<PAGE>

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

                                   FORM 10-Q

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
     EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2000

                                      or

[_]  Transition report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934 for the transition period from _________________ to
     _____________________.

                       Commission File Number 000-25977

                              __________________

                              LIQUID AUDIO, INC.
            (Exact name of registrant as specified in its charter)


                 Delaware                                    77-0421089
    ---------------------------------                  ---------------------
     (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                     Identification No.)



2221 Broadway, Redwood City, CA                                 94063
-----------------------------------------              ---------------------
(Address of  principal executive offices)                     (Zip Code)


                                (650) 549-2000
          ----------------------------------------------------------
             (Registrant's telephone number, including area code)



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) had been subject to such filing
requirements for the past 90 days.   X   Yes     _____ No
                                   -----

As of April 28, 2000, there were 22,067,780 shares of registrant's Common Stock
outstanding.

                                       1
<PAGE>

                              LIQUID AUDIO, INC.

                                     INDEX

<TABLE>
<CAPTION>
<S>                                                                                                   <C>
PART I. FINANCIAL INFORMATION.....................................................................      3

   ITEM 1.  FINANCIAL STATEMENTS...................................................................     3
           Condensed Balance Sheet as of March 31, 2000 and December 31, 1999
           Condensed Statement of Operations for the three months ended March 31, 2000 and 1999
           Condensed Statement of Cash Flows for the three months ended March 31, 2000 and 1999
           Notes To Condensed Financial Statements
   ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
             RESULTS OF OPERATIONS.................................................................     9
   ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.............................    23

PART II. OTHER INFORMATION.........................................................................    24

   ITEM 1.  LEGAL PROCEEDINGS......................................................................    24
   ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS..............................................    25
   ITEM 3.  DEFAULTS UPON SENIOR SECURITIES........................................................    25
   ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS....................................    25
   ITEM 5.  OTHER INFORMATION......................................................................    25
   ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.......................................................    25

SIGNATURES.........................................................................................    26

INDEX TO EXHIBITS FOR FORM 10-Q....................................................................    27
</TABLE>

                                       2
<PAGE>

                         PART I.  FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

                              LIQUID AUDIO, INC.
                            CONDENSED BALANCE SHEET
                                (in thousands)

<TABLE>
                                                                       March 31,          December 31,
                                                                         2000                1999
                                                                      -----------        --------------
Assets                                                                (unaudited)           (audited)
<S>                                                                   <C>                <C>
Current assets:
  Cash and cash equivalents........................................     $ 46,206              $138,692
  Short-term investments...........................................      106,211                19,157
  Accounts receivable, net.........................................          548                   316
  Receivables from related parties.................................          435                   435
  Other current assets.............................................          604                   638

                                                                      ----------         -------------
     Total current assets..........................................      154,004               159,238
                                                                      ----------         -------------
Investment in related party........................................        1,743                 1,959
Property and equipment, net........................................        6,316                 4,857
Other assets.......................................................          216                   220

                                                                      ----------         -------------
       Total assets................................................     $162,279              $166,274
                                                                      ==========         =============
Liabilities and stockholders' equity
Current liabilities:
  Accounts payable.................................................     $  2,689              $  1,952
  Accrued expenses and other current liabilities...................        4,550                 2,901
  Deferred revenue.................................................        1,277                 1,572
  Capital lease obligations, current portion.......................          172                   194
  Equipment loan, current portion..................................          589                   589

                                                                      ----------         -------------
     Total current liabilities.....................................        9,277                 7,208
                                                                      ----------         -------------
Capital lease obligations, non-current portion.....................          119                   149
Equipment loan, non-current portion................................          585                   731
Note payable to related party......................................          426                   441

                                                                      ----------         -------------
       Total liabilities...........................................       10,407                 8,529
                                                                      ----------         -------------

Stockholders' equity:
  Common stock.....................................................           22                    22
  Additional paid-in capital.......................................      199,527               198,973
  Unearned compensation............................................         (874)               (1,097)
  Accumulated deficit..............................................      (46,749)              (40,225)
  Accumulated other comprehensive income...........................          (54)                   72
                                                                      ----------         -------------
       Total stockholders' equity..................................      151,872               157,745

       Total liabilities and stockholders' equity..................     $162,279              $166,274
                                                                      ==========         =============
</TABLE>

           See accompanying notes to condensed financial statements

                                       3
<PAGE>

                              LIQUID AUDIO, INC.
                       CONDENSED STATEMENT OF OPERATIONS
              (in thousands, except per share amounts; unaudited)


<TABLE>
<CAPTION>
                                                                             Three Months Ended
                                                                                  March 31,
                                                                      ---------------------------------
                                                                          2000                 1999
                                                                      ------------         ------------
<S>                                                                   <C>                  <C>
Net revenues:
 License...........................................................     $    231             $    259
 Services..........................................................          401                   89
 Business development (related party)..............................        2,363                  183
                                                                        --------             --------
       Total net revenues..........................................        2,995                  531
                                                                        --------             --------
Cost of net revenues:
 License...........................................................           18                   46
 Services..........................................................          661                  153
 Business development (related party)..............................           --                    2
                                                                        --------             --------
       Total cost of net revenues..................................          679                  201
                                                                        --------             --------
Gross profit.......................................................        2,316                  330
Operating expenses:
 Sales and marketing...............................................        3,403                2,119
 Research and development..........................................        4,920                1,560
 General and administrative........................................        1,862                  502
 Strategic marketing--equity instruments...........................          561                   --
 Stock compensation expense........................................          192                  425
                                                                        --------             --------
       Total operating expenses....................................       10,938                4,606
                                                                        --------             --------
Loss from operations...............................................       (8,622)              (4,276)
Other income (expense), net........................................        2,314                  133
Minority interest in loss of related party.........................         (216)                  --
                                                                        --------             --------
 Net loss..........................................................     $ (6,524)            $ (4,143)
                                                                        ========             ========

Net loss per share:
 Basic and diluted.................................................     $  (0.30)            $  (1.39)
                                                                        ========             ========
 Weighted average shares...........................................       21,918                2,972
                                                                        ========             ========
</TABLE>

           See accompanying notes to condensed financial statements

                                       4
<PAGE>

                              LIQUID AUDIO, INC.
                       CONDENSED STATEMENT OF CASH FLOWS
                           (in thousands; unaudited)


<TABLE>
<CAPTION>
                                                                          Three Months Ended March 31,
                                                                       -----------------------------------
                                                                         2000                       1999
                                                                       --------                   --------
<S>                                                                    <C>                        <C>
Cash flows from operating activities:
  Net loss.........................................................    $ (6,524)                  $ (4,143)
  Adjustments to reconcile net loss to net cash used in operating
     activities:
     Depreciation and amortization.................................         573                        168
     Amortization of unearned compensation.........................         192                        425
     Allowance for doubtful accounts...............................           9                         93
     Equity investment losses......................................         216                        378
     Strategic marketing-equity instruments........................         561                         --
     Other.........................................................         (14)                        --
     Changes in assets and liabilities:
       Accounts receivable.........................................        (241)                       246
       Receivables from related parties............................          --                        438
       Other assets................................................          38                         37
       Accounts payable............................................         737                       (284)
       Accrued expenses and other current liabilities..............       1,649                        405
       Deferred revenue............................................        (295)                       596
                                                                       --------                   --------
       Net cash used in operating activities.......................      (3,099)                    (1,641)
                                                                       --------                   --------
Cash flows from investing activities:
  Acquisition of property and equipment............................      (2,032)                      (324)
  Sales (purchases) of short-term investments, net.................     (87,180)                     3,001
                                                                       --------                   --------
       Net cash provided by (used in) investing activities.........     (89,212)                     2,677
                                                                       --------                   --------
Cash flows from financing activities:
  Proceeds from issuance of common stock...........................          23                         --
  Payments made under capital leases...............................         (52)                       (31)
  Proceeds from equipment loan.....................................          --                        401
  Payments made under equipment loan...............................        (146)                       (52)
                                                                       --------                   --------
       Net cash provided by (used in) financing activities.........        (175)                       318
                                                                       --------                   --------
Net increase (decrease) in cash and cash equivalents...............     (92,486)                     1,354
Cash and cash equivalents at beginning of period...................     138,692                     14,143
                                                                       --------                   --------
Cash and cash equivalents at end of period.........................    $ 46,206                   $ 15,497
                                                                       ========                   ========
Supplemental disclosures:
  Cash paid for interest...........................................    $     45                   $     51
Non-cash investing and financing activities:
  Acquisition of property and equipment through capital leases.....    $     --                   $      8
  Equity investment with note payable..............................          --                        378
</TABLE>

           See accompanying notes to condensed financial statements

                                       5
<PAGE>

                              LIQUID AUDIO, INC.
                    NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (unaudited)

NOTE 1 - THE COMPANY AND BASIS OF PRESENTATION:

   Liquid Audio, Inc. (the "Company") was incorporated in California in January
1996 and reincorporated in Delaware in April 1999 with the goal of becoming the
premier provider of software applications and services that enable the secure
delivery and sale of digital music over the Internet.  To this end, the Company
has developed an end-to-end solution for promoting and distributing music over
the Internet.  The Company's solutions enable the secure distribution of high
quality music files while providing consumers with the ability to access,
preview and purchase that music via the Internet.

   The accompanying unaudited condensed financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Regulation S-X.
Accordingly, they do not include all of the information and footnotes required
by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments (consisting of normal recurring
adjustments) considered necessary for a fair presentation have been included.

   Certain reclassifications have been made to the prior periods' financial
statements to conform to the current period presentation. The reclassifications
had no effect on net loss, stockholders' equity or cash flows.

NOTE 2 - BALANCE SHEET COMPONENTS (IN THOUSANDS):

<TABLE>
<CAPTION>
                                                                               March 31,            December 31,
                                                                                  2000                  1999
                                                                             -------------        ----------------
          <S>                                                                <C>                  <C>
          Accounts receivable, net:
             Accounts receivable..........................................       $   673               $   468
             Less: Allowance for doubtful accounts........................          (125)                 (152)
                                                                                 -------               -------
                                                                                 $   548               $   316
                                                                                 =======               =======
</TABLE>

   Write-offs against the allowance for doubtful accounts were $36,000 and
$129,000 for the three months ended March 31, 2000 and the year ended December
31, 1999, respectively


<TABLE>
<CAPTION>
                                                                               March 31,            December 31,
                                                                                 2000                  1999
                                                                             -------------        ----------------
          <S>                                                                <C>                  <C>
          Property and equipment:
             Computer equipment and purchased software....................       $ 7,484               $ 5,614
             Furniture and fixtures.......................................           699                   544
             Leasehold improvements.......................................           455                   448
                                                                                 -------               -------
                                                                                   8,638                 6,606
             Less:  accumulated depreciation and amortization.............        (2,322)               (1,749)
                                                                                 -------               -------
                                                                                 $ 6,316               $ 4,857
                                                                                 =======               =======
</TABLE>

   Property and equipment includes $784,000 of equipment under capital leases at
March 31, 2000 and December 31, 1999.  Accumulated depreciation and amortization
for equipment under capital leases was $627,000 and $581,000 at March 31, 2000
and December 31, 1999, respectively.

<TABLE>
<CAPTION>
                                                                               March 31,            December 31,
                                                                                 2000                  1999
                                                                             -------------        ----------------
          <S>                                                                <C>                  <C>
          Accrued expenses and other current liabilities:
            Compensation and benefits.....................................       $1,933                $1,305
            Consulting and professional services..........................        1,127                   418
            Accrued marketing expenses....................................          354                   282
            Other.........................................................        1,136                   896
                                                                                 ------                ------
                                                                                 $4,550                $2,901
                                                                                 ======                ======
</TABLE>

                                       6
<PAGE>

NOTE 3 - RELATED PARTIES:

   In April 1998, the Company signed an agreement with a strategic partner to
establish a Japanese corporation, Liquid Audio Japan ("LAJ").  LAJ is the
exclusive reseller and distributor of the Company's software products in Japan.
The Company owns 6.92% of the outstanding common stock of LAJ and is accounting
for its investment in LAJ using the equity method of accounting.  In December
1998, the company signed an agreement with another strategic partner to
establish a Korean corporation, Liquid Audio Korea ("LAK"), to develop a local
business to enable the digital delivery of music to customers in Korea using the
Company's technology and products.  The Company owns 40% of the outstanding
common stock of LAK and is accounting for its investment in LAK using the equity
method of accounting.

   Business development revenues are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                       Three Months Ended
                                                                                             March 31,
                                                                                 --------------------------------
                                                                                     2000                1999
                                                                                 -----------          -----------
          <S>                                                                    <C>                  <C>
          Business development revenues:
            License fees and other............................................      $2,018               $ 100
            Consulting and other services.....................................         345                  83
                                                                                    ------               -----
                                                                                    $2,363               $ 183
                                                                                    ======               =====
</TABLE>

   At March 31, 2000, fees received in advance of recognition as business
development revenues were $929,000.  This amount is classified as deferred
revenue on the balance sheet.

NOTE 4 - NET LOSS PER SHARE:

   Basic and diluted net loss per share is computed by dividing the net loss
available to common stockholders for the period by the weighted average number
of common shares outstanding during the period.  The calculation of diluted net
loss per share excludes potential common shares if the effect is anti-dilutive.
Potential common shares consist of unvested restricted common stock, incremental
common shares issuable upon the exercise of stock options, shares issuable upon
conversion of the Series A, Series B and Series C mandatorily redeemable
convertible preferred stock and common shares issuable upon the exercise of
common and mandatorily redeemable convertible preferred stock warrants.

   The following table sets forth the computation of basic and diluted net loss
per share for the periods indicated (in thousands, except per share amounts):

<TABLE>
<CAPTION>
                                                                                        Three Months Ended
                                                                                             March 31,
                                                                                 --------------------------------
                                                                                    2000                 1999
                                                                                 -----------          -----------
<S>                                                                              <C>                  <C>
Numerator:
  Net loss....................................................................     $(6,524)              $(4,143)
                                                                                   =======               =======
Denominator:
  Weighted average shares.....................................................      21,941                 3,725
  Weighted average unvested common shares subject to repurchase...............         (23)                 (753)
                                                                                   -------               -------
  Denominator for basic and diluted calculation...............................      21,918                 2,972
                                                                                   =======               =======
Net loss per share:
  Basic and diluted...........................................................     $ (0.30)              $ (1.39)
                                                                                   =======               =======
</TABLE>

                                       7
<PAGE>

   The following table sets forth potential shares of common stock that are not
included in the diluted net loss per share calculation above because to do so
would be anti-dilutive for the periods indicated (in thousands):

<TABLE>
<CAPTION>
                                                                                      March 31,
                                                                              --------------------------
                                                                                 2000            1999
                                                                              ----------      ----------
<S>                                                                           <C>             <C>
Series A mandatorily redeemable convertible preferred stock................        --            3,050
Series B mandatorily redeemable convertible preferred stock................        --            3,187
Series C mandatorily redeemable convertible preferred stock................        --            3,507
Mandatorily redeemable convertible preferred stock warrants................        --               20
Common stock options.......................................................     1,670            1,051
Common stock warrants......................................................       609               49
</TABLE>

NOTE 5 - STRATEGIC MARKETING -- EQUITY AGREEMENTS:

   In June 1999, the Company signed an Advertising Agreement with Amazon.com,
Inc. ("Amazon.com") to collaborate on event-based advertising using the
Company's digital delivery services.  In connection with this agreement, the
Company issued a fully vested warrant to purchase approximately 254,000 shares
of common stock to Amazon.com.  The warrant has been valued at approximately
$2.0 million and is being recognized ratably over the one-year term of the
agreement; as a result, $506,000 has been recognized as strategic marketing-
equity instruments expense in the three months ended March 31, 2000. Under the
Advertising Agreement with Amazon.com, an additional warrant to purchase
approximately 127,000 shares of common stock will be granted to Amazon.com and
will vest over a 12-month period, if and when the Company signs a definitive
agreement with Amazon.com to utilize the Company's technology for a specific
business program.  These shares will be valued at the then fair market value of
the Company's common stock, if and when a commitment for performance by
Amazon.com has been reached, or at a date when Amazon.com has performed its
contractual obligations under the agreement.

   In August 1999, the Company signed a Digital Audio Co-Marketing and
Distribution Agreement with Yahoo! to promote the distribution of digital music
on its web site.  In connection with this agreement, the Company granted Yahoo!
three warrants totaling 250,000 shares of common stock.  The first warrant for
83,334 shares vested immediately and was valued at $903,000 and is being
recognized ratably over the one-year term of the agreement.  The second warrant
for 83,333 shares vests in August 2000, and is being remeasured each quarter
until a commitment for performance has been reached or the warrant vests, based
on the fair market value at the end of each period.  At March 31, 2000, this
warrant is valued at $423,000, which is being recognized ratably over the one-
year term of the agreement.  For the three months ended March 31, 2000, $223,000
and $(168,000) were recognized as strategic marketing-equity instruments expense
for the first and second warrants, respectively.  The third warrant for 83,333
shares, which may be issued if the relationship with Yahoo! is extended beyond
the first year, would begin to vest in August 2000, at which time the warrant
will be valued if a commitment for performance has been reached.

                                       8
<PAGE>

ITEM  2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

   The following Management's Discussion and Analysis contains forward-looking
statements within the meaning of Federal securities laws. You can identify these
statements because they use forward-looking terminology such as "may," "will,"
"expect," "anticipate," "estimate," "continue," "believe," "intend," or other
similar words. These words, however, are not the exclusive means by which you
can identify these statements. You can also identify forward-looking statements
because they discuss future expectations, contain projections of results of
operations or of financial conditions, characterize future events or
circumstances or state other forward-looking information. We have based all
forward-looking statements included in Management's Discussion and Analysis on
information currently available to us, and we assume no obligation to update any
such forward-looking statements. Although we believe that the expectations
reflected in such forward-looking statements are based on reasonable
assumptions, actual results could differ materially from those projected in the
forward-looking statements. Potential risks and uncertainty include, among
others, those set forth under the caption "Additional Factors Affecting Future
Results" included in this "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and in the "Company Risk Factors" section
of our 1999 Form 10-K.

   While we believe that the discussion and analysis in this report is adequate
for a fair presentation of the information, we recommend that you read this
discussion and analysis with "Management's Discussion and Analysis" included in
our 1999 Form 10-K.

Overview
--------

   We are a leading provider of software products and services that enable
artists, record companies and retailers to create, syndicate and sell music
digitally over the Internet. Our products and services are based on an open
technical architecture that is designed to support a variety of digital music
formats. From our inception in January 1996 through early 1997, we devoted
substantially all of our efforts to product development, raising capital and
recruiting personnel. We first generated revenues in the first quarter of 1997
through the licensing of our Liquifier Pro, Liquid Server and Liquid Player
software products. In November 1997, we introduced a subscription-based hosting
service for digital recorded music utilizing our technology. In July 1998, to
enhance consumer access to the music we were hosting, we launched the Liquid
Music Network (LMN), a syndicated network that currently links over 750
affiliated music-related and music retailer websites.

   In early 1999, we began to place greater emphasis on developing and marketing
our digital music delivery services. Since that time, we have invested
significant resources to increase our distribution reach by expanding the LMN,
building our syndicated music catalog available for sale, actively participating
in standards initiatives and establishing our international presence. We also
have established international initiatives within the Pacific Rim to lay the
groundwork for offering digital music download services to consumers in these
markets.  As a provider of digital music delivery services, we expect our
revenue sources to expand beyond software license sales to include sales of
digital recorded music and hosting service fees. Revenues from digital music
sales and transaction fees from our music delivery services represented less
than 1%, 4% and 6% of total net revenues in 1998, 1999 and the first quarter of
2000.  Our Liquid Music Network began offering syndicated music through music
retailer websites in the third quarter of 1999.

   To date, we have derived our revenues principally from the licensing of
software products and service fees associated with business development
contracts. We license our software products to record companies, artists and
websites. Software license revenues, net of a provision for estimated sales
returns, are recognized upon shipment of the product to the customer. We also
generate services revenues from maintenance fees related to our licensed
software products and hosting fees from record companies and artists. We defer
and recognize maintenance and hosting fees as service revenue ratably over the
life of the related contract, which is typically one year. We intend to increase
our services revenues by significantly expanding our hosting and music delivery
services. Revenue derived from hosting services include subscription fees from
artists for encoding and storing music files, e-commerce services and
transaction reporting. Music delivery services revenue includes transaction fees
from sales of digital recorded music through our LMN website affiliates and fees
from music retailers and websites related to the Liquid Muze Previews service
for sample music clips. Business development revenues primarily consist of fees
from agreements under which we assist strategic related partners with the
development of businesses that use our digital recorded music delivery
technology. These U.S. dollar-denominated, non-refundable fees are based upon
agreements under which the strategic related partners are contractually
obligated to pay us consulting service fees and software license fees related to
the establishment of businesses in various countries. We recognize the fees as
they are earned; the specific timing of this recognition depends on the terms
and conditions of the particular contractual arrangements. We bear full credit
risk with respect to substantially all sales.

                                       9
<PAGE>

   We expense all research and development as incurred. Development costs
incurred in the period from achievement of technological feasibility, which we
define as the establishment of a working model, until the general availability
of this software to customers, have been short, and therefore software
development costs qualifying for capitalization have been insignificant.
Accordingly, we have not capitalized any software development costs to date.

   We have a limited operating history upon which investors may evaluate our
business and prospects. Since inception we have incurred significant losses, and
as of March 31, 2000 we had an accumulated deficit of approximately $46.7
million. We intend to continue to expend significant financial and management
resources on the development of additional products and services, sales and
marketing, improved technology and expanded operations. As a result, we expect
to incur additional losses and continued negative cash flow from operations
through at least 2002. Our revenues may not increase or even continue at their
current levels or we may not achieve or maintain profitability or generate cash
from operations in future periods. Our prospects must be considered in light of
the risks, expenses and difficulties frequently encountered by companies in
their early stages of development, particularly companies in new and rapidly
evolving markets such as the digital delivery of recorded music. We may not be
successful in addressing these risks, and our failure to do so would harm our
business.

                                       10
<PAGE>

Results of Operations
----------------------

   The following table sets forth, for the periods presented, certain data
derived from our unaudited condensed statement of operations as a percentage of
total net revenues.  The operating results in any period are not necessarily
indicative of the results that may be expected for any future period.


<TABLE>
<CAPTION>
                                                                                    Three Months Ended
                                                                                         March 31,
                                                                                     2000          1999
                                                                                  ----------    ----------
<S>                                                                               <C>           <C>
Net revenues:
 License........................................................................        8%           49%
 Services.......................................................................       13            17
 Business development (related party)...........................................       79            34
                                                                                    -----         -----
   Total net revenues...........................................................      100           100
                                                                                    -----         -----
Cost of net revenues:
 License........................................................................        1             9
 Services.......................................................................       22            29
 Business development (related party)...........................................       --            --
                                                                                    -----         -----
   Total cost of net revenues...................................................       23            38
                                                                                    -----         -----
Gross profit....................................................................       77            62
                                                                                    -----         -----
Operating expenses:
 Sales and marketing............................................................      114           399
 Research and development.......................................................      164           293
 General and administrative.....................................................       62            95
 Strategic marketing-equity instruments.........................................       19            --
 Stock compensation expense.....................................................        6            80
                                                                                    -----         -----
   Total operating expenses.....................................................      365           867
                                                                                    -----         -----
Loss from operations............................................................     (288)         (805)
Other income (expense), net.....................................................       77            25
Minority interest in loss of related party......................................       (7)           --
                                                                                    -----         -----
Net loss........................................................................     (218)%        (780)%
                                                                                    =====         =====
</TABLE>

Three Months Ended March 31, 2000 and 1999

Total Net Revenues

   Total net revenues increased 464% to $3.0 million for the three months ended
March 31, 2000 from $531,000 in the comparable period of 1999.

   License.  License revenues decreased 11% to $231,000 for the three months
ended March 31, 2000 from $259,000 in the comparable period of 1999.  This
decrease partially relates to Liquid Player license fees received under an
agreement with a customer that ended on December 31, 1999.  Under this agreement
we received total fees of $1.5 million over a 14-month period.  These fees were
recognized as license revenue over the license period, which ended December 31,
1999.  Additionally, due to our shift in marketing emphasis from software
licensing to the delivery of digital music services, revenues from licensing of
our Liquifier Pro and Liquid Server software decreased in the 2000 period from
the 1999 period.  These declines were partially offset with revenues from
licensing our Secure Portable Player Protocol (SP3) technical architecture and
reference specification.

   Services.  Services revenues increased 351% to $401,000 for the three months
ended March 31, 2000 from $89,000 in the comparable period of 1999. This
increase was due to new revenues from Liquid Muze Previews service and promotion
and advertising services and an increase in hosting revenues and music sales in
the 2000 period.

                                       11
<PAGE>

   Business Development (Related Party).  Business development revenues
increased 1,191% to $2.4 million for the three months ended March 31, 2000 from
$183,000 in the comparable period of 1999. The increase was due to software
licensing and related maintenance revenues recognized under a software license
contract with Liquid Audio Japan, Inc.

   In the three months ended March 31, 2000, approximately 73% of total net
revenues came from sales to one customer, Liquid Audio Japan.  In the comparable
period of 1999, approximately 75% of total net revenues came from sales to three
customers, Adaptec, Inc., Liquid Audio Japan, and Super Stage, Inc.
International revenues represented approximately 79% and 36% of total net
revenues for the three months ended March 31, 2000 and 1999, respectively.

Total Cost of Net Revenues

   Our gross profit increased to approximately 77% of total net revenues for the
three months ended March 31, 2000 from approximately 62% of total net revenues
in the comparable period of 1999.  Total cost of net revenues increased 238% to
$679,000 in the 2000 period from $201,000 in the 1999 period.

   License.  Cost of license revenues primarily consists of royalties paid to
third-party technology vendors and costs of documentation, duplication and
packaging.  Cost of license revenues was $18,000 for the three months ended
March 31, 2000 and $46,000 in the comparable period of 1999, a decrease of 61%.
Cost of license revenues decreased due to product mix differences.

   Services.  Cost of services revenues primarily consists of compensation for
customer service and encoding personnel and an allocation of our occupancy costs
and other overhead.  Cost of services revenues increased 332% to $661,000 for
the three months ended March 31, 2000 from $153,000 in the comparable period of
1999. The increase in cost of services revenues was due primarily to the
addition of encoding and customer service personnel.

   Business Development (Related Party).  Cost of business development revenues
primarily consists of equipment and royalties paid to third-party technology
vendors.  Cost of business development revenues were $0 for the three months
ended March 31, 2000 and $2,000 for the comparable period of 1999.

Operating Expenses

   Sales and Marketing.  Sales and marketing expenses consist primarily of
compensation for our sales, marketing and business development personnel,
advertising, trade show and other promotional costs, design and creation
expenses for marketing literature and our website and an allocation of our
occupancy costs and other overhead.  Sales and marketing expenses increased 61%
to $3.4 million for the three months ended March 31, 2000 from $2.1 million in
the comparable period of 1999. This increase was primarily due to increases in
the number of sales and marketing personnel, advertising and promotional
programs. We expect that sales and marketing expenses will increase both in
absolute dollars and as a percentage of total net revenues in future periods due
to expanded efforts to market and promote our products and services both
domestically and internationally.

   Research and Development.  Research and development expenses consist
primarily of compensation for our research and development, network operations
and product management personnel, payments to outside contractors and, to a
lesser extent, depreciation on equipment used for research and development and
an allocation of our occupancy costs and other overhead.  Research and
development expenses increased 215% to $4.9 million for the three months ended
March 31, 2000 from $1.6 million in the comparable period of 1999. This increase
was primarily due to increases in the number of personnel and outside
contractors needed to enhance our existing software products, develop and
enhance our online services, develop new products and services and build our
external network and computer data center infrastructure. We expect that
research and development expenses will increase in absolute dollars in future
periods due to expanded investments in the development of enhanced and new
products and online services.

   General and Administrative.  General and administrative expenses consist
primarily of compensation for personnel and payments to outside contractors for
general corporate functions, including finance, information systems, human
resources, facilities, legal and general management, fees for professional
services, bad debt expense and an allocation of our occupancy costs and other
overhead. General and administrative expenses increased 271% to $1.9 million for
the three months ended March 31, 2000 from $502,000 in the comparable period of
1999. This increase was primarily due to increases in the number of personnel
and outside contractors needed to support the growth of our business and
professional fees and in the 2000 period, an one-time non-cash charge of
$465,000 related to the issuance of common stock in the settlement of the
lawsuit with Arne

                                       12
<PAGE>

Frager and Rose G. Frager (see Part II, Item 1 "Legal Proceedings"). We expect
that general and administrative expenses, exclusive of the lawsuit settlement
expense, will increase in absolute dollars as we hire additional personnel and
incur additional expenses relating to the anticipated growth of our business,
such as costs associated with increased infrastructure and our public company
status.

   Strategic Marketing-Equity Instruments.  Strategic-marketing-equity
instruments expense consists of expenses associated with the value of common
stock and warrants issued to partners as part of our strategic marketing
agreements.  Common stock expense is based on the fair value of the stock at the
time it was issued. Warrant expense is based on the estimated fair value of the
warrants based on the Black-Scholes option pricing model and the provisions of
EITF 96-18.  Strategic marketing-equity instruments expense was $561,000 for the
three months ended March 31, 2000 and $0 in the comparable period of 1999.  In
June 1999, we signed an Advertising Agreement with Amazon.com to collaborate on
event-based advertising using our digital delivery services.  In connection with
this agreement, we issued a fully vested warrant to purchase approximately
254,000 shares of common stock to Amazon.com.  The warrant has been valued at
approximately $2.0 million and is being recognized ratably over the one-year
term of the agreement; as a result, $506,000 has been recognized as strategic
marketing-equity instruments expense in the three months ended March 31, 2000.
Under the Advertising Agreement with Amazon.com, an additional warrant to
purchase approximately 127,000 shares of common stock will be granted to
Amazon.com and will vest over a 12-month period, if and when we sign a
definitive agreement with Amazon.com to utilize our technology for a specific
business program.  These shares will be valued at the then fair market value of
our common stock, if and when a commitment for performance by Amazon.com has
been reached, or at a date when Amazon.com has performed its contractual
obligations under the agreement.  In August 1999, we signed a Digital Audio Co-
Marketing and Distribution Agreement with Yahoo! to promote the distribution of
digital music on its web site.  In connection with this agreement, we granted
Yahoo! three warrants totaling 250,000 shares of common stock.  The first
warrant for 83,334 shares vested immediately and was valued at $903,000 and is
being recognized ratably over the one-year term of the agreement.  The second
warrant for 83,333 shares vests in August 2000, and is being remeasured each
quarter until a commitment for performance has been reached or the warrant
vests, based on the fair market value at the end of each period.  At March 31,
2000, this warrant is valued at $423,000, which is being recognized ratably over
the one-year term of the agreement.  For the three months ended March 31, 2000,
$223,000 and $(168,000) were recognized as strategic marketing-equity
instruments expense for the first and second warrants, respectively.  The third
warrant for 83,333 shares, which may be issued if the relationship with Yahoo!
is extended beyond the first year, would begin to vest in August 2000, at which
time the warrant will be valued if a commitment for performance has been
reached.

   Stock Compensation Expense.  Stock compensation expense relates to stock-
based employee compensation arrangements.  The total unearned compensation
recorded by us from inception to March 31, 2000 was $4.2 million.  We recognized
$192,000 and $425,000 of stock compensation expense for the three months ended
March 31, 2000 and 1999.  We expect quarterly amortization related to those
options to be between $180,000 and $120,000 per quarter during 2000 and annual
amortization to be $315,000 during 2001 and $96,000 during 2002. These future
compensation charges would be reduced if any employee terminates employment
prior to the expiration of the employee's option vesting period.

   Other Income (Expense), Net.  Interest income consists of earnings on our
cash, cash equivalents and short-term investments. Interest expense consists of
expenses related to our financing obligations, which include borrowings under
equipment loans, short-term loans and capital lease obligations. Other income
(expense), net increased to $2.3 million for the three months ended March 31,
2000 from $133,000 in the comparable period of 1999. This increase was primarily
due to interest received on higher average cash and cash equivalent balances
resulting from proceeds of the initial and follow-on public offerings of our
common stock in July 1999 and December 1999, respectively.

   Minority Interest in Loss of Related Party.  Minority interest in loss of
related party consist of our share of losses from our investment in a related
party using the equity method of accounting under a 3-month lag.  Minority
interest in loss of related party was $216,000 and $0 for the three months ended
March 31, 2000 and 1999, respectively.  The expense in the 2000 period
represents our share of the loss of Liquid Audio Japan.

Liquidity and Capital Resources
-------------------------------

   Since inception, we have financed our operations primarily through the
initial and follow-on public offerings of common stock, private placements of
our preferred stock, equipment financing, lines of credit and short-term loans.
As of March 31, 2000, we had raised $65.9 million and $93.7 million through our
initial and follow-on public offerings of common stock, respectively, and $29.8
million through the sale of our preferred stock. At March 31, 2000, we have
approximately $152.4 million of cash, cash equivalents and short-term
investments.

                                       13
<PAGE>

   Net cash used in operating activities was $3.1 million and $1.6 million for
the three months ended March 31, 2000 and 1999, respectively. Net cash used for
operating activities in each of these periods was primarily the result of net
losses before non-cash charges, which include strategic marketing-equity
instruments expense in the 2000 period and an equity investment loss in Liquid
Audio Japan in the 1999 period, offset by increases in accounts payable and
accrued expenses and other current liabilities, and decreases in accounts
receivable and deferred revenue.

   Net cash used in investing activities was $89.2 million and $2.7 million for
the three months ended March 31, 2000 and 1999, respectively. Net cash used in
investing activities was related to purchases of short-term investments and the
acquisition of property and equipment.

   Net cash provided by (used in) financing activities was $(175,000) and
$318,000 for the three months ended March 31, 2000 and 1999, respectively. The
net cash used in financing activities for the first quarter of 2000 was due
primarily to payments made under an equipment loan and capital leases. The net
cash provided by financing activities for the 1999 period was due primarily to
the proceeds from an equipment loan.

   We had a bank equipment loan facility that provided for advances of up to
$3.0 million through November 1999. Borrowings under the equipment loan facility
are repayable in monthly installments over three years and bear interest at the
bank's prime interest rate plus 0.25%. Borrowings are secured by the related
equipment and other assets. Under the equipment loan facility, we had borrowed
amounts totaling $1.8 million through March 31, 2000. We also have lease
financing agreements that provide for the lease of computers and office
equipment of up to $1.0 million. As of March 31, 2000, we had borrowed $737,000
under the lease financing agreements. Our other significant commitments consist
of obligations under non-cancelable operating leases, which totaled $291,000 as
of March 31, 2000 and are payable in monthly installments through 2002 and a
note payable to related party in the amount of $426,000 that was issued in
the three months ended March 31, 1999. The note payable to related party was
issued to Super Factory, Inc., an entity affiliated with our Japanese strategic
partner, Super Stage Itochu, and is repayable in Japanese yen and bears interest
at 0.5% above a Japanese bank's prime rate. The principal is due on December 31,
2003, with quarterly interest payments.

   Although we have no material commitments for capital expenditures or
strategic investments, we anticipate an increase in the rate of capital
expenditures consistent with our anticipated growth in operations,
infrastructure and personnel. We anticipate that we will continue to add
computer hardware resources, deploy additional computer data centers worldwide
and expand our primary office facility during the next 12 months. We may also
use cash to acquire or license technology, products or businesses related to our
current business. In addition, we anticipate that we will continue to experience
significant growth in our operating expenses for the foreseeable future and that
our operating expenses will be a material use of our cash resources.

   We believe that the net proceeds from our recently completed follow-on public
offering, together with existing cash and cash equivalents and financing
available under lease agreements, will be sufficient to meet our anticipated
cash needs for working capital and capital expenditures for the foreseeable
future, although we may seek to raise additional capital during that period. The
sale of additional equity or convertible debt securities could result in
additional dilution to our stockholders. There can be no assurance that
financing will be available in amounts or on terms acceptable to us, if at all.

Market Risk
-----------

   At March 31, 2000, we had an investment portfolio of money market funds,
commercial securities and U.S. Government bonds including those classified as
short-term investments of $106.2 million. We had a related party loan
outstanding at March 31, 2000 of $426,000, which was denominated in Japanese yen
and bore interest at 0.5% above a Japanese bank's prime rate. These instruments,
like all fixed income instruments, are subject to interest rate risk. The fixed
income portfolio will fall in value and the related party note payable interest
would increase if there were an increase in interest rates. If market interest
rates were to increase immediately and uniformly by 10% from levels as of
December 31, 1999, the decline of the fair value of the fixed income portfolio
and strategic related partner note payable would not be material.

                                       14
<PAGE>

Additional Factors Affecting Future Results
-------------------------------------------

Our limited operating history in the new market of digital delivery of music
over the Internet increases the possibility that the value of your investment
will decline

   We incorporated in January 1996. We did not start generating revenues until
the first quarter of 1997. In early 1999, we began to place greater emphasis on
developing and marketing our digital music delivery services. Accordingly, we
are still in the early stages of development and have only a limited operating
history upon which you can evaluate our business. You should evaluate our
chances of financial and operational success in light of the risks,
uncertainties, expenses, delays and difficulties associated with starting a new
business, many of which may be beyond our control.

Fluctuations in our quarterly revenues and operating results might lead to
reduced prices for our stock

   Our quarterly results of operation have varied in the past, and you should
not rely on quarter-to-quarter comparisons of our results of operations as an
indication of our future performance. In some future periods, our results of
operations are likely to be below the expectations of public market analysts and
investors. In this event, the price of our common stock would likely decline.
Factors that have caused our results to fluctuate in the past and that are
likely to affect us in the future including the following:

     .    competition for consumers from traditional retailers as well as
          providers of online music services;

     .    the announcement and introduction of new products and services by us
          and our competitors;

     .    our ability to increase the number of websites that will use our
          platform for digital music delivery;

     .    the timing of our partners' introduction of new products and services
          for digital music sales; and

     .    variability and length of the sales cycle associated with our product
          and service offerings.

   In addition, other factors may also affect us, including:

     .    market adoption and growth of sales of digitally downloaded recorded
          music over the Internet;

     .    our ability to attract significant numbers of music recordings to be
          syndicated in our format;

     .    our ability to provide reliable and scalable service, including our
          ability to avoid potential system failures;

     .    market acceptance of new and enhanced versions of our products and
          services; and

     .    the price and mix of products and services we offer.

   Some of these factors are within our control and others are outside of our
control.

We have a history of losses, we expect losses to continue and we might not
achieve or maintain profitability

   Our accumulated deficit as of March 31, 2000 was approximately $46.7 million.
We had net losses of approximately $8.5 million in 1998, $24.2 million in 1999
and $6.5 million in the first three months of 2000. Given the level of our
planned operating and capital expenditures, we expect to continue to incur
losses and negative cash flows through at least 2002. Even if we ultimately do
achieve profitability, we may not be able to sustain or increase profitability
on a quarterly or annual basis. If our revenues grow more slowly than we
anticipate, or if our operating expenses exceed our expectations and cannot be
adjusted accordingly, our business will be harmed.

If we do not increase the number of websites that use our platform, our business
will not grow

   In order to grow our business, we need to increase the number of websites,
including websites operated by music retailers, that use our technology and our
syndicated content to digitally deliver recorded music. To increase the number
of websites, we must do the following:

     .    offer competitive products and services that meet industry standards;

                                       15
<PAGE>

     .    attract more music content;

     .    make it easy and cost-effective for music-related websites to sell
          digital music;

     .    develop relationships with online retailers, music websites, online
          communities, broadband providers and Internet broadcasters; and

     .    develop relationships with international music websites, retailers and
          broadband providers.

   Any failure to achieve one or more of these objectives would harm our
business. We may not be successful in achieving any of these objectives.

   We also intend to increase our expenditures on marketing the Liquid Audio
brand because we believe brand awareness will be critical to increasing our
affiliates and end-user awareness. Our increased marketing expenses may not
result in an increase of our brand awareness. Similarly, we may not achieve
increased revenues even if we are successful in increasing our brand awareness.
If we do not increase our revenues as a result of our branding and other
marketing efforts or if we otherwise fail to promote our brand successfully, our
business would be harmed.

If artists and record labels are not satisfied that they can securely digitally
deliver their music over the Internet, we might not have sufficient content to
attract consumers

   Our success depends on our ability to aggregate a sufficient amount and
variety of digital recorded music for syndication. In particular, until a
significant number of artists and their record labels adopt a strategy of
digitally delivering music over the Internet, the growth of our business might
be limited. We currently do not create our own content; rather, we rely on
record companies and artists for digital recorded music to be syndicated using
our format. We believe record companies will remain reluctant to distribute
their recorded music digitally unless they are satisfied that the digital
delivery of their music over the Internet will not result in the unauthorized
copying and distribution of that music. If record companies do not believe that
recorded music can be securely delivered over the Internet, they will not allow
the digital distribution of their recorded music and we might not have
sufficient content to attract consumers. If we cannot offer a sufficient amount
and variety of digital recorded music for syndication, our business might be
harmed.


Due to the many factors that influence market acceptance, consumers might not
accept our platform

   Our success will depend on growth in consumer acceptance of our platform as a
method for digital delivery of recorded music over the Internet. Factors that
might influence market acceptance of our platform include the following, over
which we have little or no control:

     .    the availability of sufficient bandwidth on the Internet to enable
          consumers to download digital recorded music rapidly and easily;

     .    the willingness of consumers to invest in computer technology that
          facilitates the downloading of digital music;

     .    the cost of time-based Internet access;

     .    the number and variety of digital recordings available for purchase
          through our system relative to those available through other online
          digital delivery companies, digital music websites or through
          traditional physical delivery of recordings;

     .    the availability of portable devices to which digital recorded music
          can be transferred;

     .    the fidelity and quality of the sound of the digital recorded music;
          and

     .    the level of consumer comfort with the process of downloading and
          paying for digital music over the Internet, including ease of use and
          lack of concern about transaction security.

The market for digital delivery of music over the Internet is highly
competitive, and if we cannot compete effectively, our ability to generate
meaningful revenues would suffer dramatically

                                       16
<PAGE>

   Competition among companies in the business of digital delivery of music over
the Internet is intense. If we do not compete effectively or if we experience
pricing pressures, reduced margins or loss of market share resulting from
increased competition, our business might be harmed.

   Competition is likely to increase as new companies enter the market and
current competitors expand their products and services. Many of these potential
competitors are likely to enjoy substantial competitive advantages, including
the following:

     .    larger audiences;

     .    larger technical, production and editorial staffs;

     .    greater brand recognition;

     .    access to more recorded music content;

     .    a more established Internet presence;

     .    a larger advertiser base; and

     .    substantially greater financial, marketing, technical and other
          resources.

If standards for the secure digital delivery of recorded music are not adopted,
the piracy concerns of record companies and artists might not be satisfied, and
they might not use our platform for digital delivery of their music

   Because other digital recorded music formats, such as mp3, do not contain
mechanisms for tracking the source or ownership of digital recordings, users are
able to download and distribute unauthorized or "pirated" copies of copyrighted
recorded music over the Internet. This piracy is a significant concern to record
companies and artists, and is the reason many record companies and artists are
reluctant to digitally deliver their recorded music over the Internet. The
Secure Digital Music Initiative (SDMI) is a committee formed by the Recording
Industry Association of America (RIAA) to propose a standard format for the
secure digital delivery and use of recorded music. If a standard format is not
adopted, however, pirated copies of recorded music will continue to be available
on the Internet, and record companies and artists might not permit the digital
delivery of their music. Additionally, as long as pirated recordings are
available, many consumers will choose free pirated recordings rather than paying
for legitimate recordings. Accordingly, if a standard format for the secure
digital delivery of music is not adopted, our business might be harmed.

   We have designed our current products to be adaptable to different music
industry and technology standards. Numerous standards in the marketplace,
however, could cause confusion as to whether our products and services are
compatible. If a competitor were to establish the dominant industry standard,
our business would be harmed.

If our platform does not provide sufficient rights reporting information, record
companies and artists are unlikely to digitally deliver their recorded music
using our platform

   Record companies and artists must be able to track the number of times their
recorded music is downloaded so that they can make appropriate payments to music
rights organizations, such as the American Society of Composers, Authors and
Publishers, Broadcast Music Incorporated and SESAC, Inc. If our products and
services do not accurately or completely provide this rights reporting
information, record companies and artists might not use our platform to
digitally deliver their recorded music, and our business might be harmed.

Our business might be harmed if we fail to price our products and services
appropriately

   The price of Internet products and services is subject to rapid and frequent
change. We may be forced for competitive or technical reasons to reduce or
eliminate prices for certain of our products or services. If this happens, our
business might be harmed.

If our relationships with our international partners terminate, our revenues
might decline

   We derive a portion of our revenues from business development fees generated
from relationships with our international partners, Liquid Audio Korea, Liquid
Audio Japan and Super Stage. These relationships vary in size and scope. If one
of these relationships, or any other relationship that accounts for a
significant portion of our revenues in a given period, does not

                                       17
<PAGE>

generate a similar amount of revenue, or any, in subsequent periods, then our
business could be harmed. As a consequence, our revenues are not recurring from
period-to-period, which might result in unpredictability of our revenues.

Our revenues would be negatively affected by the loss of a significant customer

   We have derived, and we believe that we will continue to derive, a
substantial portion of our net revenues from a limited number of customers and
projects. Our ten largest customers for the four quarters of 1999 and the first
quarter of 2000 represented approximately 80%, 97%, 93%, 82% and 90%,
respectively, of our total net revenues.  The loss of Liquid Audio Japan, Liquid
Audio Korea, or any other significant customer or any significant reduction of
total net revenues generated by these or other significant customers, without an
increase in revenues from other sources, would harm our business. The volume of
products or services we sell to specific customers is likely to vary year to
year, and a major customer in one year may not use our services in a subsequent
year. A customer's decision not to use our services in a subsequent year might
harm our business.

We might not be able to scale our technology infrastructure to meet demand for
our products and services

   Our success will depend on our ability to scale our technology infrastructure
to meet the demand for our products and services. Adding this new capacity will
be expensive, and we might not be able to do so successfully. In addition, we
might not be able to protect our new or existing data centers from unexpected
events as we scale our systems. To the extent that we do not address any
capacity constraints effectively, our business would be harmed.

We might not be successful in our attempts to keep up with rapid technological
change and evolving industry standards

   The markets for our products and services are characterized by rapidly
changing technology, evolving industry standards, changes in customer needs,
emerging competition, and frequent new product and service introductions. Our
future success will depend, in part, on our ability to:

     .    use leading technologies effectively;

     .    continue to develop our strategic and technical expertise;

     .    enhance our current products and services;

     .    develop new products and services that meet changing customer needs;

     .    advertise and market our products and services; and

     .    influence and respond to emerging industry standards and other
          technological changes.

   This must be accomplished in a timely and cost-effective manner. We may not
be successful in effectively using new technologies, developing new products or
services or enhancing our existing products or services on a timely basis. These
new technologies or enhancements may not achieve market acceptance. Our pursuit
of necessary technological advances may require substantial time and expense.
Finally, we may not succeed in adapting our services to new technologies as they
emerge.

Companies might not develop or consumers might not adopt devices that will play
digitally downloaded music

   We believe that the market for digital recorded music delivered over the
Internet will not develop significantly until consumers are able to enjoy this
music other than solely through the use of a personal computer. Several consumer
electronics companies have introduced or announced plans to introduce devices
that will allow digital music delivered over the Internet to be played away from
the personal computer. If companies fail to introduce additional devices,
consumers do not adopt these devices or our products and services are
incompatible with these devices, our business would be harmed. In addition,
digital music can be transferred to a compact disc, but that transfer requires a
compact disc recorder (CD-R). Many desktop computer manufacturers offer CD-Rs in
their computers. If companies do not continue to offer CD-Rs in their computers,
consumers do not adopt CD-Rs or our products and services are incompatible with
CD-Rs, our business might be harmed.

We might not be successful in the development and introduction of new products
and services

   We depend in part on our ability to develop new or enhanced products and
services in a timely manner and to provide new products and services that
achieve rapid and broad market acceptance. We may fail to identify new product
and service

                                       18
<PAGE>

opportunities successfully and develop and bring to market new products and
services in a timely manner. In addition, product innovations may not achieve
the market penetration or price stability necessary for profitability.

   As the online medium continues to evolve, we plan to leverage our technology
by developing complementary products and services as additional sources of
revenue. Accordingly, we may change our business model to take advantage of new
business opportunities, including business areas in which we do not have
extensive experience. For example, we recently focused on, and will continue to
devote significant resources to, the development of digital music delivery
services, as well as our software licensing business. If we fail to develop
these or other businesses successfully, our business would be harmed.

We might experience delays in the development of new products and services

   We must continue to innovate and develop new versions of our software to
remain competitive in the market for digital delivery of recorded music
solutions. Our software products and services development efforts are inherently
difficult to manage and keep on schedule. Our failure to manage and keep those
development projects on schedule might harm our business.

Our products and services might contain errors

   We offer complex products and services. They may contain undetected errors
when first introduced or when new versions are released. If we market products
and services that have errors or that do not function properly, then we may
experience negative publicity, loss of or delay in market acceptance, or claims
against us by customers, any of which might harm our business.

We might have liability for the content of the recorded music that we digitally
deliver

   Because we digitally deliver recorded music to third parties, we might be
sued for negligence, copyright or trademark infringement or other reasons. These
types of claims have been brought, sometimes successfully, against providers of
online products and services in the past. Others could also sue us for the
content that is accessible from our website through links to other websites.
These claims might include, among others, claims that by hosting, directly or
indirectly, the websites of third parties, we are liable for copyright or
trademark infringement or other wrongful actions by these third parties through
these websites. Our insurance may not adequately protect us against these types
of claims and, even if these claims do not result in liability, we could incur
significant costs in investigating and defending against these claims.

   We have taken steps to prevent these claims. For example, we have
arrangements with companies that use our hosting services that will allow us to
delete potentially infringing or misappropriating materials quickly and
securely. We also have put into place indemnification agreements with music
content providers, where practicable. Under the Digital Millenium Copyright Act
of 1999, Internet service providers are insulated from several types of these
claims, upon compliance with the requirement that they appoint an agent to
receive claims relating to their service, and we intend to appoint an agent.

Several of our customers have had limited operating histories, are unprofitable
and might have difficulty meeting their payment obligations to us

   Several of our significant customers, including our international partners
Liquid Audio Japan and Liquid Audio Korea, have had limited operating histories
and have not achieved profitability. We believe that this will be true of other
customers in the future. You should evaluate the ability of these companies to
meet their payment obligations to us in light of the risks, expenses and
difficulties encountered by companies with limited operating histories. If one
or more of our customers were unable to pay for our services in the future, or
paid more slowly than we anticipate, our business might be harmed. As of March
31, 2000, 5% of accounts receivable, or $33,000, was more than 30 days past due.
We have provided adequate reserves for past due amounts.

System failures or delays might harm our business

   Our operations depend on our ability to protect our computer systems against
damage from fire, water, power loss, telecommunications failures, computer
viruses, vandalism and other malicious acts, and similar unexpected adverse
events. Interruptions or slowdowns in our services have resulted from the
failure of our telecommunications providers to supply the necessary data
communications capacity in the time frame we required, as well as from
deliberate acts. Despite precautions we have taken, unanticipated problems
affecting our systems could in the future cause temporary interruptions or
delays in the

                                       19
<PAGE>

services we provide. Our customers might become dissatisfied by any system
failure or delay that interrupts our ability to provide service to them or slows
our response time. Sustained or repeated system failures or delays would affect
our reputation, which would harm our business. Slow response time or system
failures could also result from straining the capacity of our software or
hardware due to an increase in the volume of products and services delivered
through our servers. While we carry business interruption insurance, it might
not be sufficient to cover any serious or prolonged emergencies, and our
business might be harmed.

We might be unable to license or acquire technology

   We rely on certain technologies that we license or acquire from third
parties, including Dolby Laboratories Licensing Corporation, Fraunhofer Institut
and RSA Data Security, Inc. These technologies are integrated with our
internally-developed software and used in our products, to perform key functions
and to enhance the value of our platform. These third-party licenses or
acquisitions may not continue to be available to us on commercially reasonable
terms or at all. Any inability to acquire such licenses or software on
commercially reasonable terms might harm our business.

Our future success depends on our key personnel

   Our future success depends to a significant extent on the continued service
of our key technical, sales and senior management personnel and their ability to
execute our growth strategy. The loss of the services of any of our senior level
management, or certain other key employees, could harm our business. Our future
performance will depend, in part, on the ability of our executive officers to
work together effectively. Our executive officers may not be successful in
carrying out their duties or running our company. Any dissent among executive
officers could impair our ability to make strategic decisions quickly in a
rapidly changing market.

   Our future success also depends on our ability to attract, retain and
motivate highly skilled employees. Competition for employees in our industry is
intense. Although we provide compensation packages that include incentive stock
options, cash incentives and other employee benefits, we may be unable to retain
our key employees or to attract, assimilate and retain other highly qualified
employees in the future. We have from time to time in the past experienced, and
we expect to continue to experience in the future, difficulty in hiring and
retaining highly skilled employees with appropriate qualifications.

Our management and internal systems might be inadequate to handle the potential
growth of our personnel

   To manage future growth, our management must continue to improve our
operational and financial systems and expand, train, retain and manage our
employee base. Our management may not be able to manage our growth effectively.
If our systems, procedures and controls are inadequate to support our
operations, our expansion would be halted and we could lose our opportunity to
gain significant market share. Any inability to manage growth effectively may
harm our business.

We depend on proprietary rights to develop and protect our technology

   Our success and ability to compete substantially depends on our internally
developed technologies and trademarks, which we protect through a combination of
patent, copyright, trade secret and trademark laws. Patent applications or
trademark registrations may not be approved. Even if they are approved, our
patents or trademarks may be successfully challenged by others or invalidated.
If our trademark registrations are not approved because third parties own these
trademarks, our use of these trademarks would be restricted unless we enter into
arrangements with the third-party owners, which might not be possible on
commercially reasonable terms or at all.

   The primary forms of intellectual property protection for our products and
services internationally are patents and copyrights. Patent protection
throughout the world is generally established on a country-by-country basis. To
date, we have not applied for any patents outside the United States. We may do
so in the future. Copyrights throughout the world are protected by several
international treaties, including the Berne Convention for the Protection of
Literary and Artistic Works. Despite these international laws, the level of
practical protection for intellectual property varies among countries. In
particular, United States government officials have criticized countries such as
China and Brazil for inadequate intellectual property protection. If our
intellectual property is infringed in any country without a high level of
intellectual property protection, our business could be harmed.

   We generally enter into confidentiality or license agreements with our
employees, consultants and corporate partners, and generally control access to
and distribution of our technologies, documentation and other proprietary
information. Despite

                                       20
<PAGE>

our efforts to protect our proprietary rights from unauthorized use or
disclosure, parties may attempt to disclose, obtain or use our solutions or
technologies. The steps we have taken may not prevent misappropriation of our
solutions or technologies, particularly in foreign countries where laws or law
enforcement practices may not protect our proprietary rights as fully as in the
United States.

   We have licensed, and we may license in the future, certain proprietary
rights to third parties. While we attempt to ensure that the quality of our
brand is maintained by our business partners, they may take actions that could
impair the value of our proprietary rights or our reputation. In addition, these
business partners may not take the same steps we have taken to prevent
misappropriation of our solutions or technologies.

We face and might face intellectual property infringement claims that might be
costly to resolve

   From time to time, we receive letters from corporations and other entities
suggesting that we review patents to which they claim rights or claiming that we
infringe  their patent rights.  Such claims may result in our being involved in
litigation. Although we do not believe we infringe the proprietary rights of any
party, we cannot assure you that parties will not assert additional claims in
the future or that any claims will not be successful.  We could incur
substantial costs and diversion of management resources to defend any claims
relating to proprietary rights, which could harm our business. In addition, we
are obligated under certain agreements to indemnify the other party for claims
that we infringe on the proprietary rights of third parties. If we are required
to indemnify parties under these agreements, our business could be harmed. If
someone asserts a claim against us relating to proprietary technology or
information, we might seek licenses to this intellectual property. We might not
be able to obtain licenses on commercially reasonable terms, or at all. The
failure to obtain the necessary licenses or other rights might harm our
business.

Difficulties presented by international economic, political, legal, accounting
and business factors could harm our business in international markets

   A key component of our strategy is to expand into international markets. The
following risks are inherent in doing business on an international level and we
have little or no control over them:

     .    unexpected changes in regulatory requirements;

     .    export restrictions;

     .    export controls relating to encryption technology;

     .    longer payment cycles;

     .    problems in collecting accounts receivable;

     .    political and economic instability; and

     .    potentially adverse tax consequences.

   In addition, other factors that may also affect us and over which we have
some control include the following:

     .    difficulties in staffing and managing international operations;

     .    differences in music rights reporting structures; and

     .    seasonal reductions in business activity.

   We have entered into individual agreements in Japan and Korea, and we may
enter into similar arrangements in the future in other countries. One or more of
the factors listed above may harm our present or future international operations
and, consequently, our business.

We might need additional capital in the future and additional financing might
not be available

   We currently anticipate that our available cash resources and financing
available under existing lease agreements will be sufficient to meet our
anticipated working capital and capital expenditure requirements for the
foreseeable future. However, we may need to raise additional funds through
public or private debt or equity financing in order to:

                                       21
<PAGE>

     .    take advantage of opportunities, including more rapid international
          expansion or acquisitions of complementary businesses or technologies;

     .    develop new products or services; or

     .    respond to competitive pressures.

   Any additional financing we may need may not be available on terms favorable
to us, or at all. If adequate funds are not available or are not available on
acceptable terms, we might not be able to take advantage of unanticipated
opportunities, develop new products or services, or otherwise respond to
unanticipated competitive pressures, and our business could be harmed. Our
forecast of the period of time through which our financial resources will be
adequate to support our operations is a forward-looking statement that involves
risks and uncertainties, and actual results could vary materially as a result of
a number of factors, including those set forth in this "Additional Factors
Affecting Future Results" section.

Internet security concerns could hinder e-commerce

   A significant barrier to e-commerce and communications over the Internet has
been the need for secure transmission of confidential information. Internet
usage may not increase at the rate we expect unless some of those concerns are
adequately addressed and found acceptable by the market. Internet usage could
also decline if any well-publicized compromise of security occurs. We may incur
significant costs to protect against the threat of security breaches or to
alleviate problems caused by these breaches. Protections may not be available at
a reasonable price or at all. If a third person were able to misappropriate a
user's personal information, users could bring claims against us.

Imposition of sales and other taxes on e-commerce transactions might hinder e-
commerce

   We do not collect sales and other taxes when we sell our products and
services over the Internet. States or local governments may seek to impose sales
tax collection obligations on out-of-state companies, such as ours, which engage
in or facilitate e-commerce. A number of proposals have been made at the state
and local level that would impose additional taxes on the sale of products and
services through the Internet. These proposals, if adopted, could substantially
impair the growth of e-commerce and could reduce our opportunity to derive
profits from e-commerce. Moreover, if any state or local government or foreign
country were to successfully assert that we should collect sales or other taxes
on the exchange of products and services on our system, our business might be
harmed.

   In 1998, Congress passed the Internet Freedom Act, which imposes a three-year
moratorium on state and local taxes on Internet-based transactions. We cannot
assure you that this moratorium will be extended. Failure to renew this
moratorium would allow various states to impose taxes on e-commerce, which might
harm our business.

Demand for our products and services might decrease if growth in the use of the
Internet declines

   Our future success substantially depends upon the continued growth in the use
of the Internet. The number of users on the Internet may not increase and
commerce over the Internet may not become more accepted and widespread for a
number of reasons, including the following, over which we have little or no
control:

     .    actual or perceived lack of security of information, such as credit
          card numbers;

     .    lack of access and ease of use;

     .    inconsistent quality of service and lack of availability of cost-
          effective, high speed service;

     .    possible outages due to damage to the Internet;

     .    excessive governmental regulation; and

     .    uncertainty regarding intellectual property rights.

If the necessary infrastructure, products, services or facilities are not
developed, or if the Internet does not become a viable commercial medium, our
business would be harmed.

                                       22
<PAGE>

Government regulation of the Internet might harm our business

   The applicability to the Internet of existing laws governing issues such as
property ownership, libel and personal privacy is uncertain. In addition,
governmental authorities may seek to further regulate the Internet with respect
to issues such as user privacy, pornography, acceptable content, e-commerce,
taxation, and the pricing, characteristics and quality of products and services.
Finally, the global nature of the Internet could subject us to the laws of a
foreign jurisdiction in an unpredictable manner. Any new legislation regulating
the Internet could inhibit the growth of the Internet and decrease the
acceptance of the Internet as a communications and commercial medium, which
might harm our business.

   In addition, the growing use of the Internet has burdened the existing
telecommunications infrastructure and has caused interruptions in telephone
service. Telephone carriers have petitioned the government to regulate the
Internet and impose usage fees on Internet service providers. Any regulations of
this type could increase the costs of using the Internet and impede its growth,
which could in turn decrease the demand for our services or otherwise harm our
business.

 ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

   See "Market Risk" in Part I, Item 2, Management's Discussion and Analysis of
Financial Condition and Results of Operations.

                                       23
<PAGE>

                          PART II.  OTHER INFORMATION

 ITEM 1.  LEGAL PROCEEDINGS

   In April 1999, Arne Frager and Rose G. Frager filed a complaint against us
and our president, Gerald Kearby, in the Superior Court of the State of
California for the County of Marin.  The case was then transferred to the
Superior Court of California for the County of San Mateo (case number 410103).
The complaint alleged breach of contract, fraud and related claims. In
particular, plaintiffs alleged that in January 1996, in connection with the
formation of Liquid Audio, we agreed to issue Mr. Frager 200,000 shares of
common stock.  Adjusted for stock splits, those shares are now equivalent to
750,000 shares.  Plaintiffs further alleged that Liquid Audio entered into a
consulting agreement with Mr. Frager under which we allegedly agreed not to
terminate Mr. Frager without good cause. Plaintiffs alleged that we breached
each of these agreements.  They sought 587,870 shares of our common stock, the
portion of the 750,000 shares that had not previously been issued.  In the
alternative, plaintiffs sought 87,868 shares of common stock, which was the
number of remaining unvested shares that Mr. Frager would have received had he
not been terminated before all of his shares vested.  While we believed the suit
was without merit, we reached an out of court settlement with the plaintiffs
whereby we issued 30,000 shares of our common stock to Mr. Frager.  As described
above, we recorded an accounting charge in our statement of operations equal to
the fair market value of the shares at the time of issuance.

   In May 1999, John Hempe filed a complaint against us, our president, Gerald
W. Kearby, our chief technical officer, Philip R. Wiser, and other defendants
not employed by us, in the San Mateo Superior Court (case number 409032). The
defendants not employed by us have been dismissed. The complaint alleges, among
other things, discrimination under the provisions of the California Fair
Employment and Housing Act, breach of contract and breach of covenant of good
faith and fair dealing, in connection with his termination, and seeks
unspecified damages. While we believed the suit was without merit, we reached an
out of court settlement with the plaintiff whereby we agreed to pay $17,500 to
Mr. Hempe.

   In December 1999, one of our former financial advisors informed us that it
believes it is entitled to a fee of $45,000 and warrants equivalent to at least
23,800 shares of our common stock pursuant to an April 1998 agreement we had
with the former advisor.  Although no lawsuit has been filed to date, we have
been advised by the former advisor that a lawsuit seeking damages of $4 million
to $10 million will be filed if we do not satisfy its demand.  We believe, after
consultation with counsel, that the former advisor's claims are without merit,
and in the event a lawsuit is filed we intend to defend ourselves vigorously.
However, should a lawsuit be filed and decided adversely to us, we may have to
pay damages to the former advisor.

   In February 2000, Sightsound, Inc. notified one of our customers that it
intended to add the customer as a party to a pending patent litigation in the
United States District Court for the Eastern District of Pennsylvania
(Pittsburgh).  The litigation alleges infringement of unspecified claims of
three patents (United States patent nos. 5,191,573; 5,675,734 and 5,996,440).
Damages have not been specified.  Our customer has agreed to be added to the
case, subject to a revision in the trial schedule.  Our customer has requested
indemnification (including defense costs) from us, based upon the terms of our
contract with them.  Based on this request, we are negotiating an agreement with
our customer under which we would (i) assume control of the defense; (ii) pay
the expenses of the defense; and (iii) reserve certain rights as to
indemnification. During negotiation of this agreement we have agreed to assume
the costs of the defense for our customer. These costs could be significant.
There is no assurance that we will enter into this agreement. If we do not reach
an agreement with our customer and the defense is not successful, our customer
might seek full indemnification from us for the damages (if any).  There can be
no assurance regarding the outcome of the litigation.  If there is a finding of
infringement, we may be required to indemnify our customer as to the full amount
of the damages.

   On March 31, 2000, Intouch Group, Inc. ("Intouch") filed a lawsuit against us
in the Northern District of California alleging patent infringement.  On April
26, 2000, Intouch filed an amended complaint, which was served on us shortly
thereafter.  The Complaint names us and Amazon.com International, Inc.,
Listen.com, Inc., Entertaindom LLC, Discovermusic.com, Inc. and Muze, Inc.  It
alleges that we infringe, or induce infringement of, the claims of U.S. Patent
Nos. 5,237,157 and 5,963,916 by operating a website and/or a kiosk that allows
interactive previewing of pre-recorded music.  The Complaint seeks unspecified
damages and injunctive relief.  This action has only recently been filed and we
have not yet answered the complaint.  We believe that we have meritorious
defenses to Intouch's claims and we intend to vigorously defend against such
claims.  However, we cannot assure you that we will be successful in defending
these lawsuits.  If there is a finding of infringement, we might be required to
pay substantial damages to Intouch and could be enjoined from selling any of our
products or services that are held to infringe Intouch's patents unless and
until we are able to negotiate a license from them.

                                       24
<PAGE>

   From time to time we receive letters from corporations or other business
entities notifying us of alleged infringement of patents held by them or
suggesting that we review patents to which they claim rights.  These
corporations or entities often indicate a willingness to discuss licenses to
their patent rights.

 ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

   The effective date of our first registration statement, filed on Form S-1
under the Securities Act of 1933 (No. 333-82521) relating to our initial public
offering of common stock, was July 8, 1999. A total of 4,800,000 shares of
common stock were sold at a price of $15.00 per share to an underwriting
syndicate led by Lehman Brothers Inc., BancBoston Robertson Stephens Inc. and
U.S. Bancorp Piper Jaffray Inc. Offering proceeds, net of aggregate expenses of
approximately $6.1 million, were approximately $65.9 million.

   The effective date of our second registration statement, filed on Form S-1
under the Securities Act of 1933 (No. 333-91541) relating to our follow-on
public offering of common stock, was December 14, 1999. A total of 2,946,076
shares of Common Stock were sold at a price of $33.63 per share to an
underwriting syndicate led by Lehman Brothers, BancBoston Robertson Stephens
Inc., U.S. Bancorp Piper Jaffray, Dain Rauscher Wessels and Fidelity Capital
Markets. An additional 503,924 shares of Common stock were sold on behalf of
selling stockholders as part of the same offering. Offering proceeds to us, net
of aggregate expenses of approximately $5.4 million, were approximately $93.7
million.  Offering proceeds to selling shareholders, net of expenses of
approximately $847,000, were approximately $16.1 million.

   From the time of receipt through March 31, 2000, our proceeds were applied
toward general corporate purposes, including the purchase of temporary
investments consisting of cash, cash equivalents and short-term investments,
working capital and capital expenditures, enhancing research and development and
attracting key personnel.

 ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

   None.

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

   None.

 ITEM 5.  OTHER INFORMATION

   None.

 ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

  (a)   Exhibits

  The following exhibits are filed with this report as indicated below:


10.49+  Amended and Restated License Agreement with Liquid Audio Japan, Inc.
        dated January 1, 2000

27.1    Financial Data Schedule
---------
  +     confidential treatment requested

  (b)   Reports on Form 8-K

   None.

                                       25
<PAGE>

                              LIQUID AUDIO, INC.

                                  SIGNATURES

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


DATE:   May 15, 2000               LIQUID AUDIO, INC.

                                    /s/ Gerald W. Kearby
                                   ------------------------------------------
                                    GERALD W. KEARBY
                                    President, Chief Executive Officer and
                                    Director


                                    /s/ Gary J. Iwatani
                                   ------------------------------------------
                                    GARY J. IWATANI
                                    Senior Vice President and Chief Financial
                                    Officer

                                       26
<PAGE>

                              LIQUID AUDIO, INC.

                        INDEX TO EXHIBITS FOR FORM 10-Q

                       FOR QUARTER ENDED MARCH 31, 2000


EXHIBIT NO.    EXHIBIT DESCRIPTION
-----------    -------------------

   10.49+      Amended and Restated License Agreement with Liquid Audio Japan,
               Inc. dated January 1, 2000
   27.1        Financial Data Schedule
-----------
 +    Confidential treatment has been requested with respect to certain portions
      of this exhibit. Omitted portions have been filed separately with the
      Securities and Exchange Commission.

                                       27