as  amended,  (and  the  equivalent  state
          securities  laws)  provided by Section  1145(a)(1)  of the  Bankruptcy
          Code.

     o    Except as otherwise  provided in the Plan or in any agreement  entered
          into in connection with the Plan, on the Effective Date all mortgages,
          deeds of trust,  liens and any other security  interests in or against
          the  property  of  the  Liquidating  Trust  were  fully  released  and
          discharged,  and all right,  title and interest of the holders of such
          interests,  (including  any rights to  collateral  there  under) shall
          remain vested in the Liquidating Trust.

     o    Except  for  professionals  employed  in the  Chapter  11  cases,  all
          requests for payment of administrative expenses must be filed with the
          Bankruptcy  Court and served on certain  parties on or before ten days
          after the Effective Date.

SALE OF ASSETS

On February 28, 2005,  following a competitive  bidding process  conducted under
the  supervision  of  the  Bankruptcy  Court,  FVC,  with  the  approval  of the
Creditors'  Committee,  accepted the offer of RADvision  Ltd.  ("RADvision")  to
purchase  substantially  all the assets of the Company for $7.15 million in cash
plus certain additional consideration, subject to Bankruptcy Court approval. The
"Purchase Agreement" consisted of an asset purchase agreement dated February 21,
2005 among FVC,  CUseeMe,  and RADvision,  a letter dated February 28, 2005 from
RADvision to the Company  setting forth certain  terms of  RADvision's  improved
bid, and certain portions of the record of the solicitation conference conducted
on February 28, 2005 during which RADvision  modified its improved bid. On March
14, 2005,  the Bankruptcy  Court entered an order ("Sale  Order")  approving the
Purchase Agreement.

On March 15, 2005, FVC and CUseeMe  completed a sale of substantially  all their
assets under the Purchase Agreement with RADvision, which acquired substantially
all the operating assets,  intellectual  property and customer  contracts of FVC
and CUseeMe for $7.15 million in cash and  assumption of certain  liabilities in
exchange  for the  assets,  free  and  clear  of any  liens,  claims,  or  other
interests.  In accordance with the Sale Order, FVC and CUseeMe used a portion of
the proceeds to repay all their  outstanding  secured  indebtedness and to pay a
$150,000  break-up  fee under a prior  asset  purchase  agreement  between  FVC,
CUseeMe,  and an  investment  partnership  led by  Millennium  Technology  Value
Partners,  L.P., a New York-based  private equity fund,  Silicon Valley Bank and
Morrison & Foerster  LLP.  The Sale Order also  provided  for  certain  employee
protections  and  other  benefits,  subject  to the  consent  of  the  Creditors
Committee, and certain other payments associated with the sale transaction.  FVC
and CUseeMe used the remaining proceeds to finance their bankruptcy cases.

                                       F-6
<PAGE>

                       FIRST VIRTUAL COMMUNICATIONS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

2. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America ("GAAP") for interim financial information and pursuant
to the rules and regulations of the SEC. Accordingly; they do not include all of
the  information  and  footnotes   required  by  GAAP  for  complete   financial
statements.  The  unaudited  interim  financial  statements,  in the  opinion of
management, reflect all adjustments, consisting of normal recurring adjustments,
considered   necessary  for  a  fair  presentation,   except  for  the  sale  of
substantially all assets as described above.

These condensed  consolidated  financial  statements and notes should be read in
conjunction with the Company's audited consolidated financial statements for the
year ended  December 31, 2004 and notes thereto  ("December  31, 2004  Financial
Statements"),  included in the Company's Annual Report on Form 10-KSB filed with
the SEC on December 15, 2005.

The  accompanying  condensed  consolidated  financial  statements  for the three
months  ended  March  31,  2004 are  presented  on the  going  concern  basis of
accounting,  which  contemplates  realization  of  assets  and  satisfaction  of
liabilities  in the normal  course of business.  As  previously  reported in the
Company's  December 31, 2004 Financial  Statements,  management  determined that
liquidation  was  imminent on December  31,  2004.  Accordingly,  the  condensed
consolidated financial statements as of and for the three months ended March 31,
2005  were  prepared  on the  liquidation  basis of  accounting.  This  basis of
accounting is considered appropriate when, among other things,  liquidation of a
company  is  probable  and the net  realizable  value of  assets  is  reasonably
determinable.  Under  this  basis of  accounting,  assets  are  valued  at their
estimated net realizable  values and  liabilities  are stated at their estimated
settlement amounts.

USE OF ESTIMATES

The  preparation  of  financial  statements  in  conformity  with GAAP  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial statements, and the reported
amounts of revenues and expenses  during the reporting  periods.  Actual results
could  differ  from  those  estimates.  Significant  estimates  include  the net
realizable  values of  assets  and the  settlement  amount  of  liabilities,  in
accordance with the liquidation basis of accounting.

PRINCIPLES OF CONSOLIDATION

The  consolidated  financial  statements  include  the  accounts  of FVC and its
subsidiary.  All significant  intercompany  accounts and transactions  have been
eliminated.

CASH AND CASH EQUIVALENTS

The Company  considers  all highly liquid  investments  with a maturity of three
months or less when purchased to be cash equivalents.

ACCOUNTS RECEIVABLE

The net  realizable  value of  accounts  receivable  that was  reflected  in the
Company's  December 31, 2004  Financial  Statements,  totaling  $1,681,000,  was
collected from customers during the three months ended March 31, 2005.

PROPERTY AND EQUIPMENT

Substantially  all property and  equipment  was sold to RADvision in March 2005.
The net  realizable  value of property and  equipment  that was reflected in the
Company's December 31, 2004 Financial Statements, totaling $57,000, was based on
the purchase price allocation included in the RADvision Purchase Agreement.

                                       F-7
<PAGE>

                       FIRST VIRTUAL COMMUNICATIONS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

INTANGIBLE ASSETS

Intangible assets,  which were sold to RADvision in March 2005, were recorded at
their  estimated  net  realizable  value at December 31, 2004 based on the price
paid by RADvision as set forth in the purchase price allocation  included in the
aforementioned  Purchase  Agreement.  Such  intangible  assets were comprised of
technology and  distribution  networks at values of $3,295,000  and  $1,065,000,
respectively.

SECURED LIABILITY SETTLEMENTS

Secured  liability  settlements  totaling  $4,458,000  were  recorded  at  their
estimated net  settlement  amount at December 31, 2004 and were disbursed to the
secured  creditors during March 2005 out of the proceeds  received from the sale
of assets to RADvision  under the  provisions of the Plan and as directed by the
Bankruptcy Court.

ESTIMATED SETTLEMENTS DUE TO UNSECURED CREDITORS

Estimated  settlements to unsecured  creditors are presented at their  estimated
settlement  amounts and are based on the Liquidating  Trustee's  estimate of the
remaining  cash that will be available  after  disbursement  of all other claims
with higher priority in accordance with the Plan.

ESTIMATED LIQUIDATION EXPENSES

Estimated liquidation expenses represent the estimated  administrative  expenses
to liquidate the Company and consist primarily of legal and accounting fees.

3.  LITIGATION

As discussed in Note 1 to the Company's December 31, 2004 Financial  Statements,
the Company became subject to a federal class-action  securities lawsuit in late
2004 relating to the decline in the value of its common stock.  The case against
the Company  was  withdrawn  in early  2005;  however,  certain  former  Company
officers are still defendants.

Except as otherwise  provided in the Plan, the Liquidating Trust Agreement,  the
related Confirmation Order, or in any other agreement entered into in connection
with the Plan, in accordance  with section  1123(b) of the Bankruptcy  Code, the
estate and the Liquidating Trust shall retain and may; enforce,  sue on, settle,
or compromise  (or decline to do any of the  foregoing) all causes of action and
defenses that the Debtors may hold against any person or entity. The Liquidating
Trustee, in consultation with the Creditors'  Committee,  may pursue such causes
of action and defenses, as appropriate, in accordance with the best interests of
the estate or its successor(s)  who hold such rights.  Such causes of action and
defenses  are not barred or waived (or deemed to be barred or waived)  under the
doctrine of res judicata or other legal principles.  Nothing in the Confirmation
Order or in the Plan shall have any  preclusive  effect on such causes of action
or defenses.

                                       F-8
<PAGE>

ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

In addition to  historical  information,  management's  discussion  and analysis
includes certain forward-looking statements including, but not limited to, those
related to the growth and  strategies,  future  operating  results and financial
position as well as economic and market  events and trends of the  Company.  All
forward-looking  statements  made  by the  Company,  including  such  statements
herein, include material risks and uncertainties and are subject to change based
on factors beyond the control of the Company.  Accordingly, the Company's actual
results and financial  position could differ  materially from those expressed or
implied  in any  forward-looking  statement  as a  result  of  various  factors,
including  without  limitation those described in the Company's filings with the
Securities  and Exchange  Commission  regarding  risks  affecting  the Company's
financial conditions and results of operations.

BANKRUPTCY FILING

On January 20, 2005 First Virtual Communications,  Inc. ("FVC") filed Chapter 11
bankruptcy under the United States  Bankruptcy Code (the  "Bankruptcy  Code") on
behalf of itself and its wholly owned  domestic  subsidiary,  CUseeMe  Networks,
Inc.  ("CUseeMe")  (collectively,  the  "Company").  The Company  has  continued
limited   operations  as  debtors  in  possession  (the  "Debtors")   under  the
jurisdiction of the United States  Bankruptcy Court (the "Bankruptcy  Court") in
accordance  with the applicable  provisions of the Bankruptcy Code and orders of
the Bankruptcy Court.

COURT CONFIRMATION OF THE COMPANY'S PLAN OF REORGANIZATION

On August  25,  2005,  the  Company  and the  Official  Committee  of  Unsecured
Creditors (the "Creditors'  Committee")  jointly filed a plan of  reorganization
and a related  disclosure  statement with the Bankruptcy Court that were amended
on September 21, 2005. On November 14, 2005, the  Bankruptcy  Court approved the
amended reorganization plan (the "Plan"), which was entered on November 29, 2005
(the  "Confirmation  Order"),  and became  effective  on December  12, 2005 (the
"Effective Date").

The  purpose  of the Plan is to (1)  facilitate  a merger of FVC with  U.S.  Dry
Cleaning  Corporation  (i.e. a planned  reverse  Merger),  (2) make  payments to
creditors of and holders of interests  in the Debtors by  distributing  proceeds
received from the sale of the Debtors' assets (i.e. liquidation of substantially
all of the Company's assets), any amounts recovered in litigation, and any other
property  received  or  recovered  by the  related  Liquidating  Trust,  and (3)
distribute  the New Common  Stock,  as  defined,  to be issued  pursuant  to the
Merger. The assets described above shall be held by the Liquidating Trustee, who
will  administer and distribute the assets as specified in the Plan. The Plan is
intended to resolve all claims against the Debtors,  and all equity interests in
the Debtors of whatever character,  and whether or not allowed by the Bankruptcy
Court pursuant to Section 502 of the Bankruptcy Code.

The Plan calls for U.S.  Dry  Cleaning  Corporation  to merge with and into FVC.
Upon successful  completion of the Merger,  the  Liquidating  Trust will receive
275,698 shares of New Common Stock for the benefit of the  beneficiaries  of the
Liquidating  Trust in accordance with the Plan, the Liquidating Trust Agreement,
the Confirmation Order and applicable law.

It is anticipated that the common stock of the Reorganized Debtor, will begin to
be publicly  traded on the  Over-the-Counter  Bulletin Board  approximately  two
months  following   confirmation  of  the  Plan.  For  purposes  of  calculating
distributions  to be made under the Plan, the value of the 275,698 shares of New
Common Stock shall be calculated  based upon the average closing bid price for a
share of stock for the five (5)  trading  days  prior to the close of trading on
the sixtieth day  following  the first day that such stock was traded  publicly.
The  Liquidating  Trustee shall not  distribute  any of the New Common Stock any
earlier than the later of (a) the sixtieth day following the first day that such
stock was traded publicly,  and (b) the date of the initial  distribution (other
than New Common Stock) to holders of general unsecured claims

                                        2
<PAGE>

PAYMENT OF RETAINED  PROFESSIONALS IN THE BANKRUPTCY CASE OF THE COMPANY AND ITS
SUBSIDIARIES

On June 8, 2005,  the Bankruptcy  Court entered an order,  upon an amended joint
application  filed by the Debtors and the  Creditors'  Committee,  approving the
employment of Gregory  Sterling as Chief  Restructuring  Officer  ("CRO") of the
Debtors and designating  Mr. Sterling as the person  responsible for the Debtors
as debtors in possession.  The Company  reported the terms and conditions of Mr.
Sterling's  employment  in its Form 8-K filed with the  Securities  and Exchange
Commission  (the "SEC") on May 24, 2005. Mr. Sterling was also designated as the
Plan's Liquidating Trustee.  Additionally,  the Liquidating Trustee will receive
0.75% of common stock in the reorganized debtor, or approximately  63,600 shares
of New Common Stock, upon successful completion of the Merger.

CRITICAL ACCOUNTING ESTIMATES

In connection  with the adoption of the Plan, the  liquidation of  substantially
all assets,  and the planned reverse merger, we adopted the liquidation basis of
accounting  effective  December  31,  2004,  whereby  assets are valued at their
estimated  net  realizable  cash  values  and  liabilities  are  stated at their
estimated  settlement  amounts.   The  preparation  of  consolidated   financial
statements  using  the  liquidation  basis  of  accounting  requires  us to make
assumptions,  judgments and estimates that can have a significant  impact on our
reported net liabilities in liquidation. We base our assumptions,  judgments and
estimates on the most recent  information  available  and various  other factors
that we believe to be reasonable under the  circumstances.  Actual results could
differ   materially  from  these   estimates  under  different   assumptions  or
conditions.  On a regular  basis we  evaluate  our  assumptions,  judgments  and
estimates  and make  changes  accordingly.  We  believe  that  the  assumptions,
judgments and estimates involved in the accounting for the estimated settlements
to secured  and  unsecured  creditors,  estimated  costs to be  incurred  during
liquidation,  and estimated net realizable values of assets,  including accounts
receivable,  intangible  assets,  and property and equipment,  have the greatest
potential impact on our consolidated financial statements,  so we consider these
estimates to be our critical accounting policies.  We discuss below the critical
accounting estimates associated with these policies.

Estimated Settlement Costs
--------------------------

Secured  liability  settlements  totaling  $4,458,000  were  recorded  at  their
estimated net  settlement  amount at December 31, 2004 and were disbursed to the
secured  creditors during March 2005 out of the proceeds  received from the sale
of assets to RADVision  under the  provisions of the Plan and as directed by the
Bankruptcy  Court.  Therefore,  estimated  settlement costs to secured creditors
were  estimated at zero at March 31, 2005.  Estimated  settlements  to unsecured
creditors are presented at their estimated  settlement  amounts and are based on
the Liquidating  Trustee's estimate of the remaining cash that will be available
after  disbursement  of all other claims with higher priority in accordance with
the Plan

Estimated Liquidation Expenses
------------------------------

Under the liquidation basis of accounting, we accrue for the remaining estimated
costs  to be  incurred  during  liquidation,  including  compensation,  fees  of
professional  service providers and  miscellaneous  other costs. Such costs were
estimated at $2.670 million at March 31, 2005. Our estimates are based on actual
expenses incurred to liquidate the Company in 2005 plus additional  estimates to
complete  the reverse  merger and wind of the affairs of the Plan.  If there are
delays,  or we are not successful in achieving  these  objectives,  actual costs
incurred  during  liquidation  may  increase,  reducing  any assets  that may be
available in liquidation.

Estimated Net Realizable Value of Accounts Receivable
-----------------------------------------------------

The net realizable  value of accounts  receivable  that was recorded at December
31, 2004,  totaling  $1,681,000,  was collected from customers  during the three
months ended March 31, 2005. Therefore, we estimated the net realizable value of
accounts receivable at March 31, 2005 to be zero.

Estimated Net Realizable Value of Intangible Assets
---------------------------------------------------

Intangible assets,  which were sold to RADvision in March 2005, were recorded at
their  estimated  net  realizable  value at December 31, 2004 based on the price
paid by RADvision as set forth in the purchase price allocation  included in the
related Purchase Agreement.  Such intangible assets were comprised of technology
and distribution networks at values of $3,295,000 and $1,065,000,  respectively.
Since  substantially  all of the assets were sold in March 2005, we estimate the
net realizable value to be zero at March 31, 2005.

                                        3
<PAGE>

Estimated Net Realizable Value of Property and Equipment
--------------------------------------------------------

Substantially  all property and  equipment  was sold to RADvision in March 2005.
The net  realizable  value of property  and  equipment  recorded at December 31,
2004,  totaling $57,000,  was based on the purchase price allocation included in
the RADvision  Purchase  Agreement.  Since  substantially all of the assets were
sold in March 2005, we estimate the net realizable value to be zero at March 31,
2005.

LIQUIDITY AND CAPITAL RESOURCES

As  previously  mentioned,  the Company is operating  as a  debtor-in-possession
under the provisions of Chapter 11 of the Bankruptcy Code. Our primary objective
is to complete  the reverse  merger with U.S. Dry  Cleaning  Corporation  and to
wind-up the affairs of the Chapter 11 Bankruptcy.

On February 28, 2005,  following a competitive  bidding process  conducted under
the  supervision  of  the  Bankruptcy  Court,  FVC,  with  the  approval  of the
Creditors'  Committee,  accepted the offer of RADvision  Ltd.  ("RADvision")  to
purchase  substantially  all the assets of the Company for $7.15 million in cash
plus certain additional consideration,  subject to Bankruptcy Court approval. On
March 14, 2005, the Bankruptcy  Court entered an order ("Sale Order")  approving
the Purchase Agreement.

On March 15, 2005, FVC and CUseeMe  completed a sale of substantially  all their
assets under the Purchase Agreement with RADvision, which acquired substantially
all the operating assets,  intellectual  property and customer  contracts of FVC
and CUseeMe for $7.15 million in cash and  assumption of certain  liabilities in
exchange  for the  assets,  free  and  clear  of any  liens,  claims,  or  other
interests.  In accordance with the Sale Order, FVC and CUseeMe used a portion of
the proceeds to repay all their  outstanding  secured  indebtedness and to pay a
$150,000  break-up  fee under a prior  asset  purchase  agreement  between  FVC,
CUseeMe,  and an  investment  partnership  led by  Millennium  Technology  Value
Partners,  L.P., a New York-based  private equity fund,  Silicon Valley Bank and
Morrison & Foerster  LLP.  The Sale Order also  provided  for  certain  employee
protections  and  other  benefits,  subject  to the  consent  of  the  Creditors
Committee, and certain other payments associated with the sale transaction.  FVC
and CUseeMe used the remaining proceeds to finance their bankruptcy cases.

At March 31,  2005,  we  estimate  that  there are $2.670  million of  remaining
liquidation  costs,  and  $500,000  of  remaining  cash  to  be  distributed  as
settlements to unsecured creditors.  Estimated liquidation expenses decreased by
$0.434  million  from  $3.104  million  at  December  31,  2004  due to net cash
disbursements (not including secured creditor payments) during the quarter ended
March 31, 2005.

Net liabilities in liquidation  decreased to $(0.483)  million at March 31, 2005
from $(1.304)  million at December 31, 2004. This decrease is due to the sale of
substantially  all  assets  to  RADvision  and  represents  the  net  effect  of
liquidating  the  assets  for cash,  but not being  able to pay all  outstanding
creditors at the time of sale due to priorities  imposed by the Bankruptcy  Code
and  Court.  Additionally,  the  estimated  liquidation  expenses  reduction  as
described  above   contributed  to  the  net  decrease  in  net  liabilities  in
liquidation.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2005

The Company's  operations have been  substantially  suspended with the filing of
Chapter 11 bankruptcy  on January 20, 2005, so the Company is no longer  engaged
in the conduct of business  and now operates for the sole purpose of holding and
liquidating  its assets and completing the reverse merger with U.S. Dry Cleaning
Corporation  as  described  above.  A  comparison  of the results of  operations
between  fiscal  periods would not be helpful to investors due to the Chapter 11
filing.

As mentioned  above,  the Company  completed a sale of  substantially  all their
assets  to  RADvision  for  $7.15  million  in cash and  assumption  of  certain
liabilities  on March 15, 2005. A substantial  portion of the proceeds were used
to  pay  all  of  the  Company's  outstanding  secured  indebtedness  and  other
obligations which left a cash balance of $2.687 million as of March 31, 2005.

Pre-petition   unsecured   liabilities  whose  disposition  may  be  subject  to
settlement  or  otherwise  dependent  on the outcome of the Chapter 11 case have
been segregated and classified as estimated  settlements to unsecured  creditors
in the  accompanying  March 31, 2005  condensed  consolidated  statement  of net
liabilities in liquidation.

                                        4
<PAGE>

ITEM 3.    CONTROLS AND PROCEDURES

An evaluation was not performed under the supervision and with the participation
of  our  management,   including  the  Chief   Restructuring   Officer,  of  the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures as of the end of the period covered by this Quarterly  Report on Form
10-QSB.  Officers  and  management  of the Company who may have  performed  such
evaluation  are no longer  present or in a capacity  to certify.  The  Company's
Chief Restructuring Officer was not hired until June 8, 2005.

During the fourth quarter of 2004,  substantially all personnel resigned or were
terminated  thereby leaving  significant  deficiencies in internal  control over
financial  reporting.  The CFO and Controller left the Company in November 2004,
but did  return as  consultants  to assist  with the  closing  of the  financial
statements  for the year  ended  December  31,  2004.  There  were no changes in
internal  control over  financial  reporting  during the quarter ended March 31,
2005 that affected or were reasonably likely to affect our internal control over
financial reporting.

                                        5
<PAGE>

                           PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

The Company became subject to a federal class-action  securities lawsuit in late
2004 related to the decline in the value of its common  stock.  The case against
the Company  was  withdrawn  in early  2005;  however,  the  officers  are still
defendants.

Except as otherwise  provided in the Plan, the Liquidating Trust Agreement,  the
Confirmation  Order, or in any other  agreement  entered into in connection with
the Plan, in accordance with section 1123(b) of the Bankruptcy  Code, the estate
and the  Liquidating  Trust shall retain and may;  enforce,  sue on, settle,  or
compromise  (or  decline  to do any of the  foregoing)  all causes of action and
defenses that the Debtors may hold against any person or entity. The Liquidating
Trustee, in consultation with the Creditors'  Committee,  may pursue such causes
of action and defenses, as appropriate, in accordance with the best interests of
the estate or its successor(s)  who hold such rights.  Such causes of action and
defenses  are not barred or waived (or deemed to be barred or waived)  under the
doctrine of res judicata or other legal principles.  Nothing in the Confirmation
Order or in the Plan shall have any  preclusive  effect on such causes of action
or defenses.

ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

Not applicable.

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

Not applicable.

ITEM 5.    OTHER INFORMATION

None.

ITEM 6.    EXHIBITS

Exhibit
  No.                            Description of Document
-------   ----------------------------------------------------------------------

31.1      Certification  Pursuant to Rule 15d-14 of the  Securities and Exchange
          Act as amended,  as Pursuant to Section 302 of the  Sarbanes-Oxley Act
          of 2002

32.1      Certification  Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002

                                        6
<PAGE>

                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

FIRST VIRTUAL COMMUNICATIONS, INC.

By:  /s/ GREGORY STERLING                       Date: December 23, 2005
     ----------------------------
     Gregory Sterling
     Chief Restructuring Officer
     (Duly Authorized Officer and
     Principal Financial Officer)



<PAGE>

                                  EXHIBIT INDEX

Exhibit
  No.                         Description of Document
-------   ----------------------------------------------------------------------

31.1      Certification  Pursuant to Rule 15d-14 of the  Securities and Exchange
          Act as amended,  as Pursuant to Section 302 of the  Sarbanes-Oxley Act
          of 2002

32.1      Certification  Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002