<PAGE>



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

                                                    -----------

                                   FORM 10-QSB

[x]   Quarterly report under Section 13 or 15(d) of the Securities Exchange Act
      of 1934 for the quarterly period ended October 31, 2005.

[ ]   Transition report under Section 13 or 15(d) of the Exchange Act for the
      transition period from ________ to _________.

                        Commission file number 000-28761

                            JAG MEDIA HOLDINGS, INC.
        (Exact name of small business issuer as specified in its Charter)

                Nevada                                  88-0380546
   (State or other jurisdiction of                   (I.R.S. Employer
    incorporation or organization)                 Identification No.)

                               6865 SW 18th Street
                                   Suite B-13
                            Boca Raton, Florida 33433
                    (Address of Principal Executive Offices)

                                 (866) 300-7410
                (Issuer's Telephone Number, Including Area Code)

                                   -----------

Check whether the Issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or
for such shorter period that the Registrant was required to file such reports)
and (2) has been subject to such filing requirements for the past 90 days.

Yes X                                                     No
   ---                                                       ---
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act)

Yes                                                       No X
   ---                                                      ---

As of December 15, 2005, the Registrant had 44,751,040 shares of Common Stock,
373,840 shares of Series 2 Class B Common Stock and 21,500 shares of Series 3
Class B Common Stock issued and outstanding.
<PAGE>



                                     PART I
                              FINANCIAL INFORMATION

Item 1. Financial Statements.

                    JAG Media Holdings, Inc. and Subsidiaries

                          Index to Financial Statements

Condensed Consolidated Balance Sheet at October 31, 2005 (Unaudited)        F-2

Condensed Consolidated Statements of Operations                             F-3
Three Months Ended October 31, 2005 and 2004 (Unaudited)

Condensed Consolidated Statement of Changes in Stockholders' Deficiency     F-4
Three Months Ended October 31, 2005 (Unaudited)

Condensed Consolidated Statements of Cash Flows                             F-5
Three Months Ended October 31, 2005 and 2004 (Unaudited)

Notes to Consolidated Financial Statements                                F-6/13




                                      * * *


                                      F-1

<PAGE>



                    JAG Media Holdings, Inc. and Subsidiaries
                      Condensed Consolidated Balance Sheet
                                October 31, 2005
                                   (Unaudited)
<TABLE>
<CAPTION>


                                     Assets

<S>                                                                                      <C>
Current assets:
     Cash and cash equivalents                                                           $ 332,791
     Accounts receivable, net of allowance for doubtful accounts of $7,500                  20,519
     Other current assets                                                                   53,693
                                                                                       ------------

              Total current assets                                                         407,003

Equipment, net of accumulated depreciation of $97,140                                       69,487
Other assets                                                                                29,489
                                                                                       ------------

              Total                                                                      $ 505,979
                                                                                       ============

Liabilities and Stockholders' Deficiency

Current liabilities:
     Accounts payable and accrued expenses                                               $ 446,515
     Deferred revenues                                                                      33,027
                                                                                       ------------

              Total current liabilities                                                    479,542

Loan payable, net of unamortized debt discount of $58,974                                1,941,026
                                                                                       ------------

              Total liabilities                                                          2,420,568
                                                                                       ------------

Mandatorily redeemable Class B common stock; par value $.00001 per share:
              400,000 shares designated as Series 2; 380,829 shares issued and
              outstanding                                                                        4

              40,000 shares designated as Series 3; 21,500 shares issued and
              outstanding                                                                        -
                                                                                       ------------

                                                                                                 4
                                                                                       ------------

Commitments and contingencies

Stockholders' deficiency:
     Preferred stock; par value $.00001 per share;
              50,000,000 shares authorized, none issued
     Common stock; par value $.00001 per share;
              250,000,000 shares authorized; 44,747,799 shares
              issued and outstanding                                                           448
     Additional paid-in capital                                                         43,798,187
     Unearned compensation                                                                 (85,014)
     Accumulated deficit                                                               (45,628,214)
                                                                                       ------------

              Total stockholders' deficiency                                            (1,914,593)
                                                                                       ------------

              Total                                                                      $ 505,979
                                                                                       ============
</TABLE>

See Notes to Condensed Consolidated Financial Statements.


                                      F-2
<PAGE>



                    Jag Media Holdings, Inc. and Subsidiaries
                 Condensed Consolidated Statements of Operations
                  Three Months Ended October 31, 2005 and 2004
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                    2005             2004
                                                                                ------------     ------------

<S>                                                                             <C>              <C>
Revenues                                                                        $    40,023      $    72,227
                                                                                -----------      -----------

Operating expenses:
     Cost of revenues                                                                25,873           38,443
     Selling expenses                                                                 9,869            2,151
     General and administrative expenses                                            526,167          249,425
                                                                                -----------      -----------

              Totals                                                                561,909          290,019
                                                                                -----------      -----------

Loss from operations                                                               (521,886)        (217,792)

Other income (expense):
     Interest income                                                                  1,702              691
     Interest expense                                                               (74,370)               -
                                                                                -----------      -----------

Net loss                                                                        $  (594,554)     $  (217,101)
                                                                                ===========      ===========

Basic net loss per share                                                        $     (0.01)     $     (0.00)
                                                                                ===========      ===========

Basic weighted average common shares outstanding                                 44,747,799       44,235,299
                                                                                ============     ===========
</TABLE>

See Notes to Condensed Consolidated Financial Statements

                                      F-3
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
     Condensed Consolidated Statement of Changes in Stockholders' Deficiency
                       Three Months Ended October 31, 2005
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                        Common Stock
                                                -------------------------   Additional
                                                 Number of                    Paid-in       Unearned     Accumulated
                                                   Shares        Amount       Capital     Compensation     Deficit        Total
                                                ------------  -----------  -------------  ------------ -------------   -----------
<S>                                             <C>               <C>      <C>             <C>         <C>            <C>
Balance, August 1, 2005                          44,747,799        $ 448    $ 43,742,187    $ (40,447)  $(45,033,660)  $(1,331,472)

Effect of issuance of options in exchange for
services                                                                          56,000      (56,000)                           -

Amortization of unearned compensation                                                          11,433                       11,433

Net loss                                                                                                    (594,554)     (594,554)
                                                ------------  -----------  -------------  ----------   -------------   -----------

Balance, October 31, 2005                        44,747,799        $ 448    $ 43,798,187    $ (85,014)  $(45,628,214)  $(1,914,593)
                                                ============  ===========  =============  ===========  =============   ===========
</TABLE>



See Notes to Condensed Consolidated Financial Statements.


                                      F-4
<PAGE>


                    Jag Media Holdings, Inc. and Subsidiaries
                 Condensed Consolidated Statements of Cash Flows
                  Three Months Ended October 31, 2005 and 2004
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                                        2005              2004
                                                                                     ------------       -----------

<S>                                                                                   <C>               <C>
Operating activities:

     Net loss                                                                       $   (594,554)       $ (217,101)
     Adjustments to reconcile net loss to net cash used in operating activities:
          Depreciation                                                                     5,247             3,587
          Amortization of unearned compensation                                           11,433            14,559
          Amortization of debt discount                                                   13,877                 -
          Amortization of other assets                                                     6,937
          Changes in operating assets and liabilities:
               Accounts receivable                                                        (6,009)            3,320
               Other current assets                                                       13,589            27,115
               Accounts payable and accrued expenses                                     229,781             5,382
               Deferred revenues                                                           3,796            (1,277)
                                                                                     -----------        ----------

                         Net cash used in operating activities                          (315,903)         (164,415)

Investing activities:

          Equipment purchases                                                            (12,171)                -
                                                                                     -----------        ----------

Net decrease in cash and cash equivalents                                               (328,074)         (164,415)
Cash and cash equivalents, beginning of period                                           660,865           386,283
                                                                                     -----------        ----------

Cash and cash equivalents, end of period                                             $   332,791         $ 221,868
                                                                                     ===========        ==========
</TABLE>


See Notes to Condensed Consolidated Financial Statements.


                                      F-5
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
              Notes To Condensed Consolidated Financial Statements
                                   (Unaudited)


Note 1 - Basis of presentation:

In the opinion of management, the accompanying unaudited condensed consolidated
financial statements reflect all adjustments, consisting of normal recurring
adjustments, necessary to present fairly the financial position of JAG Media
Holdings, Inc. ("JAG Media") and its subsidiaries as of October 31, 2005, their
results of operations and cash flows for the three months ended October 31, 2005
and 2004 and their changes in stockholders' deficiency for the three months
ended October 31, 2005. JAG Media and its subsidiaries are referred to together
herein as the "Company." Pursuant to rules and regulations of the Securities and
Exchange Commission (the "SEC"), certain information and disclosures normally
included in financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been
condensed or omitted from these consolidated financial statements unless
significant changes have taken place since the end of the most recent fiscal
year. Accordingly, these condensed consolidated financial statements should be
read in conjunction with the consolidated financial statements, notes to
consolidated financial statements and the other information in the audited
consolidated financial statements of the Company as of July 31, 2005 and for the
years ended July 31, 2005 and 2004 (the "Audited Financial Statements") included
in the Company's Annual Report on Form 10-KSB (the "10-KSB") for the year ended
July 31, 2005 that was previously filed with the SEC.

The results of the Company's operations for the three months ended October 31,
2005 are not necessarily indicative of the results of operations to be expected
for the full year ending July 31, 2006.

As further explained in Note 1 to the Audited Financial Statements, the Company
gathers and compiles financial and investment information from contacts at
financial institutions, experienced journalists, money managers, analysts and
other Wall Street professionals and generates revenues by releasing such
information to subscribers on a timely basis through facsimile transmissions and
a web site. As a result of an acquisition on November 24, 2004 (see Note 9 to
the Audited Financial Statements), the Company is also in the business of
developing software focused on streaming video solutions.

The accompanying condensed consolidated financial statements have been prepared
assuming that the Company will continue as a going concern. However, as shown in
the accompanying condensed consolidated financial statements, the Company only
generated revenues of approximately $40,000, and it incurred net losses of
approximately $595,000 and cash flow deficiencies from operating activities of
approximately $316,000 for the three months ended October 31, 2005. In addition,
as of October 31, 2005, the Company only had cash and cash equivalents available
of $333,000 and a


                                      F-6
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
              Notes To Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 1 - Basis of presentation (continued):

working capital deficiency of $73,000. These matters raise substantial doubt
about the Company's ability to continue as a going concern.

Management believes that, in the absence of a substantial increase in
subscription revenues, it is probable that the Company will continue to incur
losses and negative cash flows from operating activities through at least
October 31, 2006 and that the Company will need to obtain additional equity or
debt financing to sustain its operations until it can market its services,
expand its customer base and achieve profitability.

As further explained in Note 4 herein, the Company entered into an agreement
with an investment partnership pursuant to which it has, in effect, "put"
options whereby, subject to certain conditions, it is able to require the
investment partnership to purchase shares of its common stock from time to time
at prices based on the market value of its shares. The maximum aggregate
purchase price under this equity line is $10,000,000. This equity line was
renewed in July 2004 and expires in August 2006. As of October 31, 2005 and
December 15, 2005, the Company had received gross proceeds of $4,035,000 from
the exercise of "put" options. Although the timing and amount of the required
purchases under the agreement are at the Company's discretion, the purchases are
subject to certain conditions as also explained in Note 4 herein and the ability
of the investment partnership to fund the purchases. Also as explained in Note 4
herein, on January 25, 2005, the Company entered into a Promissory Note
agreement with the investment partnership pursuant to which the Company agreed
to borrow $2,000,000 from the investment partnership. The $2,000,000 loan was
funded on February 2, 2005. Pursuant to the Promissory Note, the Company has
deposited 35 put notices under the above agreement for puts in the amount of
$60,000 each and one in the amount of $181,017 into escrow. As of the date of
report, no put notices have been released and the Company is negotiating with
Cornell Capital to further revise terms of the Promissory Note.

Management believes that the Company will be able to generate sufficient
revenues from its remaining facsimile transmission and web site operations and
obtain sufficient financing from its agreement with the investment partnership
prior to its expiration in August 2006 or through other financing agreements to
enable it to continue as a going concern through at least October 31, 2006.
However, if the Company cannot generate sufficient revenues and/or obtain
sufficient additional financing, if necessary, by that date, the Company may be
forced thereafter to restructure its operations, file for bankruptcy or entirely
cease its operations.

The accompanying condensed consolidated financial statements do not include any
adjustments related to the recoverability and classification of assets or the
amount and classification of liabilities that might be necessary should the
Company be unable to continue as a going concern.


                                      F-7
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
              Notes To Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 2 - Net earnings (loss) per share:

The Company presents "basic" earnings (loss) per share and, if applicable,
"diluted" earnings per share pursuant to the provisions of Statement of
Financial Accounting Standards No. 128, "Earnings per Share". Basic earnings
(loss) per share is calculated by dividing net income or loss by the weighted
average number of common shares outstanding during each period. The calculation
of diluted earnings per share is similar to that of basic earnings per share,
except that the denominator is increased to include the number of additional
common shares that would have been outstanding if all potentially dilutive
common shares, such as those issuable upon the exercise of outstanding stock
options and warrants, were issued during the period and the treasury stock
method had been applied to the proceeds from their exercise.

As of October 31, 2005, there were options outstanding for the purchase of a
total of 2,460,000 shares of common stock (see Note 4 herein). However, diluted
per share amounts have not been presented in the accompanying condensed
consolidated statements of operations because the Company had a net loss in the
three months ended October 31, 2005 and 2004 and the assumed effects of the
exercise of the Company's stock options that were outstanding during all or part
of those periods would have been anti-dilutive.

Note 3 - Income taxes:

As of October 31, 2005, the Company had Federal net operating loss carryforwards
of approximately $29,685,000 available to reduce future Federal taxable income
which will expire from 2019 through 2025.

As of October 31, 2005, the Company's deferred tax assets consisted of the
effects of temporary differences attributable to the following:

Deferred revenues, net                      $     11,000
Unearned compensation                             84,000
Net operating loss carryforwards              11,378,000
                                            ------------
                                              11,473,000
Less valuation allowance                     (11,473,000)
                                            ------------

Total                                      $        -
                                           =============

Due to the uncertainties related to, among other things, the changes in the
ownership of the Company, which could subject its net operating loss
carryforwards to substantial annual limitations, and the extent and timing of
its future taxable income, the Company offset its net deferred tax assets by an
equivalent valuation allowance as of October 31, 2005.


                                      F-8
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
              Notes To Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 3 - Income taxes (continued):

The Company had also offset the potential benefits from its net deferred tax
assets by an equivalent valuation allowance during the year ended July 31, 2005.
As a result of the decrease in the valuation allowance of $370,000 (which is
attributable to the expiration of options and warrants that had not been
exercised) and the increase in the valuation allowance of $68,000 during the
three months ended October 31, 2005 and 2004, respectively, there are no credits
for income taxes reflected in the accompanying condensed consolidated statements
of operations to offset pre-tax losses.

Note 4 - Issuances of common stock and stock options:

Equity and debt financing agreements with Cornell Capital Partners, L.P.:

As further explained in Note 4 to the Audited Financial Statements, on April 9,
2002, the Company entered into an equity line purchase agreement (the " Equity
Line Agreement") with Cornell Capital Partners L.P. ("Cornell Capital") pursuant
to which the Company has, in effect, put options whereby, subject to certain
conditions, it can require Cornell Capital to purchase shares of its common
stock from time to time at an aggregate purchase price of $10,000,000. The
Equity Line Agreement became available on August 28, 2002 and was extended in
July 2004 for an additional 24 months through August 2006 unless it is
terminated earlier at the discretion of the Company. The purchase price will be
95% of the lowest closing bid price of the Company's common stock over a
specified number of trading days commencing on specified dates. Cornell Capital
shall be entitled to a cash fee equal to 5% of the gross proceeds received by
the Company from Cornell Capital in connection with each put. As of October 31,
2005, $4,035,000 of the Company's Equity Line with Cornell Capital had been
utilized.

The timing and amount of the required purchases shall be at the Company's
discretion subject to certain conditions including (i) a maximum purchase price
to be paid by Cornell Capital for each put of $500,000; (ii) at least five
trading days must elapse before the Company can deliver a new put notice to
Cornell Capital; (iii) the registration statement covering the shares issuable
to Cornell Capital pursuant to the equity line must remain effective at all
times and (iv) on any given closing date, there shall be at least one bid for
the common stock on the Nasdaq OTC Bulletin Board. In addition, the obligation
of Cornell Capital to complete its purchases under the Equity Line Agreement is
not secured or guaranteed and, accordingly, if Cornell Capital does not have
available funds at the time it is required to make a purchase, the Company may
not be able to force it to do so.

During the three months ended October 31, 2005, no put options were exercised.
As of October 31, 2005, the Company had the ability to require Cornell Capital
to purchase shares of its common stock pursuant to the Equity Line Agreement at
an aggregate purchase price of $5,965,000 through August 28, 2006, before taking
into account any puts related to the Promissory Note described below. The
$5,965,000 of availability will be reduced to the extent


                                      F-9
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
              Notes To Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 4 - Issuances of common stock and stock options (continued):

the Promissory Note and interest thereunder is repaid out of the net proceeds
received by the Company upon delivery of put notices under the Equity Line
Agreement.

On January 25, 2005, the Company entered into a Promissory Note Agreement with
Cornell Capital for a loan of $2,000,000. The $2,000,000 loan from Cornell
Capital was funded on February 2, 2005, net of a debt discount of $100,000
attributable to a fee paid to Cornell Capital deducted at the time of funding
which is being amortized over the life of the loan. The unamortized debt
discount as of October 31, 2005 is $58,974. The face amount of the Promissory
Note and interest on the amount from time to time outstanding at a rate of 12%
per year will be payable either (i) out of the net proceeds to be received by
the Company upon delivery of put notices under the Equity Line Agreement or (ii)
in full by the Company within 663 calendar days of January 25, 2005 regardless
of the availability of proceeds under the Equity Line Agreement, unless an
extension is mutually agreed to by the parties in writing.

Pursuant to the Promissory Note, the Company has agreed to deposit in escrow 35
put notices under the Equity Line Agreement for puts in an amount of $60,000
each and one request for a put under the Equity Line Agreement in an amount of
$181,017. Under the terms of the Promissory Note as amended on August 5,2005,
the put notices held in escrow were to be released every 14 days since November
4, 2005. As of the date of report, no put notices have been released and the
Company is negotiating with Cornell Capital to further revise terms of the
Promissory Note. The Company has also agreed to reserve out of its authorized
but unissued shares of common stock. 3,500,000 shares of the Company's common
stock (the "Reserved Shares") to be delivered to Cornell Capital under the
Equity Line Agreement upon use of such put notices.

The Company has the option to repay the amounts due under the Promissory Note
and to withdraw any put notices yet to be effected provided that each repayment
is in amount not less than $25,000. In addition, the Company has the right to
accelerate the delivery of one or more put notices and to select the specific
put notice to be so accelerated. If the Promissory Note is not paid in full when
due, the outstanding principal owed thereunder will be due and payable in full
together with interest at a rate of 14% per year or the highest interest rate
permitted by applicable law, if lower.

Upon an event of default (as defined in the Promissory Note), the entire
principal balance and accrued interest of the Promissory Note, and all other
obligations of the Company under the


                                      F-10
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
              Notes To Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 4 - Issuances of common stock and stock options (continued):

Promissory Note, would become immediately due and payable without any action on
the part of Cornell Capital.

Options issued for services:

As explained in Note 5 to the Audited Financial Statements, the Company has
issued, from time to time, stock options for the purchase of common stock to
employees as compensation and to nonemployees, including investment analysts and
commentators that have entered into agreements to provide the Company with
financial information that is released to subscribers, as consideration for
consulting, professional and other services. As explained in Note 2 to the
Audited Financial Statements, the Company recognizes the cost of such issuances
based on the fair value of the equity instruments issued over the periods in
which the related services are rendered in accordance with the provisions of
Statement of Financial Accounting Standards No. 123 "Accounting for Stock-Based
Compensation" ("SFAS 123").

As of August 1, 2005, the Company had 2,510,000 shares of common stock that were
subject to outstanding options issued to employees and nonemployees as
compensation for services. During the three months ended October 31, 2005, the
Company granted to employees options to purchase 250,000 shares of common stock
and granted to consultants options to purchase 200,000 shares of common stock.
These options had exercise prices ranging from $.02 per share to $1.00 per share
and will expire at various dates from August 2011 through September 2015. During
the three months ended, October 31, 2005, options to purchase 500,000 shares
were canceled and no options were exercised. As a result, options to purchase
2,460,000 shares of common stock at prices ranging from $.02 to $1.00 per share
were outstanding as of October 31, 2005.

The cost of the options of $56,000, determined based on their aggregate
estimated fair values at the respective dates of issuance, was initially charged
directly to expense or to unearned compensation and subsequently amortized to
expense.

Note 5 - Legal proceedings:

The Company is a party to various claims and lawsuits incidental to its
business. In the opinion of management, it is probable that the resolution of
such contingencies will not materially affect the consolidated financial
position or results of operations of the Company in subsequent year. Bay Point
Investment Partners, LLC has threatened to commence litigation against the


                                      F-11
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
              Notes To Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 5 - Legal proceedings (continued):

Company, certain of its officers and directors and others. The Bay Point claim
relates to its purchase of shares of the Company's stock in private placements
on December 10, 2002 and June 19, 2003. Bay Point alleges, among other things,
various disclosure failings as well as the Company's failure to register the
shares it purchased in the June 19, 2003 private placement by the date provided
in the placement agreement and to use the proceeds as Bay Point claims they were
intended to be used. The Company believes it has meritorious defenses to Bay
Point's claims.

Note 6 - Employment agreements:

On November 3, 2005, the Company renewed and extended the amended and restated
employment agreements between the Company and its two senior executives, each
dated August 31, 2001, retroactively effective to August 31, 2004. Under the
revision, the Company became obligated to make cash payments of $150,000 to each
of the two senior executives annually during the three year period ending
August 31, 2007. As a result, the Company's obligations for cash payments under
each of the two employment agreements during periods subsequent to October 31,
2005 totaled approximately $112,500, $150,000 and $12,500 in the three month
periods ending October 31, 2006, 2007 and 2008, respectively. The exercise price
of various options which may be granted under the terms of the original amended
and restated employment agreements was increased from 25% of a defined market
value to 100% of a defined fair market value.

Note 7 - Proposed acquisition:

On September 9, 2005, the Company entered into a non-binding letter of intent
(the "Letter of Intent") with Cryptometrics, Inc., a Delaware corporation
("Cryptometrics"), pursuant to which the Company and Cryptometrics would enter
into a merger agreement under which Cryptometrics would merge with a newly
created subsidiary of the Company. In consideration of the merger, the
stockholders of Cryptometrics would acquire shares of common stock of the
Company, which shares would, upon issuance, represent approximately 88% of the
outstanding Company common stock, in exchange for all of the issued and
outstanding capital stock of Cryptometrics (the "Proposed Transaction"). The
shares of common stock to be received by the stockholders of Cryptometrics would
be registered under the U.S. Securities Act of 1933, as amended (the "Securities
Act"). If consummated, the Proposed Transactions would be accounted for as a
reverse acquisition in which Cryptometrics would be the acquirer.

At the closing of the Proposed Transaction (the "Closing"), the Company's
current directors would resign as directors of the Company and would also resign
as officers and executives of the Company. The Company's board of directors
would be replaced with designees of Cryptometrics.


                                      F-12
<PAGE>


                    JAG Media Holdings, Inc. and Subsidiaries
              Notes To Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 7 - Proposed acquisition (continued):

Cryptometrics was incorporated in May 2000 under the name Postal Hut, Inc. and
in November 2001 changed its name to Cryptometrics, Inc. Cryptometrics's
business focuses on the biometric security industry. Cryptometrics produces
hardware and software products that take advantage of the internationally
approved standards for biometric identification and verification.

The Proposed Transaction is subject to various conditions being satisfied prior
to Closing, including, among others, the approval of the stockholders of the
Company of various amendments to its Articles of Incorporation and the listing
of the Company's Common Stock on the Nasdaq Capital Market.

In addition, the Closing is conditioned upon (i) each party completing a due
diligence review, the results of which are satisfactory in all respects to each
party, (ii) the Company and Cryptometrics obtaining all appropriate and
necessary corporate and stockholder approvals for the transaction, and (iii) the
parties entering into definitive agreements, including, without limitation, a
mutually acceptable definitive acquisition agreement between Cryptometrics and
the Company.

Except for certain specified provisions, the Letter of Intent is non-binding.
There is no assurance that the definitive documentation called for in the Letter
of Intent will ever by executed, or if executed, that the proposed transaction
between the Company and Cryptometrics will be consummated.

Note 8 - Subsequent events:

On December 13, 2005, the Company received the following from a stockholder: (i)
instructions for the cancellation of an outstanding option to acquire 1,000,000
shares of the Company's common stock; (ii) stock certificates and a stock power
to transfer back to the Company 2,631,249 shares of common stock; and (iii) a
stock power to transfer back to the Company 874,999 shares of common stock and
7,981 shares of Series B common stock held through a broker, together with a
copy of the irrevocable instructions to the broker to deliver such shares to the
Company. The option has been cancelled and 2,631,249 shares of common stock are
being cancelled, reducing the Company's outstanding shares by such amount and
its par value common stock account by $26. The Company paid no consideration for
the return or cancellation of such shares.

                                      F-13
<PAGE>


Item 2.     Management's Discussion and Analysis.

Critical Accounting Policies and Estimates

Our discussion and analysis of our financial condition and results of operations
are based upon our condensed consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States of America for interim financial statements filed with the
Securities and Exchange Commission. The preparation of these consolidated
financial statements requires us to make estimates and judgments that affect the
reported amounts of assets, liabilities, revenues and expenses, and related
disclosure of contingent assets and liabilities. On an on-going basis, we
evaluate our estimates, including those related to accounts receivable,
equipment, stock-based compensation, income taxes and contingencies. We base our
estimates on historical experience and on various other assumptions that are
believed to be reasonable under the circumstances, the results of which form the
basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.

The accounting policies and estimates used as of July 31, 2005, as outlined in
our previously filed Form 10-KSB, have been applied consistently for the three
months ended October 31, 2005.

Three months ended October 31, 2005 as compared to three months ended October
31, 2004.

<TABLE>

                                      Three Months Ended October 31, 2005
                                      -----------------------------------
                                           2005            2004            $ Change
                                      --------------  --------------    -------------

<S>                                    <C>            <C>                  <C>
Revenues                               $      40,023  $      72,227        $ (32,204)
                                      --------------  --------------    -------------

Operating expenses:
Cost of revenues                              25,873         38,443          (12,570)
Selling expenses                               9,869          2,151            7,718
General and administrative expenses          526,168        249,425          276,743
                                      --------------  --------------    -------------

Totals                                       561,909        290,019          271,891
                                      --------------  --------------    -------------

Loss from operations                        (521,886)      (217,792)        (304,095)

Other income (expense):
Interest income                                1,702            691            1,011
Interest expense                             (74,370)             -          (74,370)
                                      --------------  -------------    -------------

Net loss                              $     (594,554) $    (217,101)      $ (377,454)
                                      ==============  =============    ==============
</TABLE>


                                       1
<PAGE>

Revenues:

Revenues primarily consist of subscription revenues from annual, semi-annual,
quarterly and monthly subscriptions relating to our product "JAGNotes". JAGNotes
is a daily consolidated investment report that summarizes newly issued research,
analyst opinions, upgrades, downgrades, and analyst coverage changes from
various investment banks and brokerage houses. The decrease in subscription
revenues during the three months ended October 31, 2005 as compared to the three
months ended October 31, 2004 was due primarily to a lack of advertising and
increased competition. While our revenues do include revenues from other
sources, these other revenues are not material to our business.

Cost of revenues:

Cost of revenues includes the cost to transmit the product over the telephone
and fax lines, on-line service charges for our web site, costs in connection
with the development and maintenance of the web site, and payments to
commentators and employees for their reports that are posted on our web site.

During the three months ended October 31, 2005, consulting fees were
approximately $15,500 as compared to approximately $31,000 for the three months
ended October 31, 2004. Such fees included non-cash charges associated with the
amortization of unearned compensation arising from the issuance of shares in
exchange for services of approximately $2,200 and $15,000 for the three months
ended October 31, 2005 and 2004, respectively. The decrease in consulting fees
is a result of the expiration of consulting contracts associated with
commentators for our jagnotes.com website.

Selling and general and administrative expenses:

Selling and general and administrative expenses consist primarily of advertising
and other promotional expenses, compensation and benefits for the officers,
other compensation, occupancy costs, professional fees and other office
expenses. The increase in general and administrative expenses is attributable
legal and accounting costs associated with a proposed acquisition.

Interest Expense:

The increase results from borrowings under our Promissory Note payable to
Cornell Capital.

Liquidity and Capital Resources:

We only generated revenues of approximately $40,000 and we incurred net losses
of approximately $595,000 and cash flow deficiencies from operating activities
of approximately $316,000 for the three months ended October 31, 2005. In
addition, as of October 31, 2005, we only had cash and cash equivalents
available of $333,000 and a working capital deficiency of $73,000. These matters
raise substantial doubt about our ability to continue as a going concern.


                                       2
<PAGE>


We believe that, in the absence of a substantial increase in subscription
revenues, it is probable that the we will continue to incur losses and negative
cash flows from operating activities through at least October 31, 2006 and that
we will need to obtain additional equity or debt financing to sustain our
operations until we can market our services, expand our customer base and
achieve profitability.

As further explained below, we entered into an agreement with an investment
partnership pursuant to which it has, in effect, "put" options whereby, subject
to certain conditions, we are able to require the investment partnership to
purchase shares of our common stock from time to time at prices based on the
market value of its shares. The maximum aggregate purchase price under this
equity line is $10,000,000. The equity line was renewed in July 2004 and expires
in August 2006. As of October 31, 2005 and December 15, 2005, we had received
gross proceeds of $4,035,000, from the exercise of "put" options. Although the
timing and amount of the required purchases under the agreement are at our
discretion, the purchases are subject to certain conditions and the ability of
the investment partnership to fund the purchases.

We believe that we will be able to generate sufficient revenues from our
remaining facsimile transmission and web site operations and obtain sufficient
financing from our agreement with the investment partnership or through other
financing agreements to enable us to continue as a going concern through at
least October 31, 2006. However, if we cannot generate sufficient revenues
and/or obtain sufficient additional financing, if necessary, by that date, we
may be forced thereafter to restructure our operations, file for bankruptcy or
entirely cease our operations.

Our cash and cash equivalent position of approximately $333,000 as of October
31, 2005 results primarily from sales of shares of our common stock pursuant to
an equity line agreement and a private placement completed during the prior
year.

On April 9, 2002, we entered into an equity line purchase agreement (the "Equity
Line Agreement") with Cornell Capital Partners L.P. ("Cornell Capital") pursuant
to which we have, in effect, put options whereby, subject to certain conditions,
we can require Cornell Capital to purchase shares of our common stock from time
to time at an aggregate purchase price of $10,000,000. The Equity Line became
available to us on August 28, 2002, and was extended in July 2004 for an
additional 24 months through August 2006 unless it is terminated earlier by us
in our sole discretion. The purchase price will be 95% of the lowest closing bid
price of our common stock over a specified number of trading days commencing on
specified dates. Cornell Capital shall be entitled to a cash fee equal to 5% of
the gross proceeds received by the Company from Cornell Capital in connection
with each put. As of October 31, 2005, $4,035,000 of the Company's existing
Equity Line with Cornell Capital had been utilized.

The timing and amount of the required purchases shall be at our discretion
subject to certain conditions including (i) a maximum purchase price to be paid
by Cornell Capital for each put of $500,000; (ii) at least five trading days
must elapse before we can deliver a new put notice to Cornell Capital; (iii) the
registration statement covering the shares issuable to Cornell Capital pursuant
to the equity line must remain effective at all times and (iv) on any given
closing date, there shall be at least one bid for the common stock on the Nasdaq
OTC Bulletin Board. In addition, the obligation of Cornell Capital to complete
its purchases under the Equity Line Agreement is not secured or guaranteed and,
accordingly, if Cornell Capital does not have available funds at the time it is
required to make a purchase, we may not be able to force it to do so. We have
issued 10,000 shares of our common stock to a placement agent as of the
effective date as consideration for their services in connection with the Equity
Line Agreement.


                                       3
<PAGE>


During the three months ended October 31, 2005, no put options were exercised.
As of October 31, 2005, we had the ability to require Cornell Capital to
purchase shares of our common stock pursuant to the Equity Line Agreement at an
aggregate purchase price of $5,965,000 through August 28, 2006, before taking
into account any puts related to the Promissory Note described below. The
$5,965,000 of availability will be reduced to the extent the Promissory Note and
interest thereunder is repaid out of the net proceeds received by the Company
upon delivery of put notices under the Equity Line Agreement.

On January 25, 2005, we entered into a Promissory Note with Cornell Capital. The
Promissory Note was funded on February 2, 2005. The face amount of the
Promissory Note and interest on the amount from time to time outstanding at a
rate of 12% per year will be payable either (i) out of the net proceeds to be
received by us upon delivery of put notices under the Equity Line Agreement or
(ii) in full by us within 663 calendar days of January 25, 2005 regardless of
the availability of proceeds under the Equity Line Agreement, unless an
extension is mutually agreed to by the parties in writing.

Pursuant to the Promissory Note, we have agreed to deposit in escrow 35 put
notices under the Equity Line for puts in an amount of $60,000 each and one
request for a put under the Equity Line in an amount of $181,017. Under the
terms of the Promissory Note as amended on August 5, 2005, the put notices held
in escrow were to be released every 14 days commencing November 4, 2005. As of
December 19, 2005, no put notices have been released and we are negotiating with
Cornell Capital to restructure the Promissory Note. We have has also agreed to
reserve out of our authorized but unissued shares of common stock 3,500,000
shares of the Company's common stock (the "Reserved Shares") to be delivered to
Cornell Capital under the Equity Line Agreement upon use of such put
notices.

We have the option to repay the amounts due under the Promissory Note and to
withdraw any put notices yet to be effected provided that each repayment is in
amount not less than $25,000. In addition, we have has the right to accelerate
the delivery of one or more put notices and to select the specific put notice to
be so accelerated. If the Promissory Note is not paid in full when due, the
outstanding principal owed thereunder will be due and payable in full together
with interest at a rate of 14% per year or the highest interest rate permitted
by applicable law, if lower.

Upon an event of default (as defined in the Promissory Note), the entire
principal balance and accrued interest of the Promissory Note, and all of our
other obligations under the Promissory Note, would become immediately due and
payable without any action on the part of Cornell.

During the three months ended October 31, 2005, we used cash of approximately
$328,000 in our operations which was used to primarily fund our net loss.

On November 24, 2004, we entered into a Business Sale Agreement (the "Sale
Agreement") with TComm Limited, a company organized in the United Kingdom (the
"Seller"), and Pixaya (UK) Limited (formerly known as TComm (UK) Limited), a
company newly organized in the United Kingdom and a wholly-owned subsidiary of
the Company. We entered into the transaction to access the seller's development
stage software, which we believed offered a new platform for delivery of our
services as well as being valuable in its own right. Effective October 3, 2005,
TComm (UK) Limited formally changed its name to Pixaya (UK) Limited. We continue
to fund the development of Pixaya's software.


                                       4
<PAGE>


Proposed Acquisition:

On September 9, 2005, the Company entered into a non-binding letter of intent
with Cryptometrics, Inc., a Delaware corporation, pursuant to which the Company
and Cryptometrics would enter into a merger agreement under which Cryptometrics
would merge with a newly created subsidiary of the Company. In consideration of
the merger, the stockholders of Cryptometrics would acquire shares of common
stock of the Company, which shares would, upon issuance, represent approximately
88% of the outstanding Company common stock, in exchange for all of the issued
and outstanding capital stock of Cryptometrics. The shares of common stock to be
received by the stockholders of Cryptometrics would be registered under the U.S.
Securities Act of 1933, as amended. If consummated, the proposed transaction
would be accounted for as a reverse acquisition in which Cryptometrics would be
the acquirer.

At the closing of the proposed transaction, the Company's current directors
would resign as directors of the Company and would also resign as officers and
executives of the Company. The Company's board of directors would be replaced
with designees of Cryptometrics, at least a majority of whom would be
independent and who, in whole or in part, would also constitute the audit
committee of the Company's board of directors.

Cryptometrics was incorporated in May 2000 under the name Postal Hut, Inc. and
in November 2001 changed its name to Cryptometrics, Inc. Cryptometrics's
business focuses on the biometric security industry. Cryptometrics produces
hardware and software products that take advantage of the internationally
approved standards for biometric identification and verification.

In connection with the proposed transaction, the Cryptometrics stockholders will
agree not to sell or otherwise dispose of the shares of Common Stock that are
received in connection with the proposed transaction for a period of 12 months
from the closing; provided, that subject to compliance with all relevant
securities laws, 35% of the shares will not be subject to the lock-up provision,
if and so long as, the shares of the post-merger Company are trading on the
Nasdaq Capital Market.

The proposed transaction is subject to various conditions being satisfied prior
to closing, including, among others, the approval of the shareholders of the
Company of various amendments to its Articles of Incorporation and the listing
of the Company's Common Stock on the Nasdaq Capital Market.

In addition, the closing of the proposed transaction is conditioned upon (i)
each party completing a due diligence review, the results of which are
satisfactory in all respects to each party, (ii) the Company and Cryptometrics
obtaining all appropriate and necessary corporate and stockholder approvals for
the transaction, and (iii) the parties entering into definitive agreements,
including, without limitation, a mutually acceptable definitive acquisition
agreement between Cryptometrics and the Company.


                                       5
<PAGE>


Except for certain specified provisions, the letter of intent is non-binding.
There is no assurance that the definitive documentation called for in the letter
of intent will ever by executed, or if executed, that the proposed transaction
between the Company and Cryptometrics will be consummated.

Employment Agreement Renewals:

On November 3, 2005, the Company renewed and extended the amended and restated
employment agreements between the Company and its two senior executives, each
dated August 31, 2001, retroactively effective to August 31, 2004. Under the
revision, the Company became obligated to make cash payments of $150,000 to each
of the two senior executives annually during the three year period ending August
31, 2007. As a result, the Company's obligations for cash payments under each of
the two employment agreements during periods subsequent to October 31, 2005
totaled approximately $112,500, $150,000 and $12,500 in the three month periods
ending October 31, 2006, 2007 and 2008 respectively. The exercise price of
various options which may be granted under the terms of the original amended and
restated employment agreements was increased from 25% of a defined market value
to 100% of a defined fair market value.

Item 3. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures:

As of the end of the fiscal quarter ended October 31, 2005, our Chief Executive
Officer and Chief Financial Officer carried out an evaluation of the
effectiveness of the design and operation of our disclosure controls and
procedures that we have in place with respect to the accumulation and
communication of information to management and the recording, processing and
summarizing thereof. Based upon that evaluation, the Chief Executive Officer and
Chief Financial Officer concluded that our disclosure controls and procedures
are effective in alerting them in a timely manner to material information
relating to JAG Media Holdings, Inc. (including its consolidated subsidiaries)
required to be included in our periodic SEC filings.

(b) Change in Internal Control over Financial Reporting:

There have been no changes in internal control over financial reporting that
occurred during the most recent fiscal quarter that have materially affected, or
are reasonably likely to materially affect, our internal control over financial
reporting.


                                       6
<PAGE>


                                     PART II
                                OTHER INFORMATION

Item 1. Legal Proceedings.

Bay Point Investment Partners, LLC has threatened to commence litigation against
the Company, certain of its officers and directors and others. The Bay Point
claim relates to its purchase of shares of the Company's stock in private
placements on December 10, 2002 and June 19, 2003. Bay Point alleges, among
other things, various disclosure failings as well as the Company's failure to
register the shares it purchased in the June 19, 2003 private placement by the
date provided in the placement agreement and to use the proceeds as Bay Point
claims they were intended to be used. Bay Point has made various requests but
has most recently sought a payment while continuing to hold all of its shares in
the Company. The Company believes it has meritorious defenses to Bay Point's
claims.

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

During the fiscal quarter ended October 31, 2005, no put options were exercised
under our Equity Line Purchase Agreement, dated as of April 9, 2002. As of
October 31, 2005, we had the ability to require Cornell Capital to purchase
shares of our common stock pursuant to the Equity Line at an aggregate purchase
price of $5,965,000 through August 28, 2006.

During the fiscal quarter ended October 31, 2005, there were no sales of
unregistered securities by the Company.

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.

31.1    Section 302 Certification of Chief Executive Officer.

31.2    Section 302 Certification of Chief Financial Officer.

32.1    Section 906 Certification of Chief Executive Officer and Chief Financial
        Officer.


                                       7
<PAGE>

                                   SIGNATURES

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


                                          JAG MEDIA HOLDINGS, INC.

Date: December 20, 2005                   By: /s/ Thomas J. Mazzarisi
                                             -----------------------------------
                                              Name:  Thomas J. Mazzarisi
                                              Title: Chairman of the Board and
                                              Chief Executive Officer


Date: December 20, 2005                   By: /s/ Stephen J. Schoepfer
                                             -----------------------------------
                                              Name:   Stephen J. Schoepfer
                                              Title: President, Chief Financial
                                              Officer, Chief Operating Officer
                                              and Secretary


                                       8
<PAGE>



                                  EXHIBIT INDEX

31.1  Section 302 Certification of Chief Executive Officer.

31.2  Section 302 Certification of Chief Financial Officer.

32.1  Section 906 Certification of Chief Executive Officer and Chief Financial
      Officer.