FATBRAIN COM INC
PREM14A, 2000-09-29
RETAIL STORES, NEC
Previous: NATIONAL INFORMATION CONSORTIUM, 8-K, EX-99.1, 2000-09-29
Next: CELL PATHWAYS HOLDINGS INC, 8-K, 2000-09-29



<PAGE>   1

                            SCHEDULE 14A INFORMATION

          PROXY STATEMENT PURSUANT TO SECTION 14(a) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

Filed by the Registrant [X]

Filed by a Party other than the Registrant [ ]

Check the appropriate box:

<TABLE>
<S>                                            <C>
[X]  Preliminary Proxy Statement
[ ]  Confidential, For Use of the Commission Only (As Permitted by Rule 14a-6(e)(2))
[ ]  Definitive Proxy Statement
[ ]  Definitive Additional Statement
[ ]  Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12
</TABLE>

                               Fatbrain.com, Inc.
--------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)

--------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if Other Than The Registrant)

Payment of Filing Fee (Check the appropriate box)

[ ]  No fee required

[ ]  Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11

     (1)  Title of each class of securities to which transaction applies:

          Common Stock, par value $0.001
        ------------------------------------------------------------------------

     (2)  Aggregate number of securities to which transaction applies:
        ------------------------------------------------------------------------

     (3)  Per unit or other underlying value of transaction computed pursuant to
          Exchange Act Rule 0-11 (set forth the amount on which the filing fee
          is calculated and state how it was determined):
        ------------------------------------------------------------------------

     (4)  Proposed maximum aggregate value of transaction:
        ------------------------------------------------------------------------

     (5)  Total fee paid:
        ------------------------------------------------------------------------

[ ]  Fee paid previously with preliminary materials.

[X]  Check box if any part of the fee is offset as provided by Exchange Act Rule
     0-11(a)(2) and identify the filing for which the offsetting fee was paid
     previously. Identify the previous filing by the registration statement
     number, or the form or schedule and the date of its filing.

     (1)  Amount Previously Paid:

          $12,431.00
        ------------------------------------------------------------------------

     (2)  Form, Schedule or Registration Statement No.:

          Fee was previously paid with the filing of the preliminary proxy
          statement on Schedule 14A by barnesandnoble.com inc. on September 29,
          2000.
        ------------------------------------------------------------------------

     (3)  Filing Party:

          barnesandnoble.com inc.
        ------------------------------------------------------------------------

     (4)  Date Filed:

          September 29, 2000
        ------------------------------------------------------------------------
<PAGE>   2

                               FATBRAIN.COM, INC.
                               2550 WALSH AVENUE
                         SANTA CLARA, CALIFORNIA 95051

                                                              ____________, 2000

Dear Fellow Stockholder:

     You are cordially invited to attend a Special Meeting of Stockholders of
Fatbrain.com, Inc., on [date] , 2000, at 10:00 a.m., local time, at [location]
in Santa Clara, California. At the Special Meeting, we are asking for
stockholder approval of a merger agreement and the transactions contemplated by
that agreement, including the merger of Fatbrain.com, Inc. with and into
barnesandnoble.com inc. In the merger:

     - the stockholders of Fatbrain.com, Inc., in exchange for their shares of
       Fatbrain.com, Inc. common stock, $0.001 par value per share, will receive
       value equal to $4.25 per share as follows: (i) $1.0625 in cash and (ii)
       the number of shares of barnesandnoble.com inc. Class A Common Stock,
       $0.001 par value per share, equal to $3.1875 divided by the average of
       the closing sales price per share of barnesandnoble.com inc. Class A
       Common Stock at 4:00 p.m. (New York time) (as reported by Bloomberg L.P.)
       on the Nasdaq National Market System for the ten full trading days ending
       on the fifth full trading day immediately prior to the effective time of
       the merger;

     - the merger is subject to the approval of a majority of the shares of
       Fatbrain.com, Inc. common stock outstanding. Six stockholders of
       Fatbrain.com, Inc., including a member of its management and board of
       directors, who collectively own approximately 33.6% of Fatbrain.com,
       Inc.'s outstanding common stock, have signed a stockholder agreement in
       which they agreed to vote their shares in favor of the merger;

     - the merger is also subject to the approval of barnesandnoble.com inc.
       stockholders by a majority vote of the outstanding shares of Class A
       Common Stock, Class B Common Stock and Class C Common Stock voting as one
       class. Barnes & Noble, Inc. and Bertelsmann AG, as the respective
       beneficial owners of all of the shares of Class B Common Stock and Class
       C Common Stock (which represents 97.4% of the common stock entitled to
       vote), have indicated their intention to vote their shares in favor of
       the merger;

     - barnesandnoble.com inc. will continue as the surviving corporation after
       the merger; and

     - barnesandnoble.com inc. stockholders will continue to hold their shares
       of barnesandnoble.com inc. common stock.

     Our board of directors received a written opinion dated September 11, 2000
of J.P. Morgan Securities Inc., our financial advisor, to the effect that, as of
such date and based upon and subject to the matters stated in the opinion, the
merger consideration was fair to Fatbrain.com, Inc.'s stockholders from a
financial point of view.

     These transactions are more fully described in the accompanying joint proxy
statement/prospectus. Included with these soliciting materials is a proxy card
for voting, a postage prepaid envelope, in which to return your proxy, and
instructions for voting by telephone.

     If the merger were completed on September 15, 2000, former Fatbrain.com,
Inc. stockholders would own approximately 24.4% of barnesandnoble.com inc.'s
outstanding Class A Common Stock immediately after the proposed merger. This
interest would constitute a 0.9% voting interest in barnesandnoble.com inc. and,
following the establishment of Fatbrain.com, Inc.'s operations as a wholly owned
subsidiary of barnesandnoble.com llc, would constitute a 7.2% economic interest
in barnesandnoble.com llc.

     Fatbrain.com, Inc.'s common stock is listed on the Nasdaq National Market
System under the trading symbol "FATB." barnesandnoble.com inc.'s Class A Common
Stock is listed on the Nasdaq National Market System under the trading symbol
"BNBN."
<PAGE>   3

     Our board of directors has approved the merger agreement and the related
transactions. OUR BOARD OF DIRECTORS BELIEVES THAT THE PROPOSED MERGER IS
ADVISABLE AND IN THE BEST INTERESTS OF FATBRAIN.COM, INC. AND ITS STOCKHOLDERS,
AND THE BOARD OF DIRECTORS RECOMMENDS THAT YOU VOTE "FOR" APPROVAL OF THE
PROPOSED MERGER.

     IT IS IMPORTANT THAT YOUR SHARES BE REPRESENTED AT THE MEETING, EVEN IF YOU
CANNOT ATTEND THE MEETING AND VOTE YOUR SHARES IN PERSON. PLEASE GIVE CAREFUL
CONSIDERATION TO THE ITEMS TO BE VOTED UPON, COMPLETE AND SIGN THE PROXY CARD
AND RETURN IT IN THE ENVELOPE PROVIDED OR VOTE BY TELEPHONE OR ON THE INTERNET
AS INSTRUCTED. IF YOU RETURN A PROXY CARD OR VOTE BY TELEPHONE OR ON THE
INTERNET AND DECIDE TO ATTEND THE MEETING, YOU MAY REVOKE YOUR PROXY AT THE
MEETING AND VOTE YOUR SHARES IN PERSON AS DESCRIBED IN THE ACCOMPANYING JOINT
PROXY STATEMENT/PROSPECTUS.

     We look forward to receiving your vote and seeing you at the meeting.

                                          Sincerely,

                                          --------------------------------------
                                          Chris MacAskill
                                          Chairman of the Board of Directors
<PAGE>   4

                               FATBRAIN.COM, INC.
                               2250 WALSH AVENUE
                         SANTA CLARA, CALIFORNIA 95051
                            ------------------------

                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                            TO BE HELD [DATE], 2000

To our Stockholders:

     A special meeting of Stockholders of Fatbrain.com, Inc. will be held at
10:00 a.m. local time, on [DATE], 2000, at [LOCATION] in Santa, Clara,
California for the following purposes:

          1. To consider and vote upon a proposal to approve the Agreement and
     Plan of Merger, dated September 13, 2000, between barnesandnoble.com inc.
     and Fatbrain.com, Inc., and approve the related merger pursuant to which
     Fatbrain.com, Inc. will merge with and into barnesandnoble.com inc.

          2. To consider and take action upon any other business that may
     properly come before the special meeting, or any adjournment or
     postponement thereof.

     The foregoing items of business are more fully described in the joint proxy
statement/prospectus accompanying this notice.

     THE BOARD OF DIRECTORS OF FATBRAIN.COM, INC. HAS CAREFULLY CONSIDERED THE
TERMS OF THE MERGER AGREEMENT AND THE MERGER AND BELIEVES THAT THE MERGER IS
FAIR, ADVISABLE TO, AND IN THE BEST INTERESTS OF, FATBRAIN.COM, INC. AND ITS
STOCKHOLDERS. THE BOARD OF DIRECTORS OF FATBRAIN.COM, INC. HAS APPROVED THE
MERGER AGREEMENT AND THE MERGER AND RECOMMENDS THAT STOCKHOLDERS VOTE "FOR"
APPROVAL OF THE MERGER.

     WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING, PLEASE COMPLETE,
SIGN, DATE AND PROMPTLY RETURN THE ACCOMPANYING PROXY IN THE ENCLOSED
POSTAGE-PAID ENVELOPE. YOU MAY REVOKE YOUR PROXY AT ANY TIME PRIOR TO THE
SPECIAL MEETING. IF YOU DECIDE TO ATTEND THE SPECIAL MEETING AND WISH TO CHANGE
YOUR PROXY VOTE, YOU MAY DO SO AUTOMATICALLY BY VOTING IN PERSON OR AT THE
MEETING.

     All holders of record of shares of Fatbrain.com, Inc.'s common stock at the
close of business on [DATE], 2000 are entitled to vote at the meeting or any
postponements or adjournments of the meeting.

                                          By order of the Board of Directors,

                                          --------------------------------------
                                          Kim Orumchian
                                          Secretary

Santa Clara, California
[DATE], 2000
<PAGE>   5

                SUBJECT TO COMPLETION, DATED             , 2000

                                   PROSPECTUS
                                      FOR

                            BARNESANDNOBLE.COM INC.
                                              SHARES
               (CLASS A COMMON STOCK PAR VALUE $0.001 PER SHARE)
                            ------------------------

                                PROXY STATEMENT
                                      FOR

                            BARNESANDNOBLE.COM INC.
                   SPECIAL MEETING OF STOCKHOLDERS TO BE HELD
                                            , 2000
                            ------------------------

                                PROXY STATEMENT
                                      FOR

                               FATBRAIN.COM, INC.
                   SPECIAL MEETING OF STOCKHOLDERS TO BE HELD
                                            , 2000
                            ------------------------

     This joint proxy statement/prospectus relates to a proposed merger pursuant
to the terms of an Agreement and Plan of Merger, dated September 13, 2000, by
and between barnesandnoble.com inc., a Delaware corporation, and Fatbrain.com,
Inc., a Delaware corporation. Pursuant to the merger agreement, each stockholder
of Fatbrain.com, Inc. will receive the right to convert each share of
Fatbrain.com, Inc. common stock into a combination of cash and
barnesandnoble.com inc. Class A Common Stock, and Fatbrain.com, Inc. will merge
with and into barnesandnoble.com inc. The stockholders of Fatbrain.com, Inc., in
exchange for their shares of Fatbrain.com, Inc. common stock, will receive value
equal to $4.25 per share as follows: (i) $1.0625 in cash and (ii) the number of
shares of barnesandnoble.com inc.'s Class A Common Stock, $.001 par value per
share, equal to $3.1875 divided by the average of the closing sales price per
share of barnesandnoble.com inc.'s Class A Common Stock at 4:00 p.m. (New York
time) (as reported by Bloomberg L.P.) on the Nasdaq National Market System for
the ten full trading days ending on the fifth full trading day immediately prior
to the effective time of the merger. barnesandnoble.com inc.'s Class A Common
Stock is listed on the Nasdaq National Market System under the trading symbol
"BNBN."

     The merger is subject to the approval of Fatbrain.com, Inc. stockholders
holding a majority of the shares of common stock outstanding and entitled to
vote. Six stockholders of Fatbrain.com, Inc., including a member of its
management and board of directors, who collectively own approximately 33.6% of
Fatbrain.com, Inc.'s outstanding common stock, have signed a stockholder
agreement in which they agreed to vote their shares in favor of the merger.

     The merger is also subject to the approval of barnesandnoble.com inc.
stockholders by a majority vote of the outstanding shares of Class A Common
Stock, Class B Common Stock and Class C Common Stock voting as one class. Barnes
& Noble, Inc. and Bertelsmann AG, as the respective beneficial owners of all of
the shares of Class B Common Stock and Class C Common Stock (which represents
97.4% of the total common stock entitled to vote), have indicated their
intention to vote their shares in favor of the merger.

     barnesandnoble.com, inc. has filed a registration statement on Form S-4
with the Securities and Exchange Commission under the Securities Act of 1933
covering the shares of barnesandnoble.com inc. Class A Common Stock that
barnesandnoble.com inc. will issue to stockholders of Fatbrain.com, Inc.
pursuant to the merger (approximately 11,258,000 shares). This joint proxy
statement/prospectus constitutes the prospectus that barnesandnoble.com inc.
files as part of its registration statement and also constitutes the proxy
statement that each of Fatbrain.com, Inc. and barnesandnoble.com inc.,
respectively, furnishes to its stockholders in connection with the solicitation
of proxies by the boards of directors of Fatbrain.com, Inc. and
barnesandnoble.com inc. for use at their respective special meetings of the
stockholders being held to vote on the merger and merger agreement.

     This joint proxy statement/prospectus and the accompanying form of proxy is
first being mailed to barnesandnoble.com inc. and Fatbrain.com, Inc.
stockholders on or about [Date], 2000.

     AN INVESTMENT IN BARNESANDNOBLE.COM INC. CLASS A COMMON STOCK INVOLVES
RISKS. SEE "RISK FACTORS" BEGINNING ON PAGE 15.

     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE MERGER AND THE ISSUANCE OF SHARES
OF BARNESANDNOBLE.COM INC. CLASS A COMMON STOCK IN THE MERGER OR DETERMINED IF
THIS PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

       The date of this joint proxy statement/prospectus is [Date], 2000.
<PAGE>   6

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
QUESTIONS AND ANSWERS ABOUT THE MERGER......................    v
SUMMARY.....................................................    1
     The Companies..........................................    2
     The Stockholders Meetings..............................    2
     The Merger.............................................    2
     Transfer of Fatbrain Operations to New LLC and
      Contribution of New LLC to B&N.com LLC for Additional
      Membership Units; Issuance of Class A Common Stock to
      B&N.com LLC...........................................    3
     Options and Warrants...................................    3
     Management of Barnes & Noble.com.......................    3
     Interests of Fatbrain Officers and Directors in the
      Merger................................................    3
     Stockholder Agreement..................................    3
     Material United States Federal Income Tax
      Consequences..........................................    4
     Accounting Treatment...................................    4
     Opinion of Financial Advisor to Fatbrain...............    4
     Recommendation to Our Stockholders.....................    4
     Reasons for the Merger.................................    4
     Appraisal Rights.......................................    5
     Listing of Barnes & Noble.com Class A Common Stock.....    5
     The Merger Agreement...................................    5
     Regulatory Approvals...................................    6
     Fatbrain Market Price Information......................    6
     Barnes & Noble.com Market Price Information............    6
     Comparison of Stockholder Rights.......................    6
BARNES & NOBLE.COM SELECTED HISTORICAL CONSOLIDATED
  FINANCIAL DATA............................................    7
FATBRAIN.COM, INC. SELECTED HISTORICAL FINANCIAL DATA.......    9
BARNES & NOBLE.COM UNAUDITED PRO FORMA CONDENSED COMBINED
  SELECTED FINANCIAL DATA...................................   10
COMPARATIVE MARKET PRICE AND PER SHARE DATA.................   12
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS...   14
RISK FACTORS................................................   15
     Risks Related to the Merger............................   15
     Risks of the Business of Each of Barnes & Noble.com and
      Fatbrain..............................................   16
     Risks Related Solely to Barnes & Noble.com.............   25
     Risks Related Solely to Fatbrain.......................   28
ABOUT THIS JOINT PROXY STATEMENT/PROSPECTUS.................   30
THE SPECIAL MEETING OF BARNES & NOBLE.COM STOCKHOLDERS......   30
  Time and Place; Purposes..................................   30
  Record Date; Voting Rights; Vote Required for Approval....   30
</TABLE>

                                        i
<PAGE>   7

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
  Solicitation..............................................   31
  Appraisal Rights..........................................   31
  Other Matters.............................................   31
THE SPECIAL MEETING OF FATBRAIN STOCKHOLDERS................   33
  Time and Place; Purposes..................................   33
  Record Date; Voting Rights; Vote Required for Approval....   33
  Solicitation..............................................   33
  Appraisal Rights..........................................   34
  Other Matters.............................................   34
THE MERGER..................................................   36
  Terms of the Merger.......................................   36
  Background of the Merger..................................   36
  Reasons for the Merger; Recommendation of the Board of
     Directors of Barnes & Noble.com........................   37
  Reasons for the Merger; Recommendation of the Board of
     Directors of Fatbrain..................................   39
  Opinion of Financial Advisor to Fatbrain Board............   41
  Interests of Fatbrain Executive Officers and Directors in
     the Merger.............................................   46
  Material United States Federal Income Tax Consequences....   48
MERGER AGREEMENT............................................   51
  General...................................................   51
  Effective Time of the Merger..............................   51
  Exchange of Certificates for Fatbrain.....................   51
  Options and Warrants......................................   52
  Representations and Warranties............................   52
  Certain Covenants.........................................   53
THE COMPANIES...............................................   62
     Barnes & Noble.com.....................................   62
     Fatbrain...............................................   63
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
  AND RESULTS OF OPERATION OF FATBRAIN......................   74
     Overview...............................................   74
     Results of Operations..................................   74
     Liquidity and Capital Resources........................   81
     Changes in and Disagreements with Accountants on
      Accounting and Financial Disclosure...................   82
PRINCIPAL STOCKHOLDERS OF FATBRAIN..........................   83
COMPARISON OF RIGHTS OF STOCKHOLDERS........................   85
     General................................................   85
     Limitation of Director Liability.......................   85
     Authorized Capital.....................................   86
     Dividends..............................................   86
     Conversion of Class B Common Stock and Class C Common
      Stock.................................................   87
     Preferred Stock........................................   87
</TABLE>

                                       ii
<PAGE>   8

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
     Anti-Takeover Effects of Certain Provisions of Delaware
      Law...................................................   87
     Voting; Election of Directors..........................   90
     Mergers, Share Exchanges and Sales of Assets...........   90
     Liquidation, Dissolution or Winding Up.................   90
     Redemption and Preemptive Rights.......................   91
     Amendments to Certificates of Incorporation and
      Bylaws................................................   91
     Stockholder Action By Written Consent..................   91
     Board of Directors.....................................   92
     Special Meetings of Stockholders.......................   92
BARNES & NOBEL.COM UNAUDITED PRO FORMA CONDENSED COMBINED
  FINANCIAL INFORMATION.....................................   93
LEGAL MATTERS...............................................   98
INDEPENDENT AUDITORS........................................   98
WHERE YOU CAN FIND MORE INFORMATION.........................   98
INDEX TO FINANCIAL STATEMENTS...............................  F-1
</TABLE>

<TABLE>
<CAPTION>
<S>      <C>                                                             <C>
ANNEX A  AGREEMENT AND PLAN OF MERGER................................    A-1
ANNEX B  STOCKHOLDER AGREEMENT.......................................    B-1
ANNEX C  OPINION OF FINANCIAL ADVISOR TO FATBRAIN....................    C-1
ANNEX D  DELAWARE RIGHTS OF APPRAISAL................................    D-1
</TABLE>

                                       iii
<PAGE>   9

     This document incorporates important business and financial information
about barnesandnoble.com inc. that is not included in or delivered with this
document. barnesandnoble.com inc. will provide you with copies of the
incorporated documents containing information relating to barnesandnoble.com
inc., without charge, upon written or oral request to:

                            BARNESANDNOBLE.COM INC.
76 Ninth Avenue
New York, New York 10011
(212) 414-6000
Attention: Ms. Marie Toulantis

     IN ORDER TO RECEIVE TIMELY DELIVERY OF THE DOCUMENTS IN ADVANCE OF YOUR
SPECIAL MEETING, YOU SHOULD MAKE YOUR REQUESTS NO LATER THAN [DATE], 2000.

                                       iv
<PAGE>   10

                     QUESTIONS AND ANSWERS ABOUT THE MERGER

     In this joint proxy statement/prospectus:

     - We refer to barnesandnoble.com inc., a Delaware corporation, as "Barnes &
       Noble.com."

     - We refer to barnesandnoble.com llc, a Delaware limited liability company,
       of which Barnes & Noble.com is the sole manager, as "B&N.com LLC."

     - We refer to Fatbrain.com, Inc., a Delaware corporation, and its
       subsidiaries as "Fatbrain."

     - We refer to the merger of Fatbrain with and into Barnes & Noble.com as
       the "merger."

     - We refer to the agreement between Barnes & Noble.com and Fatbrain
       concerning the merger as the "merger agreement."

Q: PLEASE BRIEFLY DESCRIBE THE PROPOSED MERGER AND THE RELATED TRANSACTIONS.

A: Barnes & Noble.com will acquire all of the outstanding common stock of
   Fatbrain for an aggregate purchase price of approximately $64 million,
   consisting of a combination of cash and Barnes & Noble.com Class A Common
   Stock. The stockholders of Fatbrain, in exchange for their shares of Fatbrain
   common stock, will receive value equal to $4.25 per share as follows: (i)
   $1.0625 in cash and (ii) the number of shares of Barnes & Noble.com Class A
   Common Stock, $0.001 par value per share, equal to $3.1875 divided by the
   average of the closing sales price per share of Barnes & Noble.com Class A
   Common Stock at 4:00 p.m. (New York time) (as reported by Bloomberg L.P.) on
   the Nasdaq National Market System for the ten full trading days ending on the
   fifth full trading day immediately prior to the effective time of the merger.
   Upon the completion of the merger, Fatbrain will be merged with and into
   Barnes & Noble.com and Barnes & Noble.com will be the surviving corporation.
   Following the merger, the assets and liabilities of Fatbrain will be
   transferred to a wholly owned subsidiary of Barnes & Noble.com, which will
   then become a wholly owned subsidiary of B&N.com LLC in exchange for the
   number of membership units of B&N.com LLC equal to the number of shares of
   Barnes & Noble.com Class A Common Stock issued in connection with the merger.

Q: WHAT WILL I RECEIVE IN THE MERGER?

A: As a Fatbrain stockholder, you will receive the right to convert each of your
   shares of outstanding Fatbrain common stock into a combination of cash and
   Barnes & Noble.com Class A Common Stock. The stockholders of Fatbrain, in
   exchange for their shares of Fatbrain common stock will receive value equal
   to $4.25 per share as follows: (i) $1.0625 in cash and (ii) the number of
   shares of Barnes & Noble.com Class A Common Stock, $.001 par value per share,
   equal to $3.1875 divided by the average of the closing sales price per share
   of Barnes & Noble.com Class A Common Stock at 4:00 p.m. (New York time) (as
   reported by Bloomberg L.P.) on the Nasdaq National Market System for the ten
   full trading days ending on the fifth full trading day immediately prior to
   the effective time of the merger. You will receive only whole shares of
   Barnes & Noble.com Class A Common Stock. Barnes & Noble.com will pay you cash
   for any fractional share you would otherwise receive in the exchange.

Q: WHY ARE BARNES & NOBLE.COM AND FATBRAIN PROPOSING THE MERGER?

A: The respective boards of directors of Barnes & Noble.com and Fatbrain believe
   that the merger of Fatbrain with and into Barnes & Noble.com benefits the
   stockholders of both companies because, among other things, Fatbrain's
   business-to-business focus, combined with its digital publishing and
   print-on-demand capabilities, complement Barnes & Noble.com's consumer-based
   initiatives, which is expected to enhance and accelerate the rollout of
   Fatbrain's Information Exchange product to corporations seeking to streamline
   the management and distribution of their publishable materials. In addition,
   the respective boards of directors of Barnes & Noble.com and Fatbrain believe
   that Barnes & Noble.com has infrastructure and resources that Fatbrain can
   leverage to increase its lead in the

                                        v
<PAGE>   11

   corporate desktop market for books. A more detailed description of the
   background and reasons for the merger appears on pages 36, 37 and 39.

Q: HOW MANY SHARES OF BARNES & NOBLE.COM CLASS A COMMON STOCK WILL BE
   OUTSTANDING AFTER THE MERGER?

A: If the merger were completed on September 15, 2000, Barnes & Noble.com
   expects that there will be approximately 46,186,187 shares of Barnes &
   Noble.com Class A Common Stock outstanding, approximately 24.4% of which will
   be held by former stockholders of Fatbrain. These shares will represent a
   0.9% voting interest in Barnes & Noble.com and, following the establishment
   of Fatbrain's operations as a wholly owned subsidiary of B&N.com LLC, will
   constitute a 7.2% economic interest in B&N.com LLC.

Q: WHAT DIVIDENDS WILL I RECEIVE IN THE FUTURE?

A: Barnes & Noble.com has never paid cash dividends on the Barnes & Noble.com
   Class A Common Stock, and Barnes & Noble.com currently intends to retain all
   of its earnings, if any, for the future operation and expansion of its
   business.

Q: WHERE WILL THE SHARES OF BARNES & NOBLE.COM CLASS A COMMON STOCK BE LISTED?

A: The shares of Barnes & Noble.com Class A Common Stock to be delivered in the
   merger will be listed on the Nasdaq National Market System under the trading
   symbol "BNBN."

Q: WHAT ARE THE TAX CONSEQUENCES TO FATBRAIN STOCKHOLDERS OF THE MERGER?

A: Receipt of the shares of Barnes & Noble.com Class A Common Stock by the
   stockholders of Fatbrain in the merger is intended to be tax-free to the
   stockholders of Fatbrain for U.S. federal income tax purposes, except that in
   any event, Fatbrain stockholders will be subject to tax based on the amount
   of cash received in exchange for their shares, including cash received
   instead of fractional shares. A more detailed description of the material
   U.S. federal income tax consequences of the merger appears on page 48.

Q: WHEN IS THE MERGER EXPECTED TO BE COMPLETED?

A: Barnes & Noble.com and Fatbrain expect that the merger will be completed
   promptly after the special meetings of stockholders of Barnes & Noble.com and
   Fatbrain and after receipt of governmental approvals, including antitrust
   clearance. Barnes & Noble.com and Fatbrain anticipate closing the transaction
   in the fourth quarter of 2000.

Q: ARE FATBRAIN STOCKHOLDERS ENTITLED TO APPRAISAL RIGHTS?

A: Yes. Under Delaware law, which governs Fatbrain and the rights of its
   stockholders, Fatbrain stockholders who comply with Section 262 of the
   Delaware General Corporation Law are entitled to dissenter's rights of
   appraisal for their shares of Fatbrain common stock instead of the merger
   consideration by reason of the merger. A more detailed description of the
   appraisal rights of Fatbrain stockholders appears on page 60.

Q: WHO MUST APPROVE THE MERGER?

A: In addition to the respective boards of directors of each of Barnes &
   Noble.com and Fatbrain, which have already approved the merger, the merger is
   subject to the approval of Fatbrain stockholders holding a majority of the
   shares of common stock outstanding and entitled to vote. Six stockholders of
   Fatbrain, including a member of its management and board of directors, who
   collectively own approximately 33.6% of Fatbrain's outstanding common stock,
   have signed a stockholder agreement in which they agreed to vote their shares
   in favor of the merger. The merger is also subject to the approval of Barnes
   & Noble.com stockholders holding a majority of the outstanding shares of
   Class A

                                       vi
<PAGE>   12

   Common Stock, Class B Common Stock and Class C Common Stock voting as one
   class. Barnes & Noble, Inc. ("Barnes & Noble") and Bertelsmann AG
   ("Bertelsmann"), as the respective beneficial owners of all of the shares of
   Class B Common Stock and Class C Common Stock (which represents 97.4% of the
   common stock entitled to vote), have indicated their intention to vote their
   shares in favor of the merger. Barnes & Noble.com and Fatbrain must also
   obtain approval from antitrust authorities for the merger.

Q: WHAT SHOULD I DO NOW?

A: After reading this joint proxy statement/prospectus carefully, you should
   vote your shares by either telephone, Internet (for Barnes & Noble.com
   stockholders only) or utilizing the enclosed proxy card, according to the
   instructions included with the proxy card. If you use the proxy card, please
   complete and mail it in the enclosed return envelope as soon as possible so
   that your shares may be represented at the Barnes & Noble.com special meeting
   or the Fatbrain special meeting. If you sign, date and mail your proxy card
   without identifying how you want to vote, your proxy will be voted "FOR" the
   merger agreement. If you do not vote in person, by telephone, by Internet
   (for Barnes & Noble.com stockholders only) or by returning your completed
   proxy card, it will have the same effect as a vote "AGAINST" the merger
   agreement. EACH OF THE FATBRAIN AND BARNES & NOBLE.COM BOARD OF DIRECTORS
   RECOMMENDS VOTING "FOR" APPROVAL OF THE MERGER AGREEMENT AND THE MERGER.

Q: IF MY SHARES ARE HELD IN "STREET NAME" BY MY BROKER, WILL MY BROKER VOTE MY
   SHARES FOR ME?

A: No. Your broker will vote your shares only if you provide instructions on how
   to vote. You should follow the directions provided by your broker regarding
   how to instruct your broker to vote your shares.

Q: ONCE I HAVE VOTED, MAY I CHANGE MY VOTE PRIOR TO THE BARNES & NOBLE.COM OR
   FATBRAIN SPECIAL MEETINGS?

A: Yes. You can change your vote at any time prior to your proxy being voted at
   the Barnes & Noble.com or Fatbrain special meetings by sending a signed
   notice of revocation or a later-dated, signed proxy card to the Secretary of
   Barnes & Noble.com or the Secretary of Fatbrain, as the case may be, before
   their respective special meetings. If you hold your shares in your own name,
   you may change your vote by attending the special meeting for Barnes &
   Noble.com or Fatbrain, as the case may be, and voting in person. If you hold
   your shares in "street name," you must first obtain a broker proxy card to
   vote in person at the meeting. If you vote by telephone or, in the case of
   Barnes & Noble.com stockholders only, the Internet, you can also change your
   vote by phone, or in the case of Barnes & Noble.com only, the Internet, or by
   following the instructions in the enclosed proxy form.

Q: WHAT WILL HAPPEN IN THE MERGER TO EMPLOYEE STOCK OPTIONS HELD BY FATBRAIN
   EMPLOYEES AND WARRANTS HELD BY OTHERS?

A: Each outstanding option to purchase Fatbrain common stock shall vest
   immediately prior to the merger and, to the extent not exercised immediately
   prior to the merger in accordance with its terms, be canceled immediately
   upon the effective time of the merger and be of no further force and effect.
   Each outstanding warrant to purchase Fatbrain common stock will be treated in
   accordance with its terms at the effective time of the merger.

Q: MAY I EXERCISE MY VESTED STOCK OPTIONS AND SELL SHARES OF FATBRAIN COMMON
   STOCK BETWEEN NOW AND THE COMPLETION OF THE MERGER?

A: Yes, unless you are subject to limitations on trading by persons defined as
   Fatbrain "affiliates" or other restrictions on "insider trading" under
   securities laws. The limitations on "affiliates" are described beginning on
   page 61.

                                       vii
<PAGE>   13

Q: IF I HOLD MY STOCK CERTIFICATES IN MY OWN NAME, SHOULD I SEND MY STOCK
   CERTIFICATES NOW?

A: No. After the merger is completed, Barnes & Noble.com will send you
   instructions for exchanging your shares of Fatbrain common stock for cash and
   shares of Barnes & Noble.com Class A Common Stock.

Q: WHO SHOULD I CALL WITH QUESTIONS?

A: If you have any questions about the merger, or if you would like copies of
   any of the documents of Barnes & Noble.com referred to or incorporated by
   reference in this joint proxy statement/prospectus, please call: ChaseMellon
   Shareholder Securities, L.L.C. at (888) 634-7103; See also "Where You Can
   Find More Information."

                                      viii
<PAGE>   14

                                    SUMMARY

     The following summary highlights selected information contained elsewhere
in this joint proxy statement/prospectus and may not contain all of the
information that is important to you. To better understand the merger and
related transactions more fully, please carefully read this entire joint proxy
statement/prospectus, the annexes and the documents to which we refer you. See
"Where You Can Find More Information."

     Fatbrain has provided the information in this joint proxy
statement/prospectus about Fatbrain and Barnes & Noble.com has provided the
information in this joint proxy statement/prospectus about Barnes & Noble.com.

THE COMPANIES (see page 62)

     BARNES & NOBLE.COM.  Barnes & Noble.com is a Delaware corporation organized
in March 1999. Its principal executive offices are located at:

    BARNESANDNOBLE.COM INC.
    76 Ninth Avenue
    New York, New York
    (212) 414-6000

     Barnes & Noble.com, based in New York, New York, is a holding company whose
sole asset is a 21.3% equity interest in B&N.com LLC, and whose sole business is
currently acting as sole manager of B&N.com LLC. B&N.com LLC is an online
retailer of knowledge, information, education and entertainment-related
products. As sole manager of B&N.com LLC, Barnes & Noble.com controls all of the
affairs of B&N.com LLC and as a result, the financial statements of B&N.com LLC
are consolidated with those of Barnes & Noble.com. Barnes & Noble and
Bertelsmann each beneficially own a 39.4% equity interest (equivalent to an
aggregate of 115,000,000 membership units) in B&N.com LLC. Each membership unit
held by these companies is convertible into one share of Barnes & Noble.com
Class A Common Stock. Barnes & Noble and Bertelsmann own one share of Barnes &
Noble.com Class B Common Stock and Class C Common Stock, respectively. Through
the Class B Common Stock and the Class C Common Stock, Barnes & Noble and
Bertelsmann each are entitled to 575,000,010 votes on all matters presented for
a vote by the holders of Barnes & Noble.com common stock (constituting their one
share of Class B Common Stock or Class C Common Stock and their membership units
multiplied by 10). As a result, Barnes & Noble.com is controlled by Barnes &
Noble and Bertelsmann, who collectively control approximately 97.4% of the
voting power of all shares of voting stock of Barnes & Noble.com.

     FATBRAIN.  Fatbrain is a Delaware corporation initially incorporated in
November 1994 as a California corporation under the name of CBooks Express, Inc.
It changed its name to Computer Literacy in May 1997, was reincorporated in
Delaware in May 1998 and changed its name to Fatbrain.com, Inc. in March 1999.
Its principal executive offices are located at:

    FATBRAIN.COM, INC.
    2550 Walsh Avenue
    Santa Clara, California 95051
    (408) 845-0100

     Fatbrain, based in Santa Clara, California, is one of the leaders in
managing, marketing and distributing information for businesses. Fatbrain is an
online provider of professional books, technology based training solutions,
corporate documentation and services that help organizations streamline the
management and distribution of professional information. Fatbrain's business is
transacted through its Web site and through its two physical retail locations.
In October 1999, Fatbrain introduced eMatter, a secure digital publishing
technology that allows authors and publishers to publish and sell works online.
In March 2000, Fatbrain launched MightyWords, Inc. as a subsidiary to take
advantage of the mass market opportunities presented by the eMatter digital
publishing initiative. On June 5, 2000, Fatbrain completed a round of equity
financing for MightyWords, which is now operated as a separate company. B&N.com
LLC currently owns
                                        1
<PAGE>   15

approximately 29.4% of MightyWords and, following the merger, will own
approximately 53.0% of MightyWords.

THE STOCKHOLDERS MEETINGS (see page 30 and 33)

  Barnes & Noble.com

     The special meeting of Barnes & Noble.com stockholders will be held at
[LOCATION] in New York, New York at 10:00 a.m. local time, on [DATE], 2000.

     At the special meeting, Barnes & Noble.com stockholders will be asked to
vote to adopt the merger agreement and approve the merger with Fatbrain.
Adoption of the merger agreement requires the favorable vote of Barnes & Noble
stockholders holding a majority of the outstanding shares of Class A Common
Stock, Class B Common Stock and Class C Common Stock voting as one class. Barnes
& Noble and Bertelsmann, as the respective beneficial owners of all of the
shares of Class B Common Stock and Class C Common Stock (which represents 97.4%
of the common stock entitled to vote), have indicated their intention to vote
their shares in favor of the merger.

     You can vote at the special meeting if you owned Barnes & Noble.com common
stock at the close of business on [DATE], 2000. As of that date, directors and
executive officers of Barnes & Noble.com owned approximately [  ]% of the
outstanding shares of Class A Common Stock. If you do not vote your shares of
common stock or give instructions to your broker as to how to vote, the effect
will be the same as a vote against the merger agreement and the merger.

     THE BOARD OF DIRECTORS OF BARNES & NOBLE.COM BELIEVES THE MERGER IS IN THE
BEST INTERESTS OF BARNESANDNOBLE.COM AND ITS STOCKHOLDERS AND RECOMMENDS THAT
YOU VOTE "FOR" THE MERGER PROPOSAL.

  Fatbrain

     The special meeting of Fatbrain stockholders will be held at the [LOCATION]
in Santa Clara, California, at 10:00 a.m. local time, on [DATE], 2000.

     At the special meeting, Fatbrain stockholders will be asked to vote to
adopt the merger agreement and approve the merger with Barnes & Noble.com.
Adoption of the merger agreement requires the favorable vote of a majority of
the outstanding shares of Fatbrain common stock. Six stockholders of Fatbrain,
including a member of its management and board of directors, who collectively
own approximately 33.6% of Fatbrain's outstanding common stock, have signed a
stockholder agreement in which they agreed to vote their shares in favor of the
merger.

     You can vote at the special meeting if you owned Fatbrain common stock at
the close of business on [DATE], 2000. As of that date, directors and executive
officers of Fatbrain owned approximately [     ]% of the outstanding shares of
Fatbrain common stock. If you do not vote your shares of Fatbrain common stock
or give instructions to your broker as to how to vote, the effect will be the
same as a vote against the merger agreement and the merger.

     THE BOARD OF DIRECTORS OF FATBRAIN BELIEVES THE MERGER IS IN THE BEST
INTERESTS OF FATBRAIN AND ITS STOCKHOLDERS AND RECOMMENDS THAT YOU VOTE "FOR"
THE MERGER PROPOSAL.

THE MERGER (see page 36)

     The merger agreement provides for the acquisition of all of the outstanding
common stock of Fatbrain by Barnes & Noble.com. If the merger and merger
agreement are approved by both the Barnes & Noble.com and Fatbrain stockholders,
Barnes & Noble.com will pay a combination of cash and Barnes & Noble.com Class A
Common Stock for each share of outstanding common stock of Fatbrain, and
Fatbrain will be merged with and into Barnes & Noble.com. Barnes & Noble.com
will continue as the surviving corporation after the merger. Upon completion of
the merger, each share of Fatbrain common stock will be converted into a right
to receive (1) $1.0625 and (2) the number of shares of Barnes & Noble.com Class
A Common Stock determined by dividing $3.1875 by the average closing sales price
per share of Barnes & Noble.com Class A Common Stock on the Nasdaq National
Market System for the ten full
                                        2
<PAGE>   16

trading days ending on the fifth full trading day immediately prior to the
effective time of the merger. The exact amount of Barnes & Noble.com Class A
Common Stock is dependent upon the exchange price of Barnes & Noble.com Class A
Common Stock as described above.

     The merger agreement is attached as ANNEX A to this joint proxy
statement/prospectus and is incorporated by reference into this document. We
encourage you to read the merger agreement carefully in its entirety because it
is the legal document that governs the merger.

TRANSFER OF FATBRAIN OPERATIONS TO NEW LLC AND CONTRIBUTION OF NEW LLC TO
B&N.COM LLC FOR ADDITIONAL MEMBERSHIP UNITS; ISSUANCE OF CLASS A COMMON STOCK TO
B&N.COM LLC

     Immediately prior to the merger, Barnes & Noble.com will issue Class A
Common Stock to B&N.com LLC (at the per share value used in the merger) in
exchange for the amount of cash consideration to be paid by Barnes & Noble.com
in the merger.

     Immediately following the effective time of the merger, the assets and
liabilities of Fatbrain will be contributed by Barnes & Noble.com to
Fatbrain.com LLC, which will be a newly formed and wholly-owned subsidiary of
Barnes & Noble.com. Barnes & Noble.com will immediately transfer its interest in
Fatbrain.com LLC to B&N.com LLC in exchange for membership units equal to the
number of shares issued by Barnes & Noble.com in connection with the merger.
Following the transactions, the assets and liabilities of Fatbrain will be held
in Fatbrain.com LLC, a wholly owned subsidiary of B&N.com LLC and Barnes &
Noble.com's economic interest in B&N.com LLC will increase to 27.0%.

OPTIONS AND WARRANTS (see page 52)

     Each outstanding option to purchase Fatbrain common stock will vest
immediately prior to the merger and, to the extent not exercised immediately
prior to the merger in accordance with its terms, be canceled immediately upon
the effective time of the merger and be of no further force and effect. Each
outstanding warrant to purchase Fatbrain common stock will be treated in
accordance with its terms at the effective time of the merger.

MANAGEMENT OF BARNES & NOBLE.COM

     The board of directors and officers of Barnes & Noble.com prior to the
merger will remain the board of directors and officers of Barnes & Noble.com
upon completion of the merger.

INTERESTS OF FATBRAIN OFFICERS AND DIRECTORS IN THE MERGER (see page 46)

     When considering the recommendations of the board of directors of Fatbrain,
you should be aware that directors and executive officers of Fatbrain have
interests and arrangements in addition to your interests as stockholders,
including the vesting of previously unvested stock options upon the change of
control of Fatbrain resulting from the merger. Also, Dennis Capovilla, the
President and Chief Executive Officer of Fatbrain, and Kim Orumchian, the
Executive Vice President of Product Development of Fatbrain, have entered into
two-year employment agreements with B&N.com LLC which will have them continue
their current roles for Fatbrain.com LLC immediately following the merger.

STOCKHOLDER AGREEMENT (see page 48)

     Six stockholders of Fatbrain, including a member of its management and
board of directors, who in the aggregate own approximately 33.6% of the issued
and outstanding common stock of Fatbrain, have entered into a stockholder
agreement with Barnes & Noble.com in which they have agreed to vote all of the
Fatbrain common stock which they own or have the right to vote in favor of the
merger. The stockholder agreement is attached as ANNEX B to this joint proxy
statement/prospectus and is incorporated by reference into this document.

                                        3
<PAGE>   17

MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES (see page 48)

     Barnes & Noble.com and Fatbrain intend that the merger qualify as a
tax-free reorganization under U.S. tax laws. Qualification of the merger as a
tax-free reorganization is not a condition to completing the merger. If the
merger qualifies as a tax-free reorganization, you will not recognize gain or
loss by virtue of your receipt of Barnes & Noble.com Class A Common Stock in
exchange for your Fatbrain stock, but your receipt of the cash portion of the
merger consideration will require you to recognize any gain (but not loss) you
realize on the transaction up to the amount of the cash received. If the merger
does not qualify as a tax-free reorganization, you will recognize all gain or
loss that you realize, equal to the difference between the tax basis in your
Fatbrain stock and the fair market value of the merger consideration that you
receive.

     Tax matters are complicated, and the tax consequences of the proposed
transactions to you will depend on the facts of your own situation. You should
consult your own tax advisor for a full understanding of the tax consequences to
you of the merger.

ACCOUNTING TREATMENT

     The merger will be accounted for under the purchase method of accounting in
accordance with generally accepted accounting principles. Accordingly, the cost
to acquire Fatbrain will be allocated to the assets acquired and liabilities
assumed based on their fair values, with any excess being treated as goodwill
and amortized over a five year life.

OPINION OF FINANCIAL ADVISOR TO FATBRAIN (see page 41)

     In deciding to approve the merger, the board of directors of Fatbrain
received and considered the opinion of J.P. Morgan Securities Inc. ("J.P.
Morgan"), its financial advisor, as to the fairness to the Fatbrain
stockholders, from a financial point of view, of the merger consideration. The
full text of the opinion is attached as ANNEX C to this joint proxy
statement/prospectus, and a summary of that opinion is set forth on page 41.
Barnes & Noble.com and Fatbrain encourage you to read the summary and the
opinion in their entirety. THE OPINION OF J. P. MORGAN IS DIRECTED TO THE
FATBRAIN BOARD OF DIRECTORS AND DOES NOT CONSTITUTE THE RECOMMENDATION TO ANY
STOCKHOLDER AS TO ANY MATTER RELATING TO THE MERGER.

RECOMMENDATION TO OUR STOCKHOLDERS (see page 37 and 39)

     The Barnes & Noble.com board of directors believes that the merger and
merger agreement providing for the merger of Fatbrain with and into Barnes &
Noble.com, is fair and in the best interests of Barnes & Noble.com and its
stockholders. The Barnes & Noble.com directors have approved the merger of
Fatbrain and Barnes & Noble.com and the merger agreement and recommend that the
Barnes & Noble.com stockholders vote FOR the merger of Fatbrain with and into
Barnes & Noble.com.

     The Fatbrain board of directors believes that the merger and the merger
agreement providing for the merger of Fatbrain with and into Barnes & Noble.com,
is fair and in the best interests of Fatbrain and its stockholders. The Fatbrain
directors approved the merger of Fatbrain and Barnes & Noble.com and recommend
that the Fatbrain stockholders vote FOR the merger and the merger agreement
providing for the merger of Fatbrain with and into Barnes & Noble.com.

REASONS FOR THE MERGER (see page 37 and 39)

     The boards of directors of both Barnes & Noble.com and Fatbrain believe
that the merger of Fatbrain into Barnes & Noble.com benefits the stockholders of
both companies because, among other things, Fatbrain's business-to-business
focus, combined with its digital publishing and print-on-demand capabilities,
complement Barnes & Noble.com's consumer-based initiatives, which is expected to
enhance and accelerate the rollout of Fatbrain's Information Exchange product to
corporations seeking to streamline the management and distribution of their
publishable materials. In addition, the respective boards of directors of Barnes
& Noble.com and Fatbrain believe that Barnes & Noble.com has infrastructure and
resources that Fatbrain can leverage to increase its lead in the corporate
desktop market for books.

                                        4
<PAGE>   18

APPRAISAL RIGHTS (see page 60)

     Under Delaware law, which governs Fatbrain and the rights of its
stockholders, Fatbrain stockholders who comply with Section 262 of the Delaware
General Corporation Law are entitled to dissenter's rights of appraisal for
their shares of Fatbrain common stock instead of the merger consideration by
reason of the merger. In order to qualify for these appraisal rights, Fatbrain
stockholders must take specific actions.

LISTING OF BARNES & NOBLE.COM CLASS A COMMON STOCK (see page 57)

     Barnes & Noble.com will apply to list on Nasdaq the Barnes & Noble.com
Class A Common Stock to be issued to Fatbrain stockholders in connection with
the merger.

THE MERGER AGREEMENT (see page 51)

     The merger agreement is the legal document which governs the merger. We
encourage you to read the merger agreement which is attached as ANNEX A to this
joint proxy statement/prospectus.

  Conditions to the Merger (see page 57)

     The obligations of Barnes & Noble.com and Fatbrain to complete the merger
are subject to the satisfaction or waiver of the conditions described in the
merger agreement. These conditions include, among others:

     - obtaining the requisite approval of the stockholders of Barnes &
       Noble.com and Fatbrain;

     - the approval of Nasdaq for the listing and trading of shares of Barnes &
       Noble.com Class A Common Stock to be issued in the merger; and

     - the receipt of all material consents, authorizations, orders and
       approvals of governmental agencies and third parties, including those
       under the Hart-Scott-Rodino Antitrust Improvements Act.

     Fatbrain and Barnes & Noble.com each have the right to waive any conditions
to their respective obligations to complete the merger.

  Termination (see page 58)

     Barnes & Noble.com and Fatbrain may terminate the merger agreement by
mutual written consent at any time prior to completing the merger. The merger
agreement may also be terminated in specified other circumstances, generally
including the following:

     - Either Barnes & Noble.com or Fatbrain may terminate the merger agreement
       if (i) the stockholders of Fatbrain do not vote to approve the merger or
       (ii) a court or government authority has acted to prevent the merger;

     - Fatbrain may terminate the merger agreement if (i) Barnes & Noble.com
       breaches its representations and warranties in the merger agreement and
       such breach would have a material adverse effect on Barnes & Noble.com,
       (ii) Barnes & Noble.com materially breaches its covenants in the merger
       agreement or (iii) Fatbrain receives or accepts another proposal to
       acquire Fatbrain that is determined to be a superior proposal by its
       board of directors; or

     - Barnes & Noble.com may terminate the merger agreement if (i) Fatbrain
       breaches its representations and warranties in the merger agreement and
       such breach would have a material adverse effect on Fatbrain, (ii)
       Fatbrain materially breaches its covenants in the merger agreement, (iii)
       Fatbrain violates its duty to refrain from seeking alternative takeover
       proposals, (iv) Fatbrain endorses, approves or recommends another
       proposal to acquire Fatbrain that Fatbrain's board of directors
       determines to be a superior proposal or (v) Fatbrain's board of directors
       withdraws or modifies in a manner adverse to Barnes & Noble.com its
       recommendations in favor of the merger.

                                        5
<PAGE>   19

  Termination Fees (see page 58)

     Depending on the reason for the merger agreement's termination, as more
fully described on page 58, Fatbrain may be required to pay Barnes & Noble.com a
fee of $2 million or Barnes & Noble.com may be required to pay Fatbrain a fee of
$2 million.

  No Solicitation of Other Transactions (see page 54)

     Fatbrain has agreed that it will not initiate, solicit or encourage any
inquiries or offers to acquire all or any significant portion of the assets or
equity securities of Fatbrain, or any of its subsidiaries, other than as
contemplated by the merger agreement.

     Notwithstanding the above restrictions, the merger agreement does not
prohibit Fatbrain from entering into discussions if the Fatbrain board of
directors determines that the discussions are required by its fiduciary duties
to its stockholders.

REGULATORY APPROVALS (see page 59)

     Each of Barnes & Noble.com, Fatbrain and MightyWords has made filings and
taken other actions necessary to obtain approvals from certain antitrust
authorities in connection with the merger. The initial filings under the
Hart-Scott-Rodino Antitrust Improvements Act were made by Barnes & Noble.com and
Fatbrain on September 29, 2000, and by MightyWords, Inc. on [Date], 2000. Each
of Barnes & Noble.com and Fatbrain expects to obtain these approvals before the
Barnes & Noble.com and Fatbrain special meetings. However, it is not certain
that Barnes & Noble.com and Fatbrain will obtain these approvals by that date.
Any approvals that Barnes & Noble.com and Fatbrain receive may be subject to
conditions that could be detrimental to Barnes & Noble.com or Fatbrain.

FATBRAIN MARKET PRICE INFORMATION (see page 12)

     Fatbrain common stock is listed on the Nasdaq National Market System, and
its ticker symbol on Nasdaq is "FATB." On September 12, 2000, the date prior to
the public announcement of the proposed merger, Fatbrain common stock closed at
$3.81 per share. On [date], 2000, the last full day prior to the date of this
joint proxy statement/prospectus, Fatbrain common stock closed at $[  ] per
share.

BARNES & NOBLE.COM MARKET PRICE INFORMATION (see page 12)

     Barnes & Noble.com Class A Common Stock is listed on the Nasdaq National
Market System, and its ticker symbol on Nasdaq is "BNBN." On September 12, 2000,
the date prior to the public announcement of the proposed merger, Barnes &
Noble.com Class A Common Stock closed at $4.63 per share. On [date], 2000, the
last full day prior to the date of this joint proxy statement/prospectus, Barnes
& Noble.com Class A Common Stock closed at $[  ] per share.

COMPARISON OF STOCKHOLDER RIGHTS (see page 85)

     If you own Fatbrain common stock, you will receive both cash and Barnes &
Noble.com Class A Common Stock and become a stockholder of Barnes & Noble.com
after the merger. Your rights will continue to be governed by Delaware law, but
also will be governed by Barnes & Noble.com's amended and restated certificate
of incorporation and amended and restated bylaws instead of Fatbrain's second
amended and restated certificate of incorporation and amended and restated
bylaws.

                                        6
<PAGE>   20

                               BARNES & NOBLE.COM

                SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

     The following financial information is provided to assist you in your
analysis of the financial aspects of the merger. The Barnes & Noble.com
information is derived from the audited financial statements of Barnes &
Noble.com as of and for the fiscal years ended December 31, 1999, 1998 and 1997,
and from the unaudited financial statements of Barnes & Noble.com as of and for
the six months ended June 30, 2000 and 1999. The information presented here is
only a summary and should be read in conjunction with the historical financial
statements and related notes contained in the annual and quarterly reports of
Barnes & Noble.com, "Management's Discussion and Analysis of Financial Condition
and Result of Operations," and other information that has been filed with the
SEC and is incorporated by reference in this joint proxy statement/prospectus.
See "Where You Can Find More Information" to learn where you can obtain copies
of this other information.

<TABLE>
<CAPTION>
                                                      BARNES & NOBLE.COM                    B&N.COM LLC
                                                AND SUBSIDIARY (CONSOLIDATED)           AND ITS PREDECESSOR
                                         --------------------------------------------   --------------------
                                                                          PRO FORMA         YEARS ENDED
                                          SIX MONTHS      SIX MONTHS      YEAR ENDED        DECEMBER 31,
                                             ENDED           ENDED       DECEMBER 31,   --------------------
                                         JUNE 30, 2000   JUNE 30, 1999    1999(1)(2)     1998(3)    1997(3)
                                         -------------   -------------   ------------   ---------   --------
                                                  (UNAUDITED)
<S>                                      <C>             <C>             <C>            <C>         <C>
STATEMENT OF OPERATIONS DATA:
Net sales (4)..........................    $141,403        $ 70,495        $193,730     $ 61,834    $11,949
Cost of sales..........................     120,052          55,499         159,938       47,569     10,117
                                           --------        --------        --------     --------    -------
  Gross profit.........................      21,351          14,996          33,792       14,265      1,832
                                           --------        --------        --------     --------    -------
Operating expenses:
  Marketing and sales..................      59,507          39,983         101,792       70,423      8,855
  Technology and web site
     development.......................      15,942           7,568          21,006        8,532      3,256
  General and administrative...........      12,401           7,497          18,844       12,335        993
  Depreciation and amortization........      14,744           6,466          14,793        6,831      2,280
  Stock based compensation.............      11,740              --              --           --         --
  Equity loss in investments...........      10,782              --              --           --         --
                                           --------        --------        --------     --------    -------
Total operating expenses...............     125,116          61,514         156,435       98,121     15,384
                                           --------        --------        --------     --------    -------
Operating loss.........................    (103,765)        (46,518)       (122,643)     (83,856)   (13,552)
Interest income, net...................      14,196           4,346          20,238          708         --
                                           --------        --------        --------     --------    -------
Loss before minority interest..........     (89,569)        (42,172)       (102,405)     (83,148)   (13,552)
Minority interest......................      70,858          33,738          54,253           --         --
                                           --------        --------        --------     --------    -------
Net loss -- historical.................     (18,711)         (8,434)        (48,152)     (83,148)   (13,552)
Pro forma adjustment to minority
  interest(5)..........................          --              --          27,534       66,518     10,842
                                           --------        --------        --------     --------    -------
Net loss -- pro forma(2)...............    $(18,711)       $ (8,434)       $(20,618)    $(16,630)   $(2,710)
                                           ========        ========        ========     ========    =======
Basic and diluted net loss per common
  share(6).............................    $  (0.62)       $  (0.29)       $  (0.72)    $  (0.58)   $ (0.09)
Basic and diluted weighted averaged
  common shares outstanding(6).........      30,405          28,757          28,778       28,750     28,750
Basic and diluted loss before minority
  interest per share(6)(7).............    $  (0.62)       $  (0.29)       $  (0.72)    $  (0.58)   $ (0.09)
Basic and diluted weighted average
  shares outstanding, if
  converted(6)(7)......................     145,405         143,760         143,939      143,750    143,750
</TABLE>

                                        7
<PAGE>   21

<TABLE>
<CAPTION>
                                                      BARNES & NOBLE.COM                    B&N.COM LLC
                                                AND SUBSIDIARY (CONSOLIDATED)           AND ITS PREDECESSOR
                                         --------------------------------------------   --------------------
                                                                          PRO FORMA         YEARS ENDED
                                          SIX MONTHS      SIX MONTHS      YEAR ENDED        DECEMBER 31,
                                             ENDED           ENDED       DECEMBER 31,   --------------------
                                         JUNE 30, 2000   JUNE 30, 1999    1999(1)(2)     1998(3)    1997(3)
                                         -------------   -------------   ------------   ---------   --------
                                                  (UNAUDITED)
<S>                                      <C>             <C>             <C>            <C>         <C>
BALANCE SHEET DATA:
Cash and cash equivalents..............    $ 28,933        $360,231        $247,403     $ 96,940    $    --
Long term marketable securities........      71,852              --          71,852           --         --
Working capital........................     267,260         613,849         429,674       78,681      3,176
Total assets...........................     592,083         689,030         679,518      202,144     26,327
Minority interest(8)...................     422,252         529,289         482,896           --         --
Equity.................................    $109,055        $132,322        $120,682     $169,149    $19,213
</TABLE>

---------------
(1) Includes the historical results of B&N.com LLC for the entire year and the
    historical results of Barnes & Noble.com from May 25, 1999. Barnes &
    Noble.com was incorporated on March 10, 1999, but had no activity until
    Barnes & Noble.com's initial public offering on May 25, 1999.

(2) The pro forma amounts do not give effect to the assumed charges to operating
    results which might have resulted had Barnes & Noble.com's initial public
    offering occurred at the beginning of the respective periods.

(3) Includes the historical results of B&N.com LLC and its predecessor.

(4) In accordance with the Emerging Issues Task Force Issue No. 00-14
    "Accounting for Certain Sales Incentives" ("EITF 00-14"), expenses related
    to coupon redemptions, formerly classified as marketing and sales expense,
    are now recorded as a reduction to sales. EITF 00-14 requires the
    implementation of this change effective within all reporting periods
    beginning in the fourth quarter of the fiscal year beginning after December
    15, 1999, and also requires all prior periods to be reclassified to reflect
    this modification.

(5) Represents the approximate 80% interest of Barnes & Noble and Bertelsmann in
    the net loss of B&N.com LLC for periods prior to May 25, 1999.

(6) For periods prior to May 25, 1999, reflects the pro forma effect of the
    shares issued in Barnes & Noble.com's initial public offering assuming they
    were issued at the beginning of 1997.

(7) Includes the conversion of membership units in B&N.com LLC held by Barnes &
    Noble and Bertelsmann into outstanding shares of Barnes & Noble.com.

(8) Represents the approximate 80% interest of Barnes & Noble and Bertelsman in
    the equity of B&N.com LLC.

                                        8
<PAGE>   22

                               FATBRAIN.COM, INC.

                       SELECTED HISTORICAL FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

     The following table presents selected historical financial data, which
should be read in conjunction with Fatbrain's consolidated financial statements
and notes thereto provided elsewhere in this prospectus and with "Management's
Discussion and Analysis of Financial Condition and Results of Operations." The
selected statement of income data for the six months ended July 31, 2000 and
1999 and the three years ended January 31, 2000, 1999, and 1998 and the balance
sheet data as of January 31, 2000 and 1999 are derived from Fatbrain's financial
statements provided elsewhere in this prospectus. The selected statement of
income data for the years ended January 31, 1997 and 1996 and the balance sheet
data as of January 31, 1998, 1997 and 1996 are derived from Fatbrain's audited
financial statements that are not included in this prospectus.

<TABLE>
<CAPTION>
                               SIX MONTHS      SIX MONTHS     YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED
                                  ENDED           ENDED       JANUARY 31,   JANUARY 31,   JANUARY 31,   JANUARY 31,   JANUARY 31,
                              JULY 31, 2000   JULY 31, 1999      2000          1999          1998          1997          1996
                              -------------   -------------   -----------   -----------   -----------   -----------   -----------
                                       (UNAUDITED)
<S>                           <C>             <C>             <C>           <C>           <C>           <C>           <C>
STATEMENT OF OPERATIONS
  DATA:
Revenues:
  Online....................    $ 25,752        $ 10,276       $ 28,776      $ 10,662       $ 3,021       $  180        $   --
  Retail and other..........       3,633           3,229          6,562         9,118         7,927           --            --
                                --------        --------       --------      --------       -------       ------        ------
         Total revenues.....      29,385          13,505         35,338        19,780        10,948          180            --
Cost of revenues:
  Online....................      20,338           8,172         23,191         8,433         2,189          150            --
  Retail and other..........       2,369           2,104          4,286         5,967         5,216           --            --
                                --------        --------       --------      --------       -------       ------        ------
         Total cost of
           revenues.........      22,707          10,276         27,477        14,400         7,405          150            --
                                --------        --------       --------      --------       -------       ------        ------
Gross profit................       6,678           3,229          7,861         5,380         3,543           30            --
                                --------        --------       --------      --------       -------       ------        ------
Operating expenses:
  Sales and marketing.......      17,896           9,936         25,121         9,918         4,192          130             3
  Development and
    engineering.............       4,545           2,419          6,598         2,858           860          110            65
  General and
    administrative..........       6,727           2,518          7,354         2,909         1,674          412            26
                                --------        --------       --------      --------       -------       ------        ------
Total operating expenses....      29,168          14,873         39,073        15,685         6,726          652            94
                                --------        --------       --------      --------       -------       ------        ------
Loss from operations........     (22,490)        (11,644)       (31,212)      (10,305)       (3,183)        (622)          (94)
Other expense...............        (397)             --             --            --            --           --            --
Interest, net...............         165             506            921           413            (7)          55            --
                                --------        --------       --------      --------       -------       ------        ------
Net loss....................    $(22,722)       $(11,138)      $(30,291)     $ (9,892)      $(3,190)      $ (567)       $  (94)
                                ========        ========       ========      ========       =======       ======        ======
Basic and diluted net loss
  per common share..........    $  (1.75)       $  (0.99)      $  (2.61)     $  (2.87)      $ (2.11)      $(0.38)       $(0.10)
Basic and diluted weighted
  averaged common shares
  outstanding...............      13,005          11,263         11,627         3,441         1,509        1,504           960

BALANCE SHEET DATA:
Cash and cash equivalents...    $  4,889        $  3,121       $ 15,367      $  9,341       $ 4,974       $3,228        $   29
Working capital.............       8,803           6,443         21,802        17,142         5,630        3,242            29
Total assets................      44,678          31,497         48,465        39,614        13,598        3,583           101
Total liabilities...........      15,720           5,842         11,348         3,118         3,673          182            49
Total stockholders'
  equity....................    $ 28,958        $ 25,655       $ 37,117      $ 36,496       $ 9,925       $3,401        $   52
</TABLE>

                                        9
<PAGE>   23

                               BARNES & NOBLE.COM

         UNAUDITED PRO FORMA CONDENSED COMBINED SELECTED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

     The following unaudited pro forma condensed combined selected financial
data are derived from the unaudited pro forma combined balance sheet as of June
30, 2000 and the unaudited pro forma condensed combined statements of operations
for the six months ended June 30, 2000 and the year ended December 31, 1999
presented elsewhere in this joint proxy statement/prospectus.

     The unaudited pro forma combined balance sheet as of June 30, 2000 was
prepared by combining the balance sheet as of June 30, 2000 of Barnes &
Noble.com with the balance sheet as of July 31, 2000 of Fatbrain, giving effect
to the merger as though it had been completed on June 30, 2000 and utilizing the
shares of Fatbrain common stock outstanding as of September 22, 2000.

     The unaudited pro forma condensed combined statements of operations for the
six months ended June 30, 2000 and the year ended December 31, 1999 gives effect
to the merger as though it had been completed on January 1, 1999.

     The unaudited pro forma condensed combined statements of operations for the
six months ended June 30, 2000 was prepared by combining the consolidated
statements of operations for the six months ended June 30, 2000 and July 31,
2000 for Barnes & Noble.com and Fatbrain, respectively. The unaudited pro forma
condensed combined statements of operations for the year ended December 31, 1999
was prepared by combining the consolidated statements of operations for the year
ended December 31, 1999 and January 31, 2000 for Barnes & Noble.com and
Fatbrain, respectively.

     The pro forma condensed combined financial statements do not purport to
represent what the results of operations or financial position of Barnes &
Noble.com would actually have been if the merger and related transactions had,
in fact, occurred on the dates indicated above, nor do they purport to project
the results of operations or financial position of Barnes & Noble.com for any
future period or as of any date, respectively.

<TABLE>
<CAPTION>
                                                                                   YEAR ENDED
                                                              SIX MONTHS ENDED    DECEMBER 31,
                                                               JUNE 30, 2000          1999
                                                              ----------------    ------------
<S>                                                           <C>                 <C>
STATEMENT OF OPERATIONS DATA:
Net sales...................................................     $ 170,788         $ 229,068
Cost of sales...............................................       142,759           187,415
                                                                 ---------         ---------
  Gross profit..............................................        28,029            41,653
                                                                 ---------         ---------
Operating expenses:
  Marketing and sales.......................................        77,588           128,029
  Technology and web site development.......................        22,150            28,007
  General and administrative................................        16,132            22,824
  Depreciation and amortization.............................        19,929            23,927
  Stock based compensation..................................        11,740                --
  Equity loss in investments................................        10,782                --
                                                                 ---------         ---------
Total operating expenses....................................       158,321           202,787
                                                                 ---------         ---------
Operating loss..............................................      (130,292)         (161,134)
Interest income, net........................................        14,361            21,159
                                                                 ---------         ---------
Loss before minority interest...............................      (115,931)         (139,975)
Minority interest...........................................        85,306            76,170
                                                                 ---------         ---------
</TABLE>

                                       10
<PAGE>   24

<TABLE>
<CAPTION>
                                                                                   YEAR ENDED
                                                              SIX MONTHS ENDED    DECEMBER 31,
                                                               JUNE 30, 2000          1999
                                                              ----------------    ------------
<S>                                                           <C>                 <C>
Net loss-historical.........................................       (30,625)          (63,805)
Pro forma adjustment to minority interest...................            --            27,534
                                                                 ---------         ---------
Net loss-pro forma..........................................     $ (30,625)        $ (36,271)
                                                                 =========         =========
Basic and diluted net loss per common share.................     $   (0.74)        $   (0.90)
Basic and diluted weighted averaged common shares
  outstanding...............................................        41,663            40,036
Basic and diluted loss before minority interest per share...     $   (0.74)        $   (0.90)
Basic and diluted weighted average shares outstanding, if
  converted.................................................       156,663           155,036
BALANCE SHEET DATA:
Cash and cash equivalents...................................     $ 270,443         $ 247,278
Long term marketable securities.............................        71,852            71,852
Working capital.............................................       257,371           435,984
Total assets................................................       654,465           740,541
Minority interest...........................................       422,252           482,896
Equity......................................................     $ 155,717         $ 170,357
</TABLE>

                                       11
<PAGE>   25

                  COMPARATIVE MARKET PRICE AND PER SHARE DATA

COMPARATIVE MARKET DATA

     Barnes & Noble.com Class A Common Stock is traded on Nasdaq National Market
under the symbol "BNBN." Fatbrain common stock is traded on Nasdaq National
Market under the symbol "FATB."

     The table below sets forth, from the calendar quarters indicated, the
reported high and low sale prices of Barnes & Noble.com Class A Common Stock and
Fatbrain common stock as reported by Nasdaq National Market. Neither Barnes &
Noble.com nor Fatbrain have declared or paid any cash dividends on its Class A
Common Stock or common stock, as the case may be, during the periods indicated.

<TABLE>
<CAPTION>
                                                  BARNES & NOBLE.COM
                                                    CLASS A COMMON               FATBRAIN
                                                       STOCK(1)              COMMON STOCK(2)
                                                  ------------------        ------------------
                                                     MARKET PRICE              MARKET PRICE
                                                  ------------------        ------------------
                                                   HIGH        LOW           HIGH        LOW
                                                  ------      ------        ------      ------
<S>                                               <C>         <C>           <C>         <C>
1999
  First Calendar Quarter......................    $   --      $   --        $28.25      $12.50
  Second Calendar Quarter.....................     26.63       14.25         23.75       13.31
  Third Calendar Quarter......................     20.88       15.00         24.63       12.25
  Fourth Calendar Quarter.....................     23.50       14.06         39.75       16.38

2000
  First Calendar Quarter......................    $17.50      $ 7.50        $28.00      $10.69
  Second Calendar Quarter.....................     11.13        6.19         13.00        4.13
  Third Calendar Quarter......................      6.88        3.44          7.22        3.38
  Fourth Calendar Quarter (through
                 , 2000)......................
</TABLE>

---------------
(1) From the date of Barnes & Noble.com's initial public offering on May 25,
    1999.

(2) From the date of Fatbrain's initial public offering on November 20, 1998.

     On September 12, 2000, the date prior to the joint public announcement by
Barnes & Noble.com and Fatbrain of the execution of the merger agreement, the
closing prices per share of Barnes & Noble.com Class A Common Stock and Fatbrain
common stock as reported by Nasdaq National Market were $4.63 and $3.81,
respectively. On [date], the last full trading day for which information was
available prior to the printing of this joint proxy statement/prospectus, the
closing price per share of Barnes & Noble.com Class A Common Stock and Fatbrain
common stock as reported by Nasdaq National Market were $[     ] and $[     ],
respectively. The market prices of Barnes & Noble.com Class A Common Stock and
Fatbrain common stock fluctuate. As a result, we urge Barnes & Noble.com and
Fatbrain stockholders to obtain current market quotations for Barnes & Noble.com
and Fatbrain shares.

     Following the merger, the Barnes & Noble.com Class A Common Stock will
continue to be traded on Nasdaq National Market and the Fatbrain common stock
will cease to be traded on Nasdaq National Market and will represent only the
right to receive a combination of cash and Barnes & Noble.com Class A Common
Stock pursuant to the merger agreement.

     Barnes & Noble.com has never paid cash dividends on Barnes & Noble.com
Class A Common Stock, and Barnes & Noble.com currently intends to retain all of
its earnings, if any, for the future operation and expansion of its business.

UNAUDITED COMPARATIVE PER SHARE DATA

     Presented below are the earnings per share, cash dividends or cash
distributions declared and book value per share data of Barnes & Noble.com Class
A Common Stock and Fatbrain common stock on both
                                       12
<PAGE>   26

historical and unaudited pro forma combined bases and on a per share equivalent
unaudited pro forma basis. The unaudited pro forma combined per share
information has been derived from the unaudited pro forma combined information
presented elsewhere in this document. The average number of common shares
outstanding used in calculating pro forma net income per common share is
calculated assuming that the estimated number of shares of Barnes & Noble.com
common stock to be issued in the merger were outstanding from the beginning of
the periods presented.

     Fatbrain per share equivalent amounts are calculated by multiplying the
respective Barnes & Noble.com pro forma combined per share amounts by an
estimated exchange ratio of 0.76981.

     You should read the information below in conjunction with the financial
statements and accompanying notes of Barnes & Noble.com and Fatbrain that are
incorporated by reference or included elsewhere in this joint proxy
statement/prospectus and with the unaudited pro forma combined data included
under "Barnes & Noble.com Pro Forma Summary Financial Data."

<TABLE>
<CAPTION>
                                                              AS OF AND FOR THE    AS OF AND FOR THE
                                                                 YEAR ENDED           YEAR ENDED
                                                              DECEMBER 31, 1999    JANUARY 31, 2000
                                                              -----------------    -----------------
<S>                                                           <C>                  <C>
Barnes & Noble.com Historical:
  Earnings per share -- basic...............................       $(0.72)              $   --
  Earnings per share -- diluted.............................       $(0.72)              $   --
  Cash dividends declared...................................       $   --               $   --
  Book value per share of Class A Common Stock..............       $ 4.19               $   --
Fatbrain Historical:
  Earnings per share -- basic...............................       $   --               $(2.61)
  Earnings per share -- diluted.............................       $   --               $(2.61)
  Cash dividends declared...................................       $   --               $   --
  Book value per share of common stock......................       $   --               $ 3.19
Barnes & Noble.com Pro Forma Combined:
  Earnings per share -- basic...............................       $(0.90)              $   --
  Earnings per share -- diluted.............................       $(0.90)              $   --
  Cash dividends declared...................................       $   --               $   --
  Book value per share of Class A Common Stock..............       $ 3.79               $   --
Fatbrain Per Share Equivalent:
  Earnings per share -- basic...............................       $(0.69)              $   --
  Earnings per share -- diluted.............................       $(0.69)              $   --
  Cash dividends declared...................................       $   --               $   --
  Book value per share of common stock......................       $ 2.92               $   --
</TABLE>

                                       13
<PAGE>   27

           CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

     Each of Barnes & Noble.com and Fatbrain has made certain statements in the
Summary and under the captions "Risk Factors," "The Merger -- Reasons for the
Merger; Recommendation of the Board of Directors of Barnes & Noble.com," "The
Merger -- Positive Factors Considered by the Board of Directors of Barnes &
Noble.com," "The Merger -- Negative Factors Considered by the Board of Directors
of Barnes & Noble.com," "The Merger -- Reasons for the Merger; Recommendation of
the Fatbrain Board of Directors," "The Merger -- Positive Factors Considered by
the Fatbrain Board of Directors," "The Merger -- Negative Factors Considered by
the Fatbrain Board of Directors," "The Merger -- Opinion of Financial Advisor to
Fatbrain," and elsewhere in this joint proxy statement/prospectus which are or
may constitute "forward-looking statements" within the meaning of Section 27A of
the Securities Act of 1933, as amended and Section 21E of the Securities
Exchange Act of 1934, as amended and the Private Securities Litigation Reform
Act of 1995, that involve risk and uncertainty. These forward-looking statements
may include, but are not limited to, future capital expenditures, acquisitions,
future sales, earnings, margins, costs, currency fluctuations, inflation and
various economic and business trends. You can identify forward-looking
statements by the use of words such as "expect," "estimate," "project,"
"budget," "forecast," "anticipate," "plan," and similar expressions in this
joint proxy statement/prospectus or in documents incorporated herein.
Forward-looking statements include all statements regarding expected financial
position, results of operations, cash flows, dividends, financing plans,
business strategies, operating efficiencies or synergies, budgets, capital and
other expenditures, competitive positions, growth opportunities for existing
products, plans and objectives of management, and markets for stock of Barnes &
Noble.com and Fatbrain. Stockholders are cautioned that these statements are
based on assumptions and expectations which may not be realized and are
inherently subject to risks and uncertainties, many of which cannot be predicted
with accuracy and some of which may not even be anticipated. Prospective
investors are cautioned that these statements are not guarantees of future
performance and that actual results or developments may differ materially from
those anticipated in the forward-looking statements. Risks and other factors
that might cause these differences, some of which could be material, include,
among others:

     - ability of Barnes & Noble.com and Fatbrain to retain and grow their
       respective customer bases;

     - general industry trends and the ability of Barnes & Noble.com and
       Fatbrain to succeed in the highly competitive markets in which they
       operate;

     - market demand for Internet services and changes in the economies and
       geographic areas served by the companies;

     - ability of Barnes & Noble.com and Fatbrain to sustain their respective
       projected growth;

     - unexpected costs or difficulties related to the integration of new
       customers and/or assets obtained through acquisitions, including the
       integration of the businesses of Barnes & Noble.com and Fatbrain;

     - regulatory delays or conditions imposed by regulatory bodies in approving
       the merger;

     - employment workforce factors, including loss or retirement of key
       employees;

     - technological developments affecting the Internet and the ability of
       Barnes & Noble.com and Fatbrain to respond to such developments; and

     - ability to protect intellectual property rights.

     This list is intended to identify some of the principal factors that could
cause actual results to differ materially from those described in the
forward-looking statements included elsewhere in this joint proxy
statement/prospectus. These risks and uncertainties are not intended to
represent a complete list of all risks and uncertainties inherent in each of
Barnes & Noble.com's and Fatbrain's respective businesses, and no assurance can
be given that future results indicated, whether expressed or implied, will be
achieved.

     Because forward-looking statements are subject to risks and uncertainties,
actual results may differ materially from those expressed or implied by
forward-looking statements. You should not place undue reliance on these
statements, which speak only as of the date of this joint proxy
statement/prospectus or, in the case of a document incorporated by reference,
the date of the document. In this section, references to Barnes & Noble.com
include B&N.com LLC.

                                       14
<PAGE>   28

                                  RISK FACTORS

     The merger involves a high degree of risk. Also, by voting in favor of the
merger, Fatbrain stockholders will be choosing to invest in Barnes & Noble.com
Class A Common Stock. An investment in Barnes & Noble.com Class A Common Stock
involves a high degree of risk. In considering whether to approve the merger and
the merger agreement, you should carefully consider the following risk factors
described in this section, together with the other information contained or
incorporated by reference in this joint proxy statement/prospectus. If any of
the following risks actually occur, the business, financial condition and
results of operations of either or both of Barnes & Noble.com and Fatbrain may
be seriously harmed. In such case, the trading price of Barnes & Noble.com Class
A Common Stock may decline and you may lose all or part of your investment. In
this section, references to Barnes & Noble.com include B&N.com LLC.

RISKS RELATED TO THE MERGER

 If Barnes & Noble.com Cannot Successfully Integrate Fatbrain's Business into
 Barnes & Noble.com's Existing Business Operations, Barnes & Noble.com May Not
 Achieve the Anticipated Benefits of the Merger

     Integrating Fatbrain into Barnes & Noble.com involves a number of risks,
including:

     - the diversion of management's attention away from ongoing operations;

     - difficulties and expenses in combining the operations, technology and
       systems of the two companies;

     - difficulties in the creation and maintenance of uniform standards,
       controls, procedures and policies;

     - different geographic locations of the principal operations of Barnes &
       Noble.com and Fatbrain; and

     - challenges in keeping and attracting business customers.

     If Barnes & Noble.com is to realize the anticipated benefits of the merger,
the operations of Fatbrain must be integrated and combined efficiently and
effectively into Barnes & Noble.com. There can be no assurance that the
integration will be successful or that the anticipated benefits of the merger
will be realized. Additionally, employee morale may suffer and the combined
company may have difficulties retaining key technical and managerial personnel.

 The Failure of the Merger to Qualify as a Tax-free Reorganization Would Result
 in an Increased Tax Burden to Fatbrain Stockholders

     Barnes & Noble.com and Fatbrain intend for the merger to qualify as a
tax-free reorganization. Accordingly, Fatbrain stockholders will not recognize
gain or loss by virtue of their receipt of Barnes & Noble.com Class A Common
Stock for their Fatbrain stock, but their receipt of the cash portion of the
merger consideration will require them to recognize any gain (but not loss) they
realize on the transaction up to the amount of the cash received.

     However, if the merger does not qualify as a tax-free reorganization under
Section 368(a) of the Internal Revenue Code, Fatbrain stockholders will
recognize gain or loss based on the entire per share merger consideration they
receive, including both the cash and Barnes & Noble.com stock portions. Thus,
they could incur significantly higher tax obligations if the merger does not
qualify as a tax-free reorganization under Section 368(a) of the Code. Also, if
the merger does not qualify for tax-free treatment, Fatbrain will recognize
significant taxable income as a result, which could decrease the value of all
Barnes & Noble.com Class A Common Stock, including that received by Fatbrain
stockholders in the merger. For more information on the material tax
consequences of the merger, see "The Merger -- Material United States Federal
Income Tax Consequences."

                                       15
<PAGE>   29

 Sales of Substantial Amounts of Barnes & Noble's Class A Common Stock in the
 Open Market Could Depress the Stock Price of Barnes & Noble.com Class A Common
 Stock

     If Barnes & Noble.com's stockholders sell substantial amounts of Barnes &
Noble.com Class A Common Stock in the public market following consummation of
the merger, the market price of Barnes & Noble.com Class A Common Stock could
fall. These sales might also make it more difficult for Barnes & Noble.com to
sell equity or equity-related securities at a time and price that Barnes &
Noble.com would deem appropriate.

     Sales of a large number of shares of common stock in the public market
following the consummation of the merger, or even the belief that such sales
could occur, could cause a drop in the market price of Barnes & Noble.com Class
A Common Stock and could impair Barnes & Noble.com's ability to raise capital
through offerings of Barnes & Noble.com's equity securities. Immediately after
the merger, there will be approximately 46,186,000 shares of Barnes & Noble.com
Class A Common Stock outstanding. Except as set forth below, all of the shares
issued to Fatbrain stockholders will be freely tradable without restrictions or
further registration under the Securities Act of 1933, unless such shares are
held by any Barnes & Noble.com "affiliate" or any "affiliate" of Fatbrain prior
to the merger, as that term is defined under the Securities Act of 1933. The
term "affiliate" would include directors, executive officers and some
significant stockholders. Six stockholders of Fatbrain, including a member of
its management and board of directors, who collectively own approximately 33.6%
of Fatbrain common stock, have entered into a stockholder agreement with Barnes
& Noble.com, which provides that those stockholders will not sell their shares
of Barnes & Noble.com Class A Common Stock which they receive in the merger
until at least six-months after the completion of the merger (or earlier in the
case of a change of control in Barnes & Noble.com). See "Merger
Agreement -- Federal Securities Law Consequences; Resale Restrictions."

 Certain Officers and Directors of Fatbrain Have Potential Conflicts of Interest
 in the Merger

     Fatbrain stockholders should be aware of potential conflicts of interest
and the benefits available to certain of Fatbrain's officers and directors. See
"The Merger -- Interests of Fatbrain Executive Officers and Directors in the
Merger."

RISKS OF THE BUSINESS OF EACH OF BARNES & NOBLE.COM AND FATBRAIN

  Barnes & Noble.com and Fatbrain Each Has a Limited Operating History

     Each of Barnes & Noble.com and Fatbrain has a relatively short operating
history upon which you can evaluate their respective businesses and prospects.
Each of Barnes & Noble.com's and Fatbrain's prospects must be considered in
light of the risks, expenses and uncertainties frequently encountered by
companies in the early stages of development, particularly companies in new and
rapidly evolving markets, including electronic commerce. These risks may
include:

     - An evolving and unpredictable business model;

     - Management of an expanding business;

     - Fluctuations in sales and seasonality;

     - Entry into new business areas;

     - Competition;

     - Need for additional personnel and dependence on key personnel;

     - Limitations on their ability to establish and expand their brands; and

     - Capacity constraints and system failures.

     Barnes & Noble.com and Fatbrain may not successfully address these
challenges and the failure to do so could seriously harm their respective
businesses, financial conditions, operating results or cash flows.

                                       16
<PAGE>   30

  Barnes & Noble.com and Fatbrain Have Incurred Losses and Expect Future Losses

     Since their inception, both Barnes & Noble.com and Fatbrain have incurred
significant net operating losses and expect to incur additional net operating
losses for the foreseeable future. Barnes & Noble.com and Fatbrain may not
achieve profitability and if achieved, profitability may not be sustained. As of
June 30, 2000, Barnes & Noble.com had an accumulated deficit of $13.7 million.
As of July 31, 2000, Fatbrain had an accumulated deficit of $66.8 million.
Fatbrain intends to invest heavily in direct sales and telesales organizations,
systems and infrastructure development, and marketing and promotion. These
expenditures may not result in increased revenues or customer growth.
Additionally, while in recent periods each of Barnes & Noble.com and Fatbrain
has experienced significant growth in revenues, customer base and repeat
customer revenue, these growth rates are not sustainable. These growth rates are
likely to decrease in the future and may not be indicative of actual growth
rates that Barnes & Noble.com or Fatbrain may experience.

 Barnes & Noble.com's and Fatbrain's Quarterly Operating Results Are Volatile
 and Future Operating Results Remain Uncertain

     Each of Barnes & Noble.com's and Fatbrain's quarterly operating results has
varied significantly in the past and will likely vary significantly in the
future. Each of Barnes & Noble.com's and Fatbrain's future quarterly operating
results may vary significantly due to a variety of factors, many of which are
outside the control of Barnes & Noble.com and Fatbrain. Factors that could
affect their respective quarterly operating results include:

     - Ability to establish and expand brand awareness;

     - Ability to retain existing customers, attract new customers and
       continuously improve customer satisfaction;

     - Ability to manage inventory and fulfillment operations;

     - Ability to sustain or improve gross margin levels;

     - The announcement or introduction of new online stores, services and
       products by Barnes & Noble.com, Fatbrain or their respective competitors;

     - Price competition or higher wholesale prices in the industry;

     - The level of usage of and commerce on the Internet and online services
       generally;

     - Ability to upgrade and develop their respective systems and
       infrastructure in a timely and effective manner;

     - Technical difficulties, system downtime or Internet brownouts;

     - The amount and timing of operating costs and capital expenditures
       relating to expansion of their respective businesses, operations and
       infrastructure;

     - The introduction of new product lines; and

     - Governmental regulation.

     Barnes & Noble.com and Fatbrain are unable to accurately forecast their
respective future revenues because of their limited operating histories and the
emerging nature of the markets in which they compete. Revenues and operating
results generally depend on the volume of, timing of and ability to fulfill
orders received. These factors have historically been, and are likely to
continue to be, difficult to forecast. Current and future expense levels are
based largely on operating plans and estimates of future revenues and are, to a
large extent, fixed. Barnes & Noble.com or Fatbrain may be unable to adjust
spending quickly to sufficiently compensate for any unexpected revenue
shortfall. As a result, any significant shortfall in revenues in relation to
planned expenditures could seriously harm the respective businesses, financial
conditions, operating results or cash flows of Barnes & Noble.com and Fatbrain.
Further, from time to

                                       17
<PAGE>   31

time, each of Barnes & Noble.com and Fatbrain may make selected pricing,
product, service or marketing decisions as a strategic response to changes in
the competitive environment. These changes could also seriously harm the
respective businesses, financial conditions, operating results or cash flows of
Barnes & Noble.com and Fatbrain.

     Each of Barnes & Noble.com and Fatbrain has, in the past, experienced
seasonality in its business, and each expects that it will continue to
experience seasonality in the future. Operating results in future quarters may
be negatively affected by seasonal trends. Due to the foregoing factors, Barnes
& Noble.com and Fatbrain cannot predict with any significant degree of certainty
their respective quarterly revenue and operating results. Further, each of
Barnes & Noble.com and Fatbrain believes that period-to-period comparisons of
its operating results are not necessarily a meaningful indication of future
performance. It is likely that in one or more future quarters operating results
may fall below the expectations of securities analysts and investors. In this
event, the trading price of the Barnes & Noble.com Class A Common Stock or the
Fatbrain common stock, as the case may be, could be seriously harmed.

  The Risks and Expenses Associated with New Product Offerings May Harm Business

     From time to time Barnes & Noble.com or Fatbrain may expand its operations
by promoting new or complementary products and expanding the breadth and depth
of products and services offered. Barnes & Noble.com or Fatbrain may decide to
utilize third-party relationships to extend its brand or establish additional
co-branded online stores. Barnes & Noble.com or Fatbrain may pursue the
acquisition of new or complementary businesses, products or technologies. Barnes
& Noble.com or Fatbrain may not be able to expand its product offerings and
related operations in a cost-effective or timely manner. These efforts may fail
to increase online traffic and purchases from either Barnes & Noble.com's or
Fatbrain's Web sites or to increase their respective overall market acceptance.
Furthermore, any new business launched by Barnes & Noble.com or Fatbrain that is
not favorably received by their respective customers could damage their
respective reputations or brands. Expansion of Barnes & Noble.com's or
Fatbrain's operations in this manner would also require significant additional
expenses and development, operations and editorial resources. These efforts may
strain their respective management, financial or operational resources.

  The Markets in Which Barnes & Noble.com and Fatbrain Compete Are Highly
Competitive

     The electronic commerce market is new, rapidly evolving and intensely
competitive. The market for information resources is more mature but also
intensely competitive. The electronic publishing market is also new and rapidly
evolving. The current potential competitors of Barnes & Noble.com and Fatbrain
include:

     - online vendors of books, music, DVDs, videos, software, video games, and
       other products,

     - a number of indirect competition, including Web portals and Web search
       engines, that are involved in online commerce, either directly or in
       collaboration with other retailers,

     - online auction services,

     - Web-based retailers using alternative distribution capabilities, and

     - publishers, distributors, manufacturers and physical-world retailers of
       Barnes & Noble.com's or Fatbrain's products, many of which possess
       significant brand awareness, sales volume and customer bases, and some of
       which currently sell, or may sell, products or services through the
       Internet, mail-order or direct marketing.

     Barnes & Noble.com and Fatbrain expect competition to continue to intensify
in the future. Each of Barnes & Noble.com and Fatbrain believes that the
principal competitive factors on which it competes in its markets include brand
recognition, selection, personalized services and overall customer service,
convenience and accessibility, price, quality of search tools, quality of
editorial and other site content and reliability and speed of fulfillment.

     Each of Barnes & Noble.com and Fatbrain may not be able to maintain a
competitive position against current or future competitors as it enters the
markets in which it competes. This is true particularly with

                                       18
<PAGE>   32

respect to competitors with longer operating histories, larger customer bases
and greater financial, marketing, service, support, technical and other
resources. In addition, online retailers may be acquired by, receive investments
from or enter into other commercial relationships with larger, well-established
and well-financed companies as use of the Internet and other online services
increases. Some of Barnes & Noble.com's and Fatbrain's competitors may be able
to secure merchandise from vendors on more favorable terms, devote greater
resources to marketing and promotional campaigns, adopt more aggressive pricing
or inventory availability policies and devote substantially more resources to
Web site and systems development. The failure of each of Barnes & Noble.com and
Fatbrain to maintain a competitive position within its markets could seriously
harm its business, financial condition, operating results or cash flows.

     In addition, increased competition may result in reduced operating margins,
loss of market share and a diminished brand franchise. Barnes & Noble.com or
Fatbrain may from time to time make selected pricing, service or marketing
decisions or acquisitions as a strategic response to changes in the competitive
environment. These actions could result in reduced margins or otherwise
seriously harm their respective businesses, financial conditions, operating
results or cash flows.

     Further, new technologies and the expansion of existing technologies may
increase the competitive pressure experienced by each of Barnes & Noble.com and
Fatbrain. For example, applications that select specific titles from a variety
of Web sites may channel customers to online booksellers that are competitors of
Barnes & Noble.com and Fatbrain. Companies that control access to transactions
through a network or Web browsers could also promote competitors or charge a
substantial fee for inclusion.

  Barnes & Noble.com and Fatbrain Must Manage Their Growth and Expansion

     Each of Barnes & Noble.com and Fatbrain has rapidly expanded its operations
and anticipates that further expansion will be required to address potential
growth in its customer base and market opportunities. Specifically, Fatbrain
expects to significantly increase its direct corporate and telesales
organization and marketing initiatives. This expansion has placed, and future
expansion is expected to place, a significant strain on the management,
operational and financial resources of each of Barnes & Noble.com and Fatbrain.
The management of each of Barnes & Noble.com and Fatbrain will be required to
maintain and expand its relationships with:

     - Various suppliers and freight companies;

     - Other Web sites and other Web service providers;

     - Internet and other online service providers; and

     - Other third parties necessary to the respective businesses of Barnes &
       Noble.com and Fatbrain.

     To manage the expected growth of their respective operations and personnel,
Barnes & Noble.com and Fatbrain will need to improve existing and implement new
transaction-processing, operational and financial systems, procedures and
controls. In addition, Barnes & Noble.com and Fatbrain will need to expand,
train and manage an increasing employee base. Each of Barnes & Noble.com and
Fatbrain will also need to expand its finance, administrative and operations
staff.

     Each of Barnes & Noble.com's and Fatbrain's current and planned personnel,
systems, procedures and controls may be inadequate to support its future
operations. Further, management may be unable to attract, retain, motivate and
manage required personnel or to successfully identify, manage and exploit
existing and potential market opportunities. If either Barnes & Noble.com or
Fatbrain are unable to manage growth effectively, their respective businesses,
financial conditions, operating results or cash flows could be seriously harmed.

  Barnes & Noble.com and Fatbrain Must Attract and Retain Personnel

     The future success of each of Barnes & Noble.com and Fatbrain depends on
its ability to attract, retain and motivate highly skilled technical,
managerial, editorial, merchandising, marketing and customer service personnel.
Competition for such personnel is intense. As a result, Barnes & Noble.com or
Fatbrain
                                       19
<PAGE>   33

may be unable to successfully attract, assimilate or retain qualified personnel.
Each of Barnes & Noble.com and Fatbrain has encountered difficulties in
attracting a sufficient number of qualified software developers for its online
stores and transaction-processing systems. Further, each of Barnes & Noble.com
and Fatbrain may be unable to retain those developers it currently employs or
attract additional developers. The failure to retain and attract the necessary
personnel could seriously harm Barnes & Noble.com's or Fatbrain's respective
businesses, financial conditions, operating results or cash flows.

  Changes in State Sales and Other Tax Collection Regulations Could Harm The
Business

     Barnes & Noble.com does not currently collect sales or other similar taxes
for shipments of goods into states other than New York, New Jersey and Virginia
or in any foreign country other than Canada. Fatbrain does not currently collect
sales or other similar taxes for shipments of goods into states other than
Kentucky and California or any foreign countries. However, one or more states or
foreign countries may seek to impose sales tax collection obligations on
out-of-state or foreign companies which engage in electronic commerce. A
successful assertion by one or more states or any foreign country that either of
Barnes & Noble.com or Fatbrain should collect sales or other similar taxes on
the sale of merchandise could seriously harm their respective businesses,
financial conditions, operating results or cash flows.

  System Failures Could Harm The Business

     The success of each of Barnes & Noble.com and Fatbrain, in particular its
ability to successfully receive and fulfill online orders and provide high
quality customer service, largely depends on the efficient and uninterrupted
operation of its respective computer and communications hardware systems.
Despite the implementation of network security measures, each of Barnes &
Noble.com's and Fatbrain's servers are vulnerable to computer viruses, physical
or electronic break-ins and similar disruptions. These disruptions could lead to
interruptions, delays, loss of data or the inability to accept and fulfill
customer orders. The occurrence of any of the foregoing risks could seriously
harm their respective businesses, financial conditions, operating results or
cash flows. The systems and operations of each of Barnes & Noble.com and
Fatbrain are vulnerable to damage or interruption from a number of sources,
including:

     - Fire;

     - Flood;

     - Power loss or telecommunications failure;

     - Break-ins; and

     - Earthquake and similar events.

  Barnes & Noble.com and Fatbrain Depend on Key Personnel

     The performance of each of Barnes & Noble.com and Fatbrain is substantially
dependent on the continued services and on the performance of its senior
management and other key personnel. The loss of the services of any of their
respective executive officers or other key employees could seriously harm their
respective businesses, financial conditions, operating results or cash flows.

  Risks Associated with International Sales

     For the six months ended June 30, 2000, Barnes & Noble.com's international
sales accounted for approximately 7.1% of its online revenue. For the six months
ended July 31, 2000, Fatbrain's international sales accounted for approximately
15.0% of its online revenue. Each of Barnes & Noble.com and Fatbrain expects
that its percentage of online revenue from international markets will continue
to represent a portion of its respective total revenue. International business
activities are subject to a variety of potential risks, including the adoption
of laws, political and economic conditions and actions by third parties that
would restrict or eliminate the ability of each of Barnes & Noble.com and
Fatbrain to do business in some jurisdictions. Although Barnes & Noble.com and
Fatbrain currently transact business in U.S. dollars, to

                                       20
<PAGE>   34

the extent that either Barnes & Noble.com or Fatbrain determines to transact
business in foreign currencies, it will become subject to the risks attendant to
transacting in foreign currencies, including potential adverse effects of
exchange rate fluctuations.

 Protection of Intellectual Property Is Limited and Barnes & Noble.com or
 Fatbrain May Be Found to Infringe Proprietary Rights of Others

     Each of Barnes & Noble.com and Fatbrain regards its trademarks, service
marks, copyrights, patents, trade dress, trade secrets, proprietary technology
and similar intellectual property as critical to its success, and relies on
trademark, copyright and patent law, trade secret protection and confidentiality
and/or license agreements with its employees, customers, partners and others to
protect its proprietary rights. Each of Barnes & Noble.com and Fatbrain has been
issued a number of trademarks, service marks, patents and/or copyrights by U.S.
and foreign governmental authorities. Each of Barnes & Noble.com and Fatbrain
also has applied for the registration of other trademarks, service marks,
copyrights and/or patents in the U.S. and internationally. In addition, Barnes &
Noble.com has filed U.S. and international patent applications covering certain
of its proprietary technology. Effective trademark, service mark, copyright,
patent and trade secret protection may not be available in every country in
which the products and services of each of Barnes & Noble.com and Fatbrain are
made available. The protection of intellectual property may require the
expenditure of significant financial and managerial resources.

     Third parties that license the proprietary rights of Barnes & Noble.com or
Fatbrain, such as trademarks, patented technology or copyrighted material, may
take actions that diminish the value of the proprietary rights or reputation of
Barnes & Noble.com or Fatbrain. In addition, the steps taken by Barnes &
Noble.com or Fatbrain to protect its proprietary rights may not be adequate and
third parties may infringe or misappropriate the copyrights, trademarks, trade
dress, patents and/or similar proprietary rights of Barnes & Noble.com or
Fatbrain. Other parties may assert infringement claims against Barnes &
Noble.com or Fatbrain. Each of Barnes & Noble.com and Fatbrain has been subject
to claims, and expects to continue to be subject to legal proceedings and
claims, regarding alleged infringement by its licensors of the trademarks and
other intellectual property rights of third parties. Such claims, whether or not
meritorious, may result in the expenditure of significant financial and
managerial resources, injunctions against each of Barnes & Noble.com or Fatbrain
or the imposition of damages that each of Barnes & Noble.com or Fatbrain may
have to pay. Barnes & Noble.com or Fatbrain may need to obtain licenses from
third parties who allege that it infringed their rights, but such licenses may
not be available on acceptable terms or at all.

  Risks Associated with Domain Names

     Barnes & Noble.com currently holds various Web domain names relating to its
brand, including "www.barnesandnoble.com" and "www.bn.com." Fatbrain currently
holds various Web domain names relating to its brand, including
"www.fatbrain.com." Currently, the acquisition and maintenance of domain names
is regulated by governmental agencies and their designees. These regulations in
the U.S. and in foreign countries are expected to change. As a result, Barnes &
Noble.com and Fatbrain may not be able to acquire or maintain relevant domain
names in all countries in which it does business. Furthermore, regulations
governing domain names and laws protecting trademarks and similar proprietary
rights is unclear. Barnes & Noble.com and Fatbrain may not be able to prevent
third parties from acquiring domain names that are similar to, infringe upon or
otherwise decrease the value of its trademarks and other proprietary rights.

  Barnes & Noble.com and Fatbrain Depend on the Continued Growth of Electronic
Commerce

     The achievement of future revenues and profits by Barnes & Noble.com and
Fatbrain substantially depends upon the acceptance and use of the Internet and
other online services as an effective medium of commerce by its respective
target customers. Rapid growth in the use of and interest in the Internet, the
Web and online services is a recent phenomenon. As a result, acceptance and use
may not continue to develop at historical rates and a sufficiently broad base of
consumers may not adopt, and continue to use, the Internet and other online
services as a medium of commerce. Demand and market acceptance for

                                       21
<PAGE>   35

recently introduced services and products over the Internet are subject to a
high level of uncertainty and there exist few proven services and products. Each
of Barnes & Noble.com's and Fatbrain's target customer has historically used
traditional means of commerce to purchase information resources. For each of
Barnes & Noble.com and Fatbrain to be successful, these customers must accept
and utilize Barnes & Noble.com's and Fatbrain's respective Web sites to satisfy
their information resource needs.

     In addition, the Internet may not be accepted as a viable long-term
commercial marketplace for a number of reasons, including potentially inadequate
development of the necessary network infrastructure or delayed development of
enabling technologies and performance improvements. To the extent that the
Internet continues to experience significant expansion in the number of users,
frequency of use or bandwidth requirements, the infrastructure for the Internet
may be unable to support the demands placed upon it. In addition, the Internet
could lose its viability due to delays in the development or adoption of new
standards and protocols required to handle increased levels of Internet
activity, or due to increased governmental regulation. Changes in or
insufficient availability of telecommunications services to support the Internet
also could result in slower response times and adversely affect usage of the
Internet generally and of Barnes & Noble.com or Fatbrain in particular. If any
of the foregoing events occur, Barnes & Noble.com's or Fatbrain's respective
businesses, financial conditions, operating results or cash flows could be
seriously harmed.

 Security Breaches of Third-Party Technology Could Affect The Business of Barnes
 & Noble.com and Fatbrain

     A significant barrier to electronic commerce and communications is the
secure transmission of confidential information over public networks. Barnes &
Noble.com and Fatbrain rely on encryption and authentication technology licensed
from third parties to provide the security and authentication necessary for
secure transmission of confidential information, including customer credit card
numbers. If there was a compromise in the security of Barnes & Noble.com or
Fatbrain, it could expose such entity to a risk of loss or litigation and
possible liability, as well as seriously harm its reputation, business,
financial condition, operating results or cash flows. Advances in computer
capabilities, new discoveries in the field of cryptography, or other events or
developments may result in a compromise or breach of the algorithms used to
protect customer transaction data. A party who is able to circumvent security
measures could misappropriate proprietary information or cause interruptions in
the operations of Barnes & Noble.com or Fatbrain. Barnes & Noble.com or Fatbrain
may be required to expend significant capital and other resources to protect
against security breaches or to alleviate problems caused by breaches.

     Concerns over the security of the Internet and other online transactions
and the privacy of users may also inhibit the growth of the Internet and other
online services generally, and the Web in particular, especially as a means of
conducting commercial transactions. If these concerns limit or reduce the use of
the Internet as a means of conducting commercial transactions, the business,
financial condition, operating results or cash flows of Barnes & Noble.com or
Fatbrain could be seriously harmed.

 Barnes & Noble.com or Fatbrain Could Be Subject to Risks Associated with
 Information Posted on Its Web Site

     The respective Web sites of Barnes & Noble.com and Fatbrain feature
customer reviews and ratings of products sold on such Web site. Although these
reviews and ratings are generated by customers and not by either of Barnes &
Noble.com or Fatbrain, it is possible that a claim could be made against Barnes
& Noble.com or Fatbrain for reviews and ratings posted on its Web site by its
customers. Barnes & Noble.com or Fatbrain could be harmed and may be forced to
discontinue certain services as a result.

     Barnes & Noble.com and Fatbrain Must Respond to Rapid Technological Change
     and Evolving Industry Standards

     To remain competitive, Barnes & Noble.com and Fatbrain must continue to
enhance and improve the responsiveness, functionality and features of their
respective online operations. The Internet and the electronic commerce industry
are characterized by:

                                       22
<PAGE>   36

     - Rapid technological change;

     - Changes in user and customer requirements and preferences;

     - Frequent new product and service introductions embodying new
       technologies; and

     - The emergence of new industry standards and practices.

     The evolving nature of the Internet could render their respective existing
online stores and proprietary technology and systems obsolete. Each of Barnes &
Noble.com's and Fatbrain's success will depend, in part, on its ability to:

     - License leading technologies useful to its business;

     - Enhance its existing services;

     - Develop new services and technology that address the increasingly
       sophisticated and varied needs of its current and prospective customers;
       and

     - Respond to technological advances and emerging industry standards and
       practices on a cost-effective and timely basis.

     The development of Barnes & Noble.com's and Fatbrain's respective Web sites
and other proprietary technology entails significant technical and business
risks. Barnes & Noble.com or Fatbrain may not successfully use new technologies
effectively or adapt its online store, proprietary technology and
transaction-processing systems to customer requirements or emerging industry
standards. If either Barnes & Noble.com or Fatbrain is unable, for technical,
legal, financial or other reasons, to adapt in a timely manner, in response to
changing market conditions or customer requirements, its business, financial
condition, operating results or cash flows could be seriously harmed.

     Barnes & Noble.com or Fatbrain May Face Increased Governmental Regulation
     and Legal Uncertainties

     Neither Barnes & Noble.com nor Fatbrain is currently subject to direct
regulation by any domestic or foreign governmental agency, other than
regulations applicable to businesses generally, and laws or regulations directly
applicable to access to electronic commerce. However, due to the increasing
popularity and use of the Internet, it is possible that a number of laws and
regulations may be adopted in connection with the Internet, relating to:

     - User privacy;

     - Pricing;

     - Content;

     - Copyrights;

     - Distribution; and

     - Characteristics and quality of products and services.

     Furthermore, the growth and development of the market for electronic
commerce may prompt calls for more stringent consumer protection laws that may
impose additional burdens on those companies conducting business online. The
adoption of any additional laws or regulations may decrease the expansion of the
Internet. A decline in the growth of the Internet could decrease demand for
Barnes & Noble.com's or Fatbrain's products and services and increase their
respective costs of doing business, or otherwise seriously harm their respective
businesses. Moreover, the applicability to the Internet of existing laws in
various jurisdictions governing issues like property ownership, sales tax, libel
and personal privacy is uncertain and may take years to resolve. If any of these
changes were to occur, the respective businesses, financial conditions,
operating results or cash flows of Barnes & Noble.com or Fatbrain could be
seriously harmed.

     As the respective services of Barnes & Noble.com and Fatbrain are offered
over the Internet in multiple states and foreign countries, these jurisdictions
may claim that either Barnes & Noble.com or Fatbrain is required to qualify to
do business as a foreign corporation in each of these states and foreign
countries. The failure to qualify as a foreign corporation in a jurisdiction
where it is required to do so

                                       23
<PAGE>   37

could subject Barnes & Noble.com or Fatbrain to taxes and penalties for the
failure to qualify. It is possible that the governments of other states and
foreign countries also might attempt to regulate the content of online stores or
prosecute Barnes & Noble.com or Fatbrain for violations of their laws.
Violations of local laws may be alleged or charged by state or foreign
governments. Further, Barnes & Noble.com or Fatbrain might unintentionally
violate these laws and these laws may be modified and new laws may be enacted in
the future.

     In addition, several telecommunications carriers are seeking to have
telecommunications over the Internet regulated by the Federal Communications
Commission in the same manner as other telecommunications services. The growing
popularity and use of the Internet has burdened the existing telecommunications
infrastructure and many areas with high Internet use have begun to experience
interruptions in phone service. As a result, local exchange carriers have
petitioned the Federal Communications Commission to regulate Internet service
providers in a manner similar to long distance telephone carriers and to impose
access fees on Internet service providers. If any effort to increase regulation
of Internet service providers is successful, the expense of communicating on the
Internet could increase substantially, potentially slowing the growth in the use
of the Internet. Any new legislation or regulation or application or
interpretation of existing laws could seriously harm Barnes & Noble.com's or
Fatbrain's respective businesses, financial conditions, operating results or
cash flows.

  Risks Relating to Future Acquisitions

     While each of Barnes & Noble.com and Fatbrain is continually searching for
acquisition opportunities, there can be no assurance that it will be successful
in identifying attractive acquisitions. If any potential acquisition
opportunities are identified, there can be no assurance that each of Barnes &
Noble.com and Fatbrain will complete such acquisitions or, if any such
acquisition does occur, that it will be successful in enhancing its respective
businesses. In the future, each of Barnes & Noble.com and Fatbrain may face
competition for acquisition opportunities, which may inhibit its ability to
complete acquisitions. In addition, to the extent that such acquisitions are
completed, such acquisitions could pose a number of special risks, including the
diversion of management's attention, the assimilation of the operation and
personnel of the acquired companies, the integration of acquired assets with
existing assets, adverse short-term effect on reported operating results, the
amortization of acquired intangible assets and the loss of key employees. In
addition, with respect to its future acquisitions, Barnes & Noble.com's
stockholders may not have a chance to review the financial statements of
companies being acquired or to vote on such acquisitions.

  Possible Volatility of the Stock Price of Each of Barnes & Noble.com and
Fatbrain

     The trading prices of each of Barnes & Noble.com Class A Common Stock and
Fatbrain common stock may be subject to wide fluctuations in response to a
number of factors, some of which are beyond Barnes & Noble.com's or Fatbrain's
control, including:

     - Actual or anticipated variations in quarterly operating results;

     - Announcements of technological innovations or new products or services by
       either company or by their respective competitors;

     - Changes in financial estimates by securities analysts;

     - Conditions or trends in the Internet and electronic commerce industries;

     - Announcements of significant acquisitions, strategic partnerships, joint
       ventures or capital commitments; and

     - Additions or departures of key personnel.

     In addition, stock markets in general and the market for Internet-related
and technology companies in particular, have experienced extreme price and
volume trading volatility in recent years. This volatility has had a substantial
effect on the market prices of the securities of many high technology companies
for reasons frequently unrelated to the operating performance of specific
companies. These broad market fluctuations could aversely affect the market
price of Barnes & Noble.com Class A Common Stock and Fatbrain common stock. In
addition, in the past, following periods of volatility in the market price of a
                                       24
<PAGE>   38

company's securities, securities class-action litigation has often been
instituted against that company. If this type of litigation were instituted
against either Barnes & Noble.com or Fatbrain, it could result in substantial
costs and a diversion of such company's management's attention and resources,
which could seriously harm its business, financial condition, operating results
or cash flows.

  No Dividends

     Barnes & Noble.com has not declared or paid any dividends on its Class A
Common Stock, and B&N.com LLC has not made any distributions to its members.
Neither Barnes & Noble.com nor B&N.com LLC currently anticipate paying any such
dividends or distributions, except for amounts which may be distributed by
B&N.com LLC to cover income tax liabilities, if any, of its members arising from
the taxable income of B&N.com LLC.

     Fatbrain has not declared or paid any dividends on its common stock and
does not currently anticipate paying any such dividends in the future.

RISKS RELATED SOLELY TO BARNES & NOBLE.COM

  Barnes & Noble.com Depends on Barnes & Noble as Key Supplier

     Through its distribution facilities, Barnes & Noble accounted for
approximately 60.3% and 58.9% of Barnes & Noble.com purchases during 1998 and
1999, respectively. Pursuant to an agreement with Barnes & Noble, Barnes &
Noble.com may continue to source merchandise through Barnes & Noble, with Barnes
& Noble charging Barnes & Noble.com for the cost of such merchandise plus
incremental overhead. Barnes & Noble.com believes that such terms are equal to
or better than the terms at which it otherwise would be able to make such
purchases on its own. The agreement may be terminated by Barnes & Noble.com upon
the approval of a majority of the Bertelsmann-nominated directors, upon 30 days'
prior written notice to Barnes & Noble, and may be terminated by Barnes & Noble:
(1) if there is a continuing default by B&N.com LLC; (2) on a bankruptcy or
liquidation event of B&N.com LLC or of Barnes & Noble; or (3) at any time after
June 1, 2004 if Bertelsmann transfers its membership units in B&N.com LLC to any
third party or if either Barnes & Noble or Bertelsmann owns less than 15% of the
outstanding membership units of B&N.com LLC. There can be no assurance that if
the agreement were terminated, Barnes & Noble.com would be able to find an
alternative, comparable supplier capable of providing product on terms it finds
satisfactory. To date, Barnes & Noble has satisfied Barnes & Noble.com's
requirements on a timely basis. However, to the extent that Barnes & Noble does
not have sufficient capacity to handle Barnes & Noble.com's requirements or is
unable to timely satisfy increasing requirements, then the business, financial
condition, operating results or cash flows of Barnes & Noble.com could be
seriously harmed.

  Barnes & Noble.com Depends Upon Certain Strategic Alliances

     Barnes & Noble.com relies on certain strategic alliances with third-party
Web sites and content providers to attract users to its online stores. Barnes &
Noble.com has entered into various agreements with companies to attract users
from numerous other Web sites or online service providers, including AOL,
Microsoft, Lycos and, most recently, Yahoo. Barnes & Noble.com believes that
such alliances result in increased traffic to its online stores. The ability of
Barnes & Noble.com to generate revenues from e-commerce may depend on the
increased traffic, purchases, advertising and sponsorships that it expects to
generate through such strategic alliances. There can be no assurance that these
agreements will be maintained beyond their initial terms or that additional
third-party agreements will be available on acceptable commercial terms or at
all. If Barnes & Noble.com cannot enter into new significant strategic alliances
or maintain its existing strategic alliances, then its business, financial
condition, operating results or cash flows could be seriously harmed.

  Control by Barnes & Noble.com's Principal Stockholders

     Barnes & Noble and Bertelsmann control approximately 97.4% of the voting
power of the all the shares of voting stock of Barnes & Noble.com. Under Barnes
& Noble.com's amended and restated certificate of incorporation, each of Barnes
& Noble and Bertelsmann have the right to directly elect three

                                       25
<PAGE>   39

of the nine directors of Barnes & Noble.com, and will control the election of
the remaining three directors as well. As a result, Barnes & Noble and
Bertelsmann will collectively be able to exercise control over all matters
requiring stockholder approval, including the election of all directors and
approval of the merger and other significant corporate transactions.

  Risk of Deadlock

     Since Barnes & Noble and Bertelsmann own equal amounts of Barnes &
Noble.com, it is possible that if they should disagree on any significant matter
or the direction of Barnes & Noble.com, that the business of Barnes & Noble.com
may be affected during the time of any disagreement. If any disagreement cannot
be resolved, or if their relationship should deteriorate as a result of any
disagreement, then the business, financial condition, operating results or cash
flows of Barnes & Noble.com could be seriously harmed.

  Barnes & Noble.com's Potential Conflicts of Interest with Barnes & Noble

     Barnes & Noble beneficially owns approximately 48.7% of the voting power of
Barnes & Noble.com. Mr. Leonard Riggio, who is the Chairman of both Barnes &
Noble.com and Barnes & Noble, currently beneficially owns 23.3% of the common
stock of Barnes & Noble. Additionally each of Stephen Riggio, who is the Vice
Chairman and a director of Barnes & Noble, and Michael Rosen, who is the
Secretary and a director of Barnes & Noble, is a director of Barnes & Noble.com.
Barnes & Noble's continuing ownership of Barnes & Noble.com common stock and the
ownership of Barnes & Noble common stock by directors and officers of Barnes &
Noble.com or their service as directors or officers of both Barnes & Noble.com
and Barnes & Noble, could create conflicts of interest when those directors and
officers are faced with decisions that could have different implications for
Barnes & Noble.com and Barnes & Noble, including potential acquisitions of
businesses, effects of competition, the issuance or disposition of securities,
the election of new or additional directors, the payment of dividends by Barnes
& Noble.com and other matters.

     Except for the establishment of an audit committee of the Barnes &
Noble.com board of directors which reviews transactions with affiliates, Barnes
& Noble.com has not instituted any other plan or arrangement to address
potential conflicts of interest that may arise among Barnes & Noble.com, Barnes
& Noble and their affiliates. However, under Delaware corporate law, officers
and directors of Barnes & Noble.com owe fiduciary duties to Barnes & Noble.com
and its stockholders. In addition, under Delaware law, contracts between a
corporation and a director, or another corporation in which a director has a
financial interest, may be approved under certain circumstances by disinterested
directors or by stockholders.

  Potential Conflicts of Interest with Bertelsmann

     Bertelsmann beneficially owns approximately 48.7% of the voting power of
Barnes & Noble.com. Bertelsmann, among other things, owns Random House, Inc.,
the largest book publisher in the U.S., BMG Entertainment, one of the largest
music companies in the U.S., and BOL, which operates Web sites and online stores
in the United Kingdom, Germany, France, the Netherlands and Italy. Barnes &
Noble.com. has agreed that it would not engage in the sale of non-English
language books except through links to Bertelsmann Web sites and Bertelsmann has
agreed that, with certain exceptions, its sales of English language books
through the Internet would be made exclusively through Barnes & Noble.com's Web
sites. However, it is possible that Bertelsmann's businesses may compete
directly with Barnes & Noble.com in other areas where neither Barnes & Noble nor
Bertelsmann have agreed to any type of exclusivity, such as in the sale over the
Internet of videos, software or music. Bertelsmann currently owns Getmusic.com
and CDNow, Inc., each an Internet music retailer. Barnes & Noble.com has entered
into agreements which allow Bertelsmann to view, obtain and use Barnes &
Noble.com's technology, which, except as indicated above, may be used by
Bertelsmann to compete with Barnes & Noble.com. Bertelsmann's continuing
beneficial ownership of the Class C Common Stock could create conflicts of
interest when Bertelsmann is faced with decisions that could have different
implications for Barnes & Noble.com and Bertelsmann,

                                       26
<PAGE>   40

including potential acquisitions of businesses, effects of competition, the
issuance or disposition of securities, the election of new or additional
directors, the payment of dividends and other matters.

     Except for the establishment of an audit committee of the Barnes &
Noble.com board of directors which reviews transactions with affiliates, Barnes
& Noble.com has not instituted any other plan or arrangement to address
potential conflicts of interest that may arise among Barnes & Noble.com,
Bertelsmann and their affiliates. However, under Delaware corporate law,
officers and directors of Barnes & Noble.com owe fiduciary duties to Barnes &
Noble.com and its stockholders. In addition, under Delaware law, contracts
between a corporation and a director, or another corporation in which a director
has a financial interest, may be approved under certain circumstances by
disinterested directors or by stockholders.

  Barnes & Noble.com's Receipt of Benefits from Barnes & Noble

     Barnes & Noble.com obtains some products and services from Barnes & Noble,
including obtaining the benefits of Barnes & Noble's purchasing discounts,
state-of-the-art distribution center, proprietary book title database and the
promotion of the online store in Barnes & Noble stores located in certain
states. Barnes & Noble.com's inability to obtain these products or services for
any reason, including any termination of the agreements between Barnes &
Noble.com and Barnes & Noble with respect to such products and services, could
seriously harm the business, financial condition, operating results or cash
flows of Barnes & Noble.com.

 Anti-Takeover Effects of Certain Charter, By-laws and Delaware Law Provisions;
 Possible Issuance of Preferred Stock

     Barnes & Noble and Bertelsmann have voting control of Barnes & Noble.com
and control the election of a majority of the Barnes & Noble.com board of
directors. These ownership positions have the effect of preventing a change in
control in Barnes & Noble.com without their consent. In addition, Barnes &
Noble.com's board of directors has the authority to issue up to 50,000,000
shares of preferred stock without any further vote or action by the
stockholders. The board can also determine the price, rights, preferences,
privileges, restrictions and voting rights of these shares. Since the preferred
stock could be issued with voting, liquidation, dividend and other rights
superior to those of the Class A Common Stock, the rights of the holders of
Class A Common Stock will be subject to the rights of the holders of any Barnes
& Noble.com preferred stock.

     In addition, some provisions of Barnes & Noble.com's amended and restated
certificate of incorporation, its amended and restated bylaws and Delaware law
could have the effect of delaying or preventing a change in control of Barnes &
Noble.com.

  Barnes & Noble.com's Holding Company Structure

     Barnes & Noble.com is a holding company, the sole asset of which is
membership units in B&N.com LLC. Barnes & Noble.com has no independent means of
generating revenues. As a member of B&N.com LLC, Barnes & Noble.com will incur
income taxes on its proportionate share of the net taxable income of B&N.com
LLC. B&N.com LLC intends to distribute cash to its members in amounts sufficient
to cover their tax liabilities, if any. If Barnes & Noble.com need funds to pay
taxes or for any other purpose and B&N.com LLC is unable to provide those funds,
Barnes & Noble.com's business, financial condition, operating results or cash
flows could be seriously harmed.

  Barnes & Noble.com's Investment Company Act Considerations

     If Barnes & Noble.com were to cease participation in the management of
B&N.com LLC, Barnes & Noble.com's interest in B&N.com LLC could be deemed an
"investment security" for purposes of the Investment Company Act of 1940. In
general, a person is an "investment company" if, subject to certain exceptions,
it owns investment securities having a value exceeding 40% of the value of its
total assets (other than U.S. government securities and cash items). Barnes &
Noble.com's sole asset is its membership interest in B&N.com LLC. A
determination that such investment was an investment security could result in
Barnes & Noble.com being an investment company under the Investment Company Act

                                       27
<PAGE>   41

and becoming subject to the registration and other requirements of the
Investment Company Act. In order to register, Barnes & Noble.com would be
subject to U.S. tax on its worldwide income, subject to any applicable foreign
tax credits. As the manager of B&N.com LLC, Barnes & Noble.com intends to
conduct the business so that it is not deemed to be an investment company under
the Investment Company Act. However, if anything were to happen which would
cause it to be deemed to be an investment company under the Investment Company
Act, Barnes & Noble.com's business, financial condition, operating results or
cash flows could be seriously harmed.

RISKS RELATED SOLELY TO FATBRAIN

  Fatbrain Has a History of Operating Losses and Anticipates Losses and Negative
  Cash Flow for the Foreseeable Future.

     Since inception, Fatbrain has incurred significant net operating losses and
expects to incur additional net operating losses for the foreseeable future. As
of July 31, 2000, Fatbrain had an accumulated deficit of $66.8 million. It is
possible that Fatbrain may never achieve profitability, and even if it does
achieve profitability, it may not achieve or sustain profitability on a
quarterly or annual basis in the near future. If Fatbrain does not achieve or
sustain profitability or secure adequate additional funding, then Fatbrain would
be unable to continue its operations.

  Fatbrain's Business Could Suffer Due to the Announcement of the Merger, the
  Consummation of the Merger or the Failure to Consummate the Merger.

     The announcement or consummation of the merger may increase the likelihood
of a number of changes to Fatbrain's business, any of which could significantly
harm Fatbrain's business. Such changes include but are not limited to:

     - Inability to obtain consents from third parties necessary for the
       transfer of contracts material to Fatbrain's business;

     - Loss of key management, technical or other personnel of Fatbrain; and

     - Inability to consummate an alternative merger or strategic collaboration.

     If the merger is not completed, Fatbrain could be materially adversely
affected by such change, and restoring Fatbrain's business to its
pre-announcement value could be expensive and time consuming, and may not even
be possible. Failure to consummate the merger may therefore significantly harm
Fatbrain's business and stock trading price.

 Capacity Constraints, System Failures and Fatbrain's Reliance on Internally
 Developed Systems Could Affect Fatbrain's Business

     A key element of Fatbrain's strategy is to generate a high volume of
traffic on, and use of, Fatbrain's online store. As a result, the satisfactory
performance, reliability and availability of the online store,
transaction-processing systems and network infrastructure are critical to
Fatbrain's reputation. These factors are similarly critical to Fatbrain's
ability to attract and retain customers and maintain adequate service and
customer support levels. Fatbrain's revenues depend on the number of visitors
who shop at its online store and the volume of orders Fatbrain fulfills. Any
system interruptions that cause Fatbrain's online store to be unavailable or
impair order fulfillment performance would reduce the volume of goods sold and
the attractiveness of Fatbrain's product and service offerings. Fatbrain has
experienced periodic system interruptions, which it believes will continue to
occur from time to time. Substantially all of Fatbrain's computer and
communications hardware is currently located at a single leased facility in
Santa Clara, California. Fatbrain has experienced minor and infrequent system
interruptions in the past. Fatbrain does not presently have a formal disaster
recovery plan and does not carry sufficient business interruption insurance to
compensate it for losses that may occur. If there is a substantial increase in
the volume of traffic on Fatbrain's online store or the number of orders placed
by customers, Fatbrain will need to expand and further upgrade its technology,
transaction-processing systems and network infrastructure. Fatbrain may be
unable to accurately project the rate or timing of increases, if any, in the use
of its online store or timely expand and upgrade its systems and infrastructure
to accommodate such increases.

                                       28
<PAGE>   42

     Fatbrain uses an internally developed system, which is supplemented by
commercially available licensed technology, for:

     - Fatbrain's online store;

     - Fatbrain's search engine;

     - Fatbrain's secure digital publishing channel for eMatter; and

     - Substantially all aspects of Fatbrain's transaction processing systems,
       including order management, cash and credit card processing, purchasing,
       inventory management and shipping.

     Fatbrain intends to upgrade and expand its transaction-processing systems
and to integrate newly developed and purchased modules with Fatbrain's existing
systems in order to improve its accounting, control and reporting methods and
support increased transaction volume. Fatbrain may be unable to add additional
software and hardware or to develop and further upgrade its existing technology,
transaction-processing systems or network infrastructure to accommodate
increased traffic through Fatbrain's online store or increased sales volume. Any
inability to do so may result in:

     - Unanticipated system disruptions;

     - Slower response times;

     - Degradation in levels of customer service;

     - Impaired quality and speed of order fulfillment; and

     - Delays in reporting accurate financial information.

     Fatbrain may be unable, in a timely manner, to effectively upgrade and
expand its transaction-processing system or to smoothly integrate any newly
developed or purchased modules with Fatbrain's existing systems. Any inability
to do so could seriously harm Fatbrain's business, financial condition,
operating results or cash flows.

Fatbrain Relies on Selected Suppliers

     For the fiscal year ended January 31, 2000, Fatbrain purchased
approximately 34% of its products from Ingram Book Company and 17% of its
products from Pearson Education Division. Fatbrain relies to a large extent on
rapid fulfillment from Ingram, Pearson and other vendors. Fatbrain generally has
no commitments or arrangements with any of its vendors that guarantee the
availability of merchandise, the continuation of particular payment terms or the
extension of credit limits. Fatbrain's current vendors may not continue to sell
merchandise to Fatbrain on current terms. In addition, Fatbrain may be unable to
establish new or extend current vendor relationships to ensure acquisition of
merchandise in a timely and efficient manner and on acceptable commercial terms.
If Fatbrain were unable to develop and maintain relationships with vendors that
would allow it to obtain sufficient quantities of merchandise on acceptable
commercial terms, Fatbrain's business, financial condition, operating results or
cash flows could be seriously harmed.

                                       29
<PAGE>   43

                  ABOUT THIS JOINT PROXY STATEMENT/PROSPECTUS

     This joint proxy statement/prospectus is part of a registration statement
that Barnes & Noble.com filed with the Securities and Exchange Commission
relating to the Barnes & Noble.com Class A Common Stock being issued in the
merger. This joint proxy statement/prospectus provides you with a description of
the securities Barnes & Noble.com will issue.

     You should read this joint proxy statement/prospectus together with the
additional information described under the heading "Where You Can Find More
Information."

             THE SPECIAL MEETING OF BARNES & NOBLE.COM STOCKHOLDERS

TIME AND PLACE; PURPOSES

     The Barnes & Noble.com special meeting will be held on [date], 2000, at
10:00 a.m., local time, at [location], in New York, New York. At the Barnes &
Noble.com special meeting, Barnes & Noble.com's stockholders will be asked:

          1. To consider, adopt and approve the merger and the merger agreement;
     and

          2. To transact other business as may properly come before the special
     meeting or any adjournments or postponement of the special meeting.

     THE BARNES & NOBLE.COM DIRECTORS RECOMMEND THAT THE BARNES & NOBLE.COM
STOCKHOLDERS VOTE "FOR" THE MERGER AND MERGER AGREEMENT.

RECORD DATE; VOTING RIGHTS; VOTE REQUIRED FOR APPROVAL

     The board of directors of Barnes & Noble.com has fixed the close of
business on [date], 2000, as the record date for the determination of Barnes &
Noble.com stockholders entitled to notice of and to vote at the special meeting.
Only holders of record of shares of Barnes & Noble.com Class A Common Stock,
Class B Common Stock and Class C Common Stock at the close of business on
[date], 2000 will be entitled to vote at the special meeting. As of the close of
business on [date], 2000, there were [            ] holders of record of Barnes
& Noble.com Class A Common Stock and [     ] shares of Barnes & Noble.com Class
A Common Stock eligible to be voted, of which [     ] (or approximately [     ]%
of the outstanding Barnes & Noble.com Class A Common Stock) (excluding [     ]
shares where beneficial ownership is disclaimed) were owned beneficially by the
officers and directors of Barnes & Noble.com, who have indicated their intention
to vote their shares in favor of the merger of Fatbrain with and into Barnes &
Noble.com.

     The holders of all of the shares of the Class B Common Stock and the Class
C Common Stock (which represents 97.4% of the required votes) have indicated
their intention to vote their shares in favor of the merger. You are entitled to
one vote per share of Barnes & Noble.com Class A Common Stock that you own.
Barnes & Noble and Bertelsmann are each entitled to 575,000,010 votes for the
one share of Class B Common Stock and one share of Class C Common Stock that
they respectively own. If you sign and return the accompanying proxy form, your
shares of Barnes & Noble.com Class A Common Stock will be voted in accordance
with your direction on the proxy form, or in the absence of a direction, your
shares will be voted for the merger agreement. You may change your vote or
revoke your proxy at any time by:

          (1) sending written notice prior to the special meeting to Secretary,
     barnesandnoble.com inc., 76 Ninth Avenue, New York, New York 10011;

          (2) executing and delivering a later-dated proxy prior to the special
     meeting; or

          (3) attending the special meeting of Barnes & Noble.com stockholders
     and voting in person.

                                       30
<PAGE>   44

SOLICITATION

     The cost of solicitation of proxies will be paid by Barnes & Noble.com,
including the costs related to the financial printer, printing and mailing of
this joint proxy statement/prospectus. In addition to solicitation by mail,
arrangements will be made with brokerage houses and other custodians, nominees
and fiduciaries to send the proxy materials to beneficial owners. Barnes &
Noble.com will, upon request, reimburse these brokerage houses and custodians
for their reasonable expenses in so doing. To the extent necessary to ensure
sufficient representation at its special meeting, Barnes & Noble.com may request
the return of proxy cards by personal interview, mail, telephone, facsimile or
other means of electronic transmission. The extent to which this will be
necessary depends entirely upon how promptly proxy cards are returned.
Stockholders are urged to send in their proxies without delay.

APPRAISAL RIGHTS

     Under Delaware law, which governs Barnes & Noble.com and the rights of its
stockholders, Barnes & Noble.com stockholders are not entitled to dissenter's
rights of appraisal under Section 262 of the Delaware General Corporation Law.

OTHER MATTERS

     The presence, in person or by proxy, of the holders of a majority by vote
of the outstanding shares of Barnes & Noble.com common stock entitled to vote is
necessary to constitute a quorum at the special meeting. The affirmative vote of
the holders of a majority by vote of the outstanding shares of Barnes &
Noble.com common stock is required to approve and adopt the merger proposal.

     All shares of common stock represented by properly executed proxies
received prior to or at the special meeting, and not revoked, will be voted in
accordance with the instructions indicated in those proxies. If no instructions
are indicated on a properly executed returned proxy, that proxy will be voted
"FOR" the approval of the merger proposal.

     Abstentions may be specified with respect to the merger proposal. A
properly executed proxy marked "ABSTAIN" with respect to the merger proposal
will be counted as present for purposes of determining whether there is a quorum
and for purposes of determining the aggregate voting power and number of shares
represented and entitled to vote at the special meeting with respect to the
merger proposal. Because the affirmative vote of a majority of the outstanding
shares of common stock is required for approval of the merger proposal, a proxy
marked "ABSTAIN" with respect to the merger proposal will have the effect of a
vote against the merger proposal. In addition, the failure of a stockholder of
Barnes & Noble.com to return a proxy will have the effect of a vote against the
merger proposal. Under Nasdaq rules, brokers who hold shares in "street name"
for customers have the authority to vote on certain "routine" proposals when
they have not received instructions from beneficial owners. Under Nasdaq rules,
such brokers are precluded from exercising their voting discretion with respect
to proposals for non-routine matters such as the merger proposal. Thus, absent
specific instructions from the beneficial owner of such shares, brokers are not
empowered to vote such shares with respect to the approval and adoption of the
merger proposal (i.e., "broker non-votes"). Since the affirmative votes
described above are required for approval of the merger proposal, a "broker
non-vote" with respect to the merger proposal will have the effect of a vote
"AGAINST" the merger proposal.

     A stockholder may revoke his or her proxy at any time prior to the vote at
the special meeting by delivering to the Secretary of Barnes & Noble.com a
signed notice of revocation or a later-dated, signed proxy. A stockholder
holding shares in his or her own name may change his or her vote by attending
the special meeting and voting in person. A stockholder holding shares in
"street name" must first obtain a broker proxy card to vote in person at the
meeting. Attendance at the special meeting will not in itself constitute the
revocation of a proxy.

     Stockholders should not send in any stock certificates with their proxy
cards. As soon as practicable after the consummation of the merger, a
transmittal form will be sent to former stockholders of Fatbrain

                                       31
<PAGE>   45

who hold their stock in their own name with instructions for receiving the
merger consideration. Broker-dealers who hold stock for a stockholder in "street
name" will execute the conversion from Fatbrain common stock to cash and common
stock for that stockholder.

     Under the amended and restated bylaws of Barnes & Noble.com, no business
may be transacted at the special meeting, except the business referred to in the
accompanying notice of meeting. As of the date of this joint proxy
statement/prospectus, the board of directors of Barnes & Noble.com does not know
of any business to be presented at the special meeting other than the merger
proposal. If any other matters should properly come before the special meeting,
it is intended that the shares represented by proxies will be voted with respect
to those matters in accordance with the judgment of the persons voting the
proxies.

                                       32
<PAGE>   46

                  THE SPECIAL MEETING OF FATBRAIN STOCKHOLDERS

TIME AND PLACE; PURPOSES

     The Fatbrain special meeting will be held on [DATE], 2000, at 10:00 a.m.,
local time, at [LOCATION], in Santa Clara, California. At the Fatbrain special
meeting, Fatbrain's stockholders will be asked:

          1. To consider, adopt and approve the merger and the merger agreement;
     and

          2. To transact other business as may properly come before the special
     meeting or any adjournments or postponement of the special meeting.

     THE FATBRAIN DIRECTORS RECOMMEND THAT THE FATBRAIN STOCKHOLDERS VOTE "FOR"
THE MERGER AND MERGER AGREEMENT.

RECORD DATE; VOTING RIGHTS; VOTE REQUIRED FOR APPROVAL

     The close of business on [DATE], 2000, is the record date for the
determination of Fatbrain stockholders entitled to notice of and to vote at the
special meeting. Only holders of record of shares of Fatbrain common stock at
the close of business on [DATE], 2000 will be entitled to vote at the special
meeting. As of the close of business on [DATE], 2000, there were [     ] holders
of record of Fatbrain common stock and [     ] shares of Fatbrain common stock
eligible to be voted, of which [     ] (or approximately [  ]% of the
outstanding Fatbrain common shares) (excluding [     ] shares where beneficial
ownership is disclaimed) were owned beneficially by the officers and directors
of Fatbrain, who have indicated their intention to vote their shares in favor of
the merger. Six of Fatbrain's stockholders, including a member of its management
and board of directors, who own approximately 33.6% of Fatbrain's outstanding
common stock, have signed a stockholders' agreement in which they agreed to vote
their shares in favor of the merger and the merger agreement. You are entitled
to one vote per share of Fatbrain common stock that you own. If you sign and
return the accompanying proxy form, your shares of Fatbrain Common Stock will be
voted in accordance with your direction on the proxy form, or in the absence of
a direction, your shares will be voted for the merger agreement. You may change
your vote or revoke your proxy at any time by:

          (1) sending written notice prior to the special meeting to Secretary,
     Fatbrain, Inc., 2550 Walsh Avenue, Santa Clara, California 95051;

          (2) executing and delivering a later-dated proxy prior to the special
     meeting; or

          (3) attending the special meeting of Fatbrain stockholders and voting
     in person.

     Each holder of record of Fatbrain common stock as of the record date is
entitled to cast one vote per share on all matters submitted to Fatbrain's
stockholders.

SOLICITATION

     The cost of solicitation of proxies and the costs related to the financial
printer, printing and mailing of this joint proxy statement/prospectus will be
paid for by Barnes & Noble.com. In addition to solicitation by mail,
arrangements will be made with brokerage houses and other custodians, nominees
and fiduciaries to send the proxy materials to beneficial owners. Fatbrain will,
upon request, reimburse these brokerage houses and custodians for their
reasonable expenses in so doing. Fatbrain expects to engage a firm to aid in the
solicitation of proxies, and Fatbrain estimates that related fees will not
exceed $[  ] (plus expenses). To the extent necessary to ensure sufficient
representation at its special meeting, Fatbrain or its proxy solicitor may
request the return of proxy cards by personal interview, mail, telephone,
facsimile or other means of electronic transmission. The extent to which this
will be necessary depends entirely upon how promptly proxy cards are returned.
Stockholders are urged to send in their proxies without delay. The solicitation
of proxies for the Fatbrain special meeting is made by Fatbrain's board of
directors.

                                       33
<PAGE>   47

APPRAISAL RIGHTS

     Under Delaware law, which governs Fatbrain and the rights of its
stockholders, Fatbrain stockholders who comply with Section 262 of the Delaware
General Corporation Law are entitled to dissenter's rights of appraisal for
their shares of Fatbrain common stock instead of the merger consideration by
reason of the merger. In order to qualify for these appraisal rights, Fatbrain
stockholders must take specific actions. For more on appraisal rights, see "The
Merger Agreement -- Appraisal Rights."

OTHER MATTERS

     The presence, in person or by proxy, of the holders of a majority of the
outstanding shares of Fatbrain common stock entitled to vote is necessary to
constitute a quorum at the special meeting. The affirmative vote of the holders
of a majority of the outstanding shares of Fatbrain common stock is required to
approve and adopt the merger proposal. For additional information on the
ownership of Fatbrain common stock by Fatbrain directors and executive officers,
see "Principal Stockholders of Fatbrain."

     As of the record date, the directors and executive officers of Fatbrain
beneficially own approximately [  ]% of the outstanding Fatbrain common stock.

     Six Fatbrain stockholders, including a member of its management and board
of directors, who own approximately 33.6% of Fatbrain's outstanding common
stock, have signed a stockholder agreement in which they agreed to vote their
shares in favor of the merger. See "The Merger -- Stockholder Agreement."

     All shares of Fatbrain common stock represented by properly executed
proxies received prior to or at the special meeting, and not revoked, will be
voted in accordance with the instructions indicated in those proxies. If no
instructions are indicated on a properly executed returned proxy, that proxy
will be voted "FOR" the approval of the merger proposal.

     Abstentions may be specified with respect to the merger proposal. A
properly executed proxy marked "ABSTAIN" with respect to the merger proposal
will be counted as present for purposes of determining whether there is a quorum
and for purposes of determining the aggregate voting power and number of shares
represented and entitled to vote at the special meeting with respect to the
merger proposal. Because the affirmative vote of a majority of the outstanding
shares of Fatbrain common stock is required for approval of the merger proposal,
a proxy marked "ABSTAIN" with respect to the merger proposal will have the
effect of a vote against the merger proposal. In addition, the failure of a
stockholder of Fatbrain to return a proxy will have the effect of a vote against
the merger proposal. Under Nasdaq rules, brokers who hold shares in "street
name" for customers have the authority to vote on certain "routine" proposals
when they have not received instructions from beneficial owners. Under Nasdaq
rules, such brokers are precluded from exercising their voting discretion with
respect to proposals for non-routine matters such as the merger proposal. Thus,
absent specific instructions from the beneficial owner of such shares, brokers
are not empowered to vote such shares with respect to the approval and adoption
of the merger proposal (i.e., "broker non-votes"). Since the affirmative votes
described above are required for approval of the merger proposal, a "broker
non-vote" with respect to the merger proposal will have the effect of a vote
"AGAINST" the merger proposal.

     A stockholder may revoke his or her proxy at any time prior to the vote at
the special meeting by delivering to the Secretary of Fatbrain a signed notice
of revocation or a later-dated, signed proxy. A stockholder holding Fatbrain
shares in his or her own name may change his or her vote by attending the
Fatbrain special meeting and voting in person. A stockholder holding Fatbrain
shares in "street name" must first obtain a broker proxy card to vote in person
at the meeting. Attendance at the special meeting will not in itself constitute
the revocation of a proxy.

     Stockholders should not send in any stock certificates with their proxy
cards. As soon as practicable after the consummation of the merger, a
transmittal form will be sent to former stockholders of Fatbrain who hold their
stock in their own name with instructions for receiving the merger
consideration. Broker-

                                       34
<PAGE>   48

dealers who hold stock for a stockholder in "street name" will execute the
conversion from Fatbrain common stock to cash and common stock for that
stockholder.

     Under the Fatbrain amended and restated bylaws, no business may be
transacted at the special meeting, except the business referred to in the
accompanying notice of meeting. As of the date of this joint proxy
statement/prospectus, the Fatbrain board of directors does not know of any
business to be presented at the special meeting other than the merger proposal.
If any other matters should properly come before the special meeting, it is
intended that the shares represented by proxies will be voted with respect to
those matters in accordance with the judgment of the persons voting the proxies.

                                       35
<PAGE>   49

                                   THE MERGER

     The following is a summary of the material terms of the merger and the
merger agreement. To understand the merger fully, and for a more complete
description of the legal terms of the merger, you should carefully read this
entire document, including the merger agreement, which is attached as ANNEX A
and is incorporated herein by reference.

TERMS OF THE MERGER

     Fatbrain will be merged with and into Barnes & Noble.com, upon satisfaction
or waiver of the conditions set forth in the merger agreement. Upon the
completion of the merger, each outstanding share of common stock of Fatbrain
will be converted into the right to receive cash and Class A Common Stock of
Barnes & Noble.com. The stockholders of Fatbrain, in exchange for their shares
of Fatbrain common stock, will receive value equal to $4.25 per share as
follows: (i) $1.0625 in cash and (ii) the number of shares of Barnes & Noble.com
Class A Common Stock, $.001 par value per share, equal to $3.1875 divided by the
average of the closing sales price per share of Barnes & Noble.com Class A
Common Stock at 4:00 p.m. (New York time) (as reported by Bloomberg L.P.) on the
Nasdaq National Market System for the ten full trading days ending on the fifth
full trading day immediately prior to the effective time of the merger. No
fractional shares of common stock will be issued in connection with the merger.

BACKGROUND OF THE MERGER

     In March 2000, Barnes & Noble.com and Fatbrain held discussions about
Barnes & Noble.com making an investment in Fatbrain's subsidiary, MightyWords.

     On May 19, 2000, Fatbrain's board of directors approved filing a
registration statement on Form S-3 for an equity line of financing with an
outside investor group.

     At its June 2000 board meetings, Fatbrain's board of directors directed
management to pursue strategic alternatives for Fatbrain while also enacting
operational efficiencies. The Fatbrain board of directors made this
recommendation as a result of the difficulty that Fatbrain was having in raising
adequate funding due to changing market conditions and the negative impact of a
delay in financing MightyWords.

     On June 5, 2000, an initial meeting was held between J.P. Morgan and
Fatbrain's executive team to discuss retaining J.P. Morgan's services to assist
in a valuation analysis of Fatbrain, finding suitable candidates for a possible
business combination and structuring the financial aspects of any business
combination.

     On June 5, 2000, Barnes & Noble.com purchased approximately 24.8% of the
issued and outstanding capital stock of MightyWords on a fully-diluted basis for
an aggregate purchase price of $20,000,000.

     On June 15, 2000, J.P. Morgan met with the Fatbrain board with respect to
engaging J.P. Morgan and an additional meeting was held on June 19 between J.P.
Morgan personnel and Fatbrain's management.

     On June 20, 2000, Fatbrain held a telephonic board meeting to approve the
hiring of J.P. Morgan. Fatbrain and J.P. Morgan executed an engagement letter on
June 29, 2000.

     Immediately thereafter, J.P. Morgan and Fatbrain's executive team discussed
an initial list of potential acquirors. On June 22, 2000, J.P. Morgan commenced
contacting and discussing Fatbrain with potential acquirors.

     On July 14, 2000, Barnes & Noble.com and Fatbrain entered into a
confidentiality agreement. Thereafter, Barnes & Noble.com and Fatbrain exchanged
information concerning their respective businesses.

     On July 20, 2000, a Barnes & Noble.com team visited Fatbrain for a
presentation and preliminary diligence meeting. No other activity with Barnes &
Noble.com occurred until mid-August.
                                       36
<PAGE>   50

     From June 27, 2000 to July 31, 2000, Fatbrain held numerous telephonic
board meetings to discuss the progress made in the business combination process
and to address the declining status of Fatbrain's cash position and financing
prospects.

     On August 2, 2000, senior management of Barnes & Noble.com spoke with J. P.
Morgan about a possible business combination with Fatbrain.

     From the time of commencement of its engagement through late August 2000,
J.P. Morgan continued to have conversations with several suitors who had
expressed interest in acquiring Fatbrain. Meetings and management presentations
occurred throughout the summer.

     On August 23, 2000 a representative of Barnes & Noble.com contacted
representatives of Fatbrain concerning Barnes & Noble.com's possible interest in
entering into a business combination with Fatbrain. The next level of
discussions were held on August 29 and August 30, 2000, between Barnes &
Noble.com's and Fatbrain's management.

     During the week of August 28, 2000, a member of Barnes & Noble.com's senior
management conducted a tour of Fatbrain's headquarters. During the last week of
August 2000, Barnes & Noble.com met and Fatbrain conducted a series of telephone
conferences for purposes of determining under what terms Barnes & Noble.com
might proceed with a possible acquisition of Fatbrain. Barnes & Noble.com's
legal counsel conducted legal due diligence at Fatbrain on September 4, 2000,
and Barnes & Noble.com's auditors conducted financial due diligence at Fatbrain
on August 31, September 1 and 5, 2000.

     On September 5, 2000, Fatbrain management received a draft term sheet from
Barnes & Noble.com for a merger of the two companies. The contents of this term
sheet were discussed in further detail and then presented to Fatbrain's board of
directors at its regularly scheduled quarterly meeting on September 6, 2000. In
that meeting, Fatbrain management, J.P. Morgan and Fatbrain's counsel presented
to the board a summary of the key legal elements of the merger transaction,
including a review of the fairness of the transaction to Fatbrain's
stockholders. At the meeting, J.P. Morgan provided an analysis of the economics
of the transaction, including a review of the fairness of the transaction, from
a financial point of view, to Fatbrain's stockholders. The Fatbrain board
instructed management to proceed with negotiations toward a definitive
agreement.

     On September 7, 2000, Barnes & Noble.com provided a draft merger agreement
to Fatbrain. Between September 7 and September 13, 2000, Fatbrain, Barnes &
Noble.com and their respective legal counsels and financial advisors
participated in further negotiation of the definitive merger documents. Both
Fatbrain and Barnes & Noble.com continued examinations of each others'
respective businesses. These negotiations resulted in tentative agreement
between Fatbrain and Barnes & Noble.com as to the final terms and conditions of
the merger agreement.

     Barnes & Noble.com's board of directors held a special meeting during the
afternoon of September 8, 2000, at which the board voted to approve the merger,
the merger agreement and the transactions contemplated in the merger agreement.

     At a special meeting of Fatbrain's board of directors on the evening of
September 11, 2000, Fatbrain management and outside legal counsel presented a
summary of the key elements of the merger and the merger agreement. J.P. Morgan
presented its oral opinion as to the fairness of the transaction, from a
financial point of view, to Fatbrain's stockholders. Following discussion of the
presentations, Fatbrain's board of directors voted to approve the merger, the
merger agreement and the transactions contemplated in the merger agreement.

     After the close of the market on September 13, 2000, Fatbrain and Barnes &
Noble.com executed the merger agreement and issued a joint press release
announcing the execution of the merger agreement.

REASONS FOR THE MERGER; RECOMMENDATION OF THE BOARD OF DIRECTORS OF BARNES &
NOBLE.COM

     The board of directors of Barnes & Noble.com believes that the terms of the
merger of Fatbrain with and into Barnes & Noble.com are fair to and in the best
interests of its stockholders. Consequently, the
                                       37
<PAGE>   51

Barnes & Noble.com board of directors approved the merger of Fatbrain into
Barnes & Noble.com and recommends that Barnes & Noble.com's stockholders vote
"FOR" the adoption of the merger agreement.

  Positive Factors Considered By the Board of Directors of Barnes & Noble.com

     In deciding whether to approve the merger of Fatbrain with and into Barnes
& Noble.com, the board of directors considered a number of factors. The
following are some of the positive factors that the board considered:

     - Synergies of Companies.  Fatbrain's business-to-business focus, combined
       with its digital publishing and print-on-demand capabilities, complement
       Barnes & Noble.com's consumer-based initiatives and is expected to
       enhance and accelerate the rollout of Fatbrain's Information Exchange
       product to corporations seeking to streamline the management and
       distribution of their publishable materials.

     - Cost Savings.  Barnes & Noble.com's board believed that the combination
       of the business of Barnes & Noble.com and Fatbrain would increase
       operating efficiencies through economies of scale and that the combined
       entity would realize savings in overhead and expenses.

     - Complementary Cultures of Companies.  Both companies have complementary
       cultures that are expected to foster Barnes & Noble.com's ability to
       build both its consumer and business-to-business markets.

     - Enhanced Management.  Fatbrain's management team has agreed to continue
       in place to manage and run the day-to-day operations of Fatbrain's
       business.

     - Terms of the Merger Agreement.  Barnes & Noble.com's board believed that
       the terms of the merger agreement are fair to Fatbrain and its
       stockholders. In addition, the Barnes & Noble.com board of directors
       viewed as adequate the conditions to the completion of the merger
       included in the merger agreement, including the condition that no change
       in the financial condition, business or operations of Fatbrain and its
       subsidiaries taken as a whole will have occurred that would have or would
       be reasonably likely to have a material adverse effect on Fatbrain.

  Negative Factors Considered By the Board of Directors of Barnes & Noble.com

     In addition to the foregoing positive factors, Barnes & Noble.com's board
of directors also considered the potential adverse impact of other factors on
the proposed merger. These included the following:

     - Merger Consideration.  The Barnes & Noble.com board of directors
       considered the possibility that, after the announcement of the merger,
       the market price of Barnes & Noble.com Class A Common Stock might fall,
       which might have the result that Fatbrain common stockholders might
       receive more shares of Barnes & Noble.com Class A Common Stock than the
       Barnes & Noble.com board of directors believes adequately reflects the
       market value of the Fatbrain common stock being surrendered in the
       merger.

     - Payment of Fees.  Barnes & Noble.com may be required to pay Fatbrain a
       fee of $2 million in connection with the merger if the merger agreement
       is terminated under certain circumstances.

     - Benefits Not Realized.  The possibility that the merger would not be
       consummated or, if consummated, that the anticipated benefits would not
       be fully realized.

     The Barnes & Noble.com board of directors did not believe that the negative
factors were sufficient, either individually or in the aggregate, to outweigh
the advantages of the merger.

     The foregoing discussion of the information and factors considered by the
Barnes & Noble.com board of directors is not meant to be exhaustive, but is
believed to include all material factors that the Barnes & Noble.com board of
directors considered. The Barnes & Noble.com board of directors did not qualify
or attach any particular weight to any of the various factors that it considered
in reaching its determination. Instead, the Barnes & Noble.com board of
directors viewed its position and recommendation to be based
                                       38
<PAGE>   52

on the totality of the information presented to it. In addition, the individual
members of the Barnes & Noble.com board of directors may have given different
weight to different factors in reaching their own individual conclusions
regarding the merger and the merger agreement.

REASONS FOR THE MERGER; RECOMMENDATION OF THE BOARD OF DIRECTORS OF FATBRAIN

     The Fatbrain board of directors believes that the merger of Fatbrain into
Barnes & Noble.com, including the merger consideration, is fair and in the best
interests of Fatbrain and its stockholders. Accordingly, the Fatbrain board of
directors approved the merger agreement and the merger of Fatbrain into Barnes &
Noble.com and recommends that Fatbrain stockholders vote "FOR" the merger of
Fatbrain with and into Barnes & Noble.com.

  Positive Factors Considered by the Fatbrain Board of Directors

     In reaching this determination, the Fatbrain board of directors reviewed
information provided by Fatbrain management, legal counsel and accountants and
considered a number of factors. The following are some of the positive factors
that the board considered:

     - Synergies of the Companies.  Barnes & Noble.com is seen as a strong
       business partner that is interested in and capable of helping Fatbrain
       advance its business-to-business agenda. The online book business is one
       fundamentally of scale, and Barnes & Noble.com is believed to have
       infrastructure and resources that Fatbrain can leverage to increase its
       lead in the corporate desktop market for books.

     - Viability.  This merger is expected to mitigate long-term viability and
       near-term cost-of-capital concerns, allowing Fatbrain to incubate its
       higher-margin Information Exchange business and reach profitability
       sooner.

     - Brand Equity.  The intent to operate Fatbrain as a wholly owned
       subsidiary, retaining its identity, brand and culture, was seen as
       positive and as a way to retain its people, its loyal customer base and
       the brand equity it has built in the business-to-business market.

     - Cost Savings.  Fatbrain's board believed that the combination of the
       business of Barnes & Noble.com and Fatbrain would increase operating
       efficiencies through economies of scale and that the combined entity
       would realize savings in overhead and expenses.

     - Tax-free Nature of the Merger.  The merger is expected to be treated as a
       tax-free reorganization for U.S. federal income tax purposes. The
       Fatbrain board of directors viewed this as favorable because no gain or
       loss is expected to be recognized in the merger by either Fatbrain or the
       stockholders of Fatbrain except to the extent cash is received pursuant
       to the merger.

     - Opinion of Financial Advisor.  The opinion of J.P. Morgan to the Fatbrain
       board that the merger consideration to be received by the Fatbrain
       stockholders was fair, from a financial point of view, to the holders of
       Fatbrain common stock. See "-- Opinion of Financial Advisor to Fatbrain."

     - Increased Liquidity.  The opportunity for the holders of Fatbrain common
       stock to participate in a larger company and, as stockholders of the
       combined company, to have greater liquidity in their shares and to
       benefit from any future growth of the combined company.

     - Complementary Strategies of Companies.  The complementary strategies and
       direction of Fatbrain and Barnes & Noble.com.

     - Greater Resources.  The nature of the Internet book-selling industry and
       the fact that greater size and resources are increasingly required for
       companies to successfully compete in the industry.

     - Enhanced Competitive Advantage.  The continued competition in Fatbrain's
       markets from both existing and potential competitors, some of which have
       greater assets and resources than Fatbrain.

                                       39
<PAGE>   53

     - Comparative Historical Information of the Companies.  Historical
       information concerning the respective businesses, financial performance
       and condition, operations, technology, management and competitive
       position of both Fatbrain and Barnes & Noble.com, including public
       reports concerning results of operations filed with the SEC.

  Negative Factors Considered by the Fatbrain Board of Directors

     The Fatbrain board of directors also considered some potentially negative
factors which could result from the merger. These included:

     - Failure of the Merger.  The possibility that the merger might not be
       completed and the effect of public announcement of the merger on
       Fatbrain's sales and operating results, and its ability to attract and
       retain key technical, marketing and management personnel.

     - Prohibition on Solicitation.  The Fatbrain board of directors considered
       that under the terms of the merger agreement, Fatbrain would be
       prohibited from initiating, soliciting, encouraging, participating in
       negotiations or otherwise facilitating a proposal of an acquisition by or
       business combination with any other party unless, among other things, the
       Fatbrain board of directors determines, after consultation with outside
       counsel, that the action is required for the Fatbrain board of directors
       to comply with its duties under applicable law.

     - Payment of Fees.  The Fatbrain board of directors considered the
       possibility that Fatbrain may be required to pay Barnes & Noble.com a
       termination fee of $2.0 million if the merger agreement is terminated
       under certain circumstances. The Fatbrain board of directors recognized
       that the inclusion of a provision in the merger agreement providing for
       payment of these fees would render it less likely that a more attractive
       transaction would be presented to Fatbrain and its stockholders.

     - Merger Consideration.  The Fatbrain board of directors considered the
       possibility that following the announcement of the merger the market
       price of Fatbrain common stock would rise above $4.25 or the market price
       of the Barnes & Noble.com Class A Common Stock would rise. If such an
       event occurred, the number of shares of Barnes & Noble.com Class A Common
       Stock received by Fatbrain common stockholders might not adequately
       reflect the actual value of the shares surrendered by Fatbrain
       stockholders.

     - Integrating the Business of Fatbrain into Barnes & Noble.com.  The
       Fatbrain board considered the challenge of integrating Fatbrain's
       business into that of Barnes & Noble.com and the associated costs of that
       integration and the risk that despite the efforts of the combined
       company, key technical, marketing and management personnel might not
       remain employed by the combined company.

     - Benefits Not Fully Realized.  The risk that the anticipated benefits of
       the merger might not be fully realized.

     - Difficulty of Management Due to Geographics.  The difficulty of managing
       separate operations at different geographic locations.

     - Profitability.  The risk that the combined company will not be profitable
       for at least several years and possibly longer, if ever.

     - Volatility of Stock Price.  The risk of volatility of Barnes &
       Noble.com's stock price due to Barnes & Noble.com's small market
       capitalization.

     The Fatbrain board of directors did not believe that the negative factors
were sufficient, either individually or in the aggregate, to outweigh the
advantages of the merger.

     The foregoing discussion of the information and factors considered by the
Fatbrain board of directors is not meant to be exhaustive, but is believed to
include material factors that the Fatbrain board of directors considered. The
Fatbrain board of directors did not quantify or attach any particular weight to
any of the various factors that it considered in reaching its determination.
Instead, the Fatbrain board of
                                       40
<PAGE>   54

directors viewed its position and recommendation to be based on the totality of
the information presented to it. In addition, the individual members of the
Fatbrain board of directors may have given different weight to different factors
in reaching their own individual conclusions regarding the merger and the merger
agreement.

OPINION OF FINANCIAL ADVISOR TO FATBRAIN BOARD

     Pursuant to an engagement letter dated June 29, 2000, Fatbrain retained
J.P. Morgan as its financial advisor in order to advise it with respect to a
transaction such as the proposed merger of Fatbrain with and into Barnes &
Noble.com.

     At the meeting of Fatbrain's board of directors on September 11, 2000, J.P.
Morgan gave its oral opinion, subsequently confirmed in writing, to the board of
directors that, as of such date and based upon and subject to various
considerations set forth in the opinion, the consideration to be paid pursuant
to the proposed merger was fair from a financial point of view to Fatbrain's
stockholders. Fatbrain's board of directors did not limit J.P. Morgan in any way
in the investigations it made or the procedures it followed in giving its
opinion.

     Attached as ANNEX C to this document is the full text of J.P. Morgan's
written opinion. This opinion sets forth the assumptions made, matters
considered and limits on the review undertaken. J.P. Morgan's opinion is
incorporated in its entirety into this document by reference. J.P. Morgan
addressed its written opinion to the board of directors of Fatbrain. The opinion
addresses only the consideration pursuant to the merger and is not a
recommendation to any Fatbrain stockholder as to how such stockholder should
vote at the Fatbrain special meeting. The summary of the opinion of J.P. Morgan
set forth in this joint proxy statement/prospectus is qualified in its entirety
by reference to the full text of such opinion. Fatbrain's stockholders are urged
to, and should, read the opinion carefully and in its entirety.

     In arriving at its opinion, J.P. Morgan reviewed:

          (1) a final draft copy of the merger agreement, the stockholder
     agreement and the form of note which will evidence the possible loan from
     B&N.com LLC to Fatbrain in the amount of up to $4,000,000;

          (2) the audited financial statements of Fatbrain and Barnes &
     Noble.com for the fiscal years ended January 31, 2000 and December 31,
     1999, respectively, and the unaudited financial statements of Fatbrain and
     Barnes & Noble.com for the periods ended April 30, 2000, and June 30, 2000,
     respectively;

          (3) financial analyses and forecasts prepared by Fatbrain and its
     management;

          (4) publicly available information concerning the business of Fatbrain
     and of other companies engaged in businesses comparable to those of
     Fatbrain and the reported market prices for other companies' securities
     J.P. Morgan deemed comparable;

          (5) agreements with respect to outstanding indebtedness or obligations
     of Fatbrain;

          (6) current and historical market prices of Fatbrain common stock and
     Barnes & Noble.com Class A Common Stock;

          (7) publicly available terms of various transactions involving
     companies comparable to Fatbrain and the consideration received for such
     companies; and

          (8) the terms of other business combinations that J.P. Morgan deemed
     relevant.

     J.P. Morgan also held discussions with members of the management of
Fatbrain and Barnes & Noble.com on various aspects of the merger, the past and
current business operations of Fatbrain and Barnes & Noble.com, the financial
condition and future prospects and operations of Fatbrain and Barnes &
Noble.com, the effect of the merger on the financial condition and future
prospects and operations of

                                       41
<PAGE>   55

Fatbrain and Barnes & Noble.com and other matters that J.P. Morgan believed
necessary or appropriate to its inquiry. In addition, J.P. Morgan visited
representative facilities of Fatbrain and reviewed other financial studies and
analyses and considered other information that it deemed appropriate for the
purposes of its opinion.

     J.P. Morgan relied upon and assumed, without independent verification, the
accuracy and completeness of all information that was publicly available or
furnished to it by Fatbrain or Barnes & Noble.com or otherwise reviewed by J.P.
Morgan from third party sources. J.P. Morgan is not responsible or liable for
that information or its accuracy. J.P. Morgan did not conduct any valuation or
appraisal of any assets or liabilities, nor were any valuations or appraisals
provided to J.P. Morgan.

     In relying on other financial analyses provided to it, J.P. Morgan assumed
that they had been reasonably prepared based on assumptions reflecting the best
currently available estimates as to the financial condition of Fatbrain to which
those analyses relate. J.P. Morgan also assumed that the merger will have the
tax consequences described in discussions with, and materials furnished to J.P.
Morgan by, representatives of Fatbrain, and that the parties will complete the
transaction contemplated by the merger agreement as described in the merger
agreement. J.P. Morgan relied as to all legal matters relevant to rendering its
opinion upon the advice of counsel.

     J.P. Morgan based its opinion on economic, market and other conditions as
in effect on, and the information made available to J.P. Morgan as of, the date
of the opinion. Subsequent developments may affect J.P. Morgan's opinion and
J.P. Morgan does not have any obligation to update, revise, or reaffirm its
opinion. J.P. Morgan expressed no opinion as to the price at which Barnes &
Noble.com Class A Common Stock will trade at any future time.

     The terms of the proposed merger were determined through negotiations
between Fatbrain and Barnes & Noble.com and were approved by the Fatbrain board
of directors. Although J.P. Morgan provided advice to Fatbrain during the course
of these negotiations, the decision to enter into the merger was solely that of
Fatbrain's board of directors. As described above, the opinion of J.P. Morgan
and its presentation to the Fatbrain board of directors were only one of a
number of factors taken into consideration by the Fatbrain board of directors in
making its determination to approve the proposed merger.

     J.P. Morgan employed generally accepted valuation methods in reaching its
opinion. The following is a summary of the material financial analyses that J.P.
Morgan utilized in providing its opinion. Some of the summaries of financial
analyses have been presented in tabular format. In order to understand the
financial analyses used by J.P. Morgan more fully, you should read the tables
together with the text of each summary. The tables alone do not constitute a
complete description of J.P. Morgan's financial analyses.

Fatbrain Analysis

  Premium and Implied Ownership Analysis

     J.P. Morgan reviewed the range of closing prices of Fatbrain common stock
and Barnes & Noble.com Class A Common Stock as of and including September 11,
2000. J.P. Morgan observed the following:

     The offer price presents a premium to the last reported sales price of
Fatbrain common stock on the Nasdaq National Market System during each of the
following periods prior to the signing of the merger agreement:

<TABLE>
<CAPTION>
SEPT. 11, 2000   10-DAY AVERAGE   15-DAY AVERAGE   20-DAY AVERAGE   30-DAY AVERAGE
--------------   --------------   --------------   --------------   --------------
<S>              <C>              <C>              <C>              <C>
     19%           11%              13%              14%               7%
</TABLE>

                                       42
<PAGE>   56

     The implied ownership percentage of the combined company by Fatbrain
stockholders, based on historical stock prices of Fatbrain and Barnes &
Noble.com during each of those periods, would be as follows:

<TABLE>
<CAPTION>
CURRENT MARKET   10-DAY AVERAGE   15-DAY AVERAGE   30-DAY AVERAGE   90-DAY AVERAGE
--------------   --------------   --------------   --------------   --------------
<S>              <C>              <C>              <C>              <C>
     7.4%          8.5%             8.5%             8.8%             8.3%
</TABLE>

     The implied ownership assumes that the consideration for the merger would
be paid entirely in stock of Barnes & Noble.com. J.P. Morgan noted that, because
the merger consideration is being paid in stock and cash, the actual ownership
percentages will be less than the implied ownership percentages.

  Selected Public Trading Multiples

     Using publicly available information, J.P. Morgan compared selected
financial data of Fatbrain with similar data for selected publicly traded
companies engaged in businesses that J.P. Morgan judged to be reasonably
comparable to Fatbrain. These companies were:

     Amazon.com
     Barnes & Noble.com
     Borders
     Rowecom
     Ashford.com
     Autoweb.com
     Beyond.com
     Cyberian Outpost
     Drugstore.com
     Egghead.com
     EToys.com
     Garden.com

     J.P. Morgan selected these companies because they engage in businesses
reasonably comparable to those of Fatbrain. J.P. Morgan used publicly available
financial projections by equity analysts covering each comparable company to
determine the ratio of market capitalization to projected revenues for 2000 and
2001 for each of these companies. The following table presents a comparison of
the median revenue multiples of the comparable companies and the implied merger
multiples for Fatbrain based on a range of expected revenues for the calendar
years 2000 and 2001, respectively:

<TABLE>
<CAPTION>
                                                              REVENUE MULTIPLES
                                                              ------------------
                                                               2000       2001
                                                              -------    -------
<S>                                                           <C>        <C>
Fatbrain implied merger multiple............................   0.91x      0.49x
Comparable company median...................................   0.41x      0.37x
</TABLE>

     J.P. Morgan observed that the implied merger multiple was above the median
of the comparable company revenue multiples for each of 2000 and 2001.

     No company utilized in the analysis above is identical to Fatbrain. In
evaluating companies identified by J.P. Morgan as comparable to Fatbrain, J.P.
Morgan made judgments and assumptions with regard to industry performance,
general business, economic, market and financial conditions and other matters,
many of which are beyond the control of Fatbrain, such as the impact of
competition on the business of Fatbrain and the industry generally, industry
growth and the absence of any material change in the financial condition and
prospects of Fatbrain or the industry or in the financial markets in general.
Mathematical analysis (such as determining the mean or the median) is not in
itself a meaningful method of using selected Internet company data.

                                       43
<PAGE>   57

  Comparable Transaction Analysis

     J.P. Morgan noted that the implied merger revenue multiples paid for
Fatbrain was in line with the recent acquisition of CDNow by Bertelsmann which
J.P. Morgan considered the primary comparable for this transaction. The
following table presents a comparison of the merger revenue multiples for the
calendar years 2000 and 2001, respectively:

<TABLE>
<CAPTION>
                                                              REVENUE MULTIPLES
                                                              ------------------
                                                               2000       2001
                                                              -------    -------
<S>                                                           <C>        <C>
Fatbrain implied merger multiple............................   0.91x      0.49x
CDNow/Bertelsmann merger multiple...........................   0.72x      0.51x
</TABLE>

     J.P. Morgan observed that the implied merger multiples were above or in
close proximity to the CDNow/Bertelsmann transaction revenue multiples. The
CDNow/Bertelsmann transaction utilized in the analysis above is not identical to
the Fatbrain/Barnes & Noble.com merger.

 Capital Challenges Facing Fatbrain

     J.P. Morgan noted that Fatbrain has experienced substantial challenges in
obtaining the capital required to continue to operate its business and has
restricted access to credit facilities and other forms of funding. A cash burn
analysis, using management's internal estimates, indicates that Fatbrain would
not have enough cash and cash equivalents to continue operations through the
month of October 2000 without making use of external sources of funds. A cash
burn analysis of Barnes & Noble.com indicates that Barnes & Noble.com currently
has sufficient cash reserves, after taking into account all fees and costs and
the cash consideration payable in association with the transaction, to continue
operations through the fourth quarter of 2001 and beyond.

Barnes & Noble.com Analysis

  Selected Public Trading Multiples

     Using publicly available information, J.P. Morgan compared selected
financial data of Barnes & Noble.com with similar data for selected publicly
traded companies engaged in businesses that J.P. Morgan judged to be reasonably
comparable to Barnes & Noble.com. These companies were:

    Amazon.com
    Barnes & Noble.com
    Borders
    Rowecom
    Ashford.com
    Autoweb.com
    Beyond.com
    Cyberian Outpost
    Drugstore.com
    Egghead.com
    EToys.com
    Garden.com

     J.P. Morgan selected these companies because they engage in businesses
reasonably comparable to those of Barnes & Noble.com. J.P. Morgan used publicly
available financial projections by equity analysts covering each comparable
company to determine the ratio of market capitalization to projected revenues
for 2000 and 2001 for each of these companies. The following table presents a
comparison of the median

                                       44
<PAGE>   58

revenue multiples of the comparable companies and Barnes & Noble.com based on
expected revenues for the calendar years 2000 and 2001, respectively:

<TABLE>
<CAPTION>
                                                              REVENUE MULTIPLES
                                                              ------------------
                                                               2000       2001
                                                              -------    -------
<S>                                                           <C>        <C>
Barnes & Noble.com multiples................................   1.14x      0.57x
Comparable company median...................................   0.41x      0.37x
</TABLE>

     J.P. Morgan observed that the Barnes & Noble.com multiple was above the
median of the comparable company revenue multiples for each of 2000 and 2001.

     No company utilized in the analysis above is identical to Barnes &
Noble.com. In evaluating companies identified by J.P. Morgan as comparable to
Barnes & Noble.com, J.P. Morgan made judgments and assumptions with regard to
industry performance, general business, economic, market and financial
conditions and other matters, many of which are beyond the control of Barnes &
Noble.com, such as the impact of competition on the business of Barnes &
Noble.com and the industry generally, industry growth and the absence of any
material change in the financial condition and prospects of Barnes & Noble.com
or the industry or in the financial markets in general. Mathematical analysis
(such as determining the mean or the median) is not in itself a meaningful
method of using selected Internet company data.

  Trading Range

     J.P. Morgan reviewed the range of closing prices of Barnes & Noble.com
Class A Common Stock as of and including September 11, 2000. J.P. Morgan
observed the following:

<TABLE>
<CAPTION>
PERIOD PRIOR TO SEPT. 11, 2000                                VALUE PER SHARE
------------------------------                                ---------------
<S>                                                           <C>
1 day.......................................................       $4.56
10 days.....................................................       $3.69
20 days.....................................................       $4.28
30 days.....................................................       $5.13
60 days.....................................................       $8.25
</TABLE>

     This summary does not purport to be a complete description of the analyses
or data considered or presented by J.P. Morgan. The preparation of a fairness
opinion is a complex process and is not necessarily susceptible to partial
analysis or summary description. J.P. Morgan believes that one must consider its
opinion, this summary and its analyses as a whole. Selecting portions of this
summary and these analyses, without considering the analyses as a whole, could
create an incomplete view of the processes underlying the analyses and opinion.
In arriving at its opinion, J.P. Morgan considered the results of all of the
analyses as a whole. No single factor or analysis was determinative of J.P.
Morgan's fairness determination. Rather, the totality of the factors considered
and analyses performed operated collectively to support its determination. J.P.
Morgan based the analyses on assumptions that it deemed reasonable, including
assumptions concerning general business and economic conditions that impact the
companies' growth rates, labor costs and price competition and industry-specific
factors similar to those set forth under the heading "Risk Factors". This
summary sets forth under the description of each analysis the other principal
assumptions upon which J.P. Morgan based that analysis. J.P. Morgan's analyses
are not necessarily indicative of actual values or actual future results that
either company or the combined company might achieve, which values may be higher
or lower than those indicated. Analyses based upon forecasts of future results
are inherently uncertain, as they are subject to numerous factors or events
beyond the control of the parties and their advisors. Accordingly, these
forecasts and analyses are not necessarily indicative of actual future results,
which may be significantly more or less favorable than suggested by those
analyses. Therefore, none of Fatbrain, Barnes & Noble.com, J.P. Morgan or any
other person assumes responsibility if future results are materially different
from those forecasted.

     As a part of its investment banking business, J.P. Morgan and its
affiliates are continually engaged in the valuation of businesses and their
securities in connection with mergers and acquisitions, investments for passive
and control purposes, negotiated underwritings, secondary distributions of
listed and unlisted securities, private placements, and valuations for estate,
corporate and other purposes.

                                       45
<PAGE>   59

     Under its engagement letter with J.P. Morgan, Fatbrain has agreed to pay
J.P. Morgan for the financial advisory services provided by J.P. Morgan in
connection with the merger and the delivery of the fairness opinion, a fee equal
to the greater of $1.5 million or 1.5% of the aggregate amount of consideration
received by Fatbrain's stockholders. Because of the value of the aggregate
consideration, the fee to be paid to J.P. Morgan by Fatbrain upon successful
completion of the merger will be $1.5 million. In addition, Fatbrain has agreed
to reimburse J.P. Morgan for its expenses incurred in connection with its
services, including the fees and disbursements of counsel, and will indemnify
J.P. Morgan against certain liabilities, including liabilities arising under the
federal securities laws.

     Prior to advising Fatbrain on this transaction, J.P. Morgan had no
relationship with Fatbrain. J.P. Morgan has no financial advisory or other
relationship with Barnes & Noble.com. In the ordinary course of their
businesses, J.P. Morgan and its affiliates may actively trade the equity
securities of Fatbrain and Barnes & Noble.com for their own accounts or for the
accounts of customers and, accordingly, they may hold long or short positions in
those securities at any given time.

INTERESTS OF FATBRAIN EXECUTIVE OFFICERS AND DIRECTORS IN THE MERGER

     In considering whether to adopt the merger agreement, Fatbrain common
stockholders should be aware that some members of Fatbrain's management and some
of Fatbrain's directors have interests in the merger that are different from or
in addition to the interests of Fatbrain's common stockholders generally,
including the vesting of previously unvested stock options upon the change of
control of Fatbrain resulting from the merger. Dennis Capovilla, Fatbrain's
President and Chief Operating Officer, and Kim Orumchian, Fatbrain's Executive
Vice President of Product Development, entered into two-year employment
agreements with B&N.com LLC which will have them continue their current roles
for Fatbrain.com LLC immediately following the merger.

  Employment Agreements

     The employment agreement with Mr. Capovilla provides that, following the
merger, Mr. Capovilla will serve as the President and Chief Executive Officer of
Fatbrain.com LLC. Mr. Capovilla's employment agreement is to have a two-year
term unless earlier terminated. Mr. Capovilla is to be paid an annual base
salary of $325,000. Mr. Capovilla is entitled to receive a bonus of 100% of his
base salary for achieving, within six months following the effective time of the
merger, certain "integration targets" to be established by a transition team
selected by B&N.com LLC (to be comprised of certain executive officers of each
of Barnes & Noble.com and Fatbrain) and approved by the Chief Executive Officer
of B&N.com LLC.

     In connection with Mr. Capovilla's employment agreement, Barnes &
Noble.com, subject to the approval of the compensation committee of the board of
directors of Barnes & Noble.com, agreed to grant to Mr. Capovilla options to
purchase up to 750,000 shares of Barnes & Noble.com Class A Common Stock at an
exercise price equal to the average closing sales price per share of the Class A
Common Stock for the ten full trading days ending on the fifth day immediately
prior to the closing of the merger. These options would vest annually in equal
amounts over three years.

     In addition, Barnes & Noble.com agreed to continue paying the premiums on
the existing life insurance policy of Mr. Capovilla covering his life, with his
spouse as beneficiary. Mr. Capovilla will also be entitled to participate under
Barnes & Noble.com's employee benefits plans.

     The employment agreement with Mr. Orumchian provides that, following the
merger, Mr. Orumchian will serve as the Executive Vice President of Product
Development of Fatbrain.com LLC. Mr. Orumchian's employment agreement is to have
a two-year term unless earlier terminated. Mr. Orumchian is to be paid an annual
base salary of $285,000. Mr. Orumchian is entitled to receive a bonus of 100% of
his base salary for achieving, within six months following the effective time of
the merger, certain "integration targets" to be established by the transition
team selected by B&N.com LLC (to be comprised of certain executive officers of
each of Barnes & Noble.com and Fatbrain) and approved by the Chief Executive
Officer of B&N.com LLC.

                                       46
<PAGE>   60

     In connection with Mr. Orumchian's employment agreement, Barnes &
Noble.com, subject to the approval of the compensation committee of the board of
directors of Barnes & Noble.com, agreed to grant to Mr. Orumchian options to
purchase up to 500,000 shares of Barnes & Noble.com Class A Common Stock at an
exercise price equal to the average closing sales price per share of the Class A
Common Stock for the ten full trading days ending on the fifth day immediately
prior to the closing of the merger. These options would vest annually in equal
amounts over three years.

     In addition, Barnes & Noble.com agreed to continue paying the premiums on
the existing life insurance policy of Mr. Orumchian covering his life, with his
spouse as beneficiary. Mr. Orumchian will also be entitled to participate under
Barnes & Noble.com's employee benefits plans.

  Forgiveness of Indebtedness

     Under the employment agreements, Barnes & Noble.com has agreed to forgive
certain indebtedness of Messrs. Capovilla and Orumchian. At the closing of the
merger, Barnes & Noble.com will release and forgive Messrs. Capovilla and
Orumchian from their obligations to repay $100,000 and $50,000, respectively, to
Fatbrain. On January 1, 2001, Barnes & Noble.com will release and forgive
Messrs. Capovilla and Orumchian from their remaining indebtedness of $100,000
and $50,000, respectively, to Fatbrain. Barnes & Noble.com has also agreed to
pay to Mr. Capovilla and Mr. Orumchian, at the effective time of the merger,
$50,000 and $25,000, respectively, subject to withholding taxes, to offset in
part any taxes payable by each of them resulting from the forgiveness of
indebtedness.

  Indemnification

     The merger agreement requires that Barnes & Noble.com indemnify to the
fullest extent permitted by the Delaware General Corporation Law each person who
is now, later becomes or has been in the past an officer or director of Fatbrain
or its subsidiaries. Additionally, Barnes & Noble.com will indemnify each of its
officers and directors to the fullest extent permitted by Delaware law. Under
the merger agreement, Barnes & Noble.com agreed that for a period of six years
after the consummation of the merger it will fulfill, in all respects, the
obligations of Fatbrain pursuant to the provisions of the Fatbrain second
amended and restated certificate of incorporation to indemnify present and
former directors and officers. In addition, Barnes & Noble.com agreed that for
the six-year period after the consummation of the merger, subject to cost
limitations, it will maintain directors' and officers' liability insurance
comparable to those currently maintained by Fatbrain.

  Acceleration of Options

     The following table sets forth, with respect to each of the executive
officers and the non-employee directors of Fatbrain:

     - The number of shares of Fatbrain common stock subject to options held by
       such persons that will be exercisable immediately prior to the
       consummation of the merger;

     - The weighted average exercise price of the options held by such persons;
       and

     - The aggregate cash value of the in-the-money portion of such options
       based on the merger consideration of $4.25 per share.

                                       47
<PAGE>   61

<TABLE>
<CAPTION>
                                                                                            AGGREGATE VALUE
                                          OPTIONS WHICH WILL        WEIGHTED AVERAGE        OF IN-THE-MONEY
NAME                                        BE EXERCISABLE      EXERCISE PRICE PER SHARE        OPTIONS
----                                      ------------------    ------------------------    ---------------
<S>                                       <C>                   <C>                         <C>
Dennis Capovilla........................       529,456                   $15.54                $236,600
Kim Orumchian...........................       344,922                   $16.00                $133,016
Sean Cumbie.............................       245,638                   $14.68                $      0
Chris MacAskill.........................             0                   $    0                $      0
Keith Benjamin..........................        75,000                   $16.38                $      0
Peter Bodine............................         1,500                   $15.13                $      0
Diane Daggatt...........................         7,500                   $36.13                $      0
Alan Fisher.............................         9,000                   $ 9.19                $      0
Peter Wendell...........................         1,500                   $15.13                $      0
</TABLE>

Keith Benjamin, Peter Bodine, Diane Daggatt and Peter Wendell are all directors
of Fatbrain and are affiliated with entities which also own securities interests
in Fatbrain as described in the footnotes to the "Principal Stockholders of
Fatbrain."

  Stockholder Agreement

     Concurrently with the execution and delivery of the merger agreement, six
stockholders of Fatbrain (owning in the aggregate 33.6% of the issued and
outstanding Fatbrain common stock), including a member of its management and
board of directors, have entered into a stockholder agreement with Barnes &
Noble.com.

     Under this agreement, each stockholder agreed:

     - to vote all shares of Fatbrain owned by that stockholder (including any
       shares acquired after the stockholder agreement was executed or that they
       have the right to vote) in favor of the merger agreement and the merger
       of Fatbrain into Barnes & Noble.com and against any other proposed
       business combination involving Fatbrain; and

     - not to dispose of any shares of Barnes & Noble.com owned by them and
       acquired as part of the merger until at least six months after the
       completion of the merger (or earlier in the case of a change of control
       in Barnes & Noble.com).

     Mr. Orumchian is given the right, pursuant to his employment agreement with
Barnes & Noble.com, to sell up to 250,000 shares of Barnes & Noble.com Class A
Common Stock in the six-month period, but no more than 10,000 shares per day or
more than 100,000 shares in any calendar month.

MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

     The following is a general summary of the material United States Federal
income tax consequences both to Barnes & Noble.com and its stockholders and to
Fatbrain and its stockholders resulting from the merger of Fatbrain into Barnes
& Noble.com. The following discussion, to the extent it constitutes matters of
law or legal conclusions are accurate in all material respects (assuming the
facts, representations and assumptions upon which the discussion is based are
accurate, which includes all representations, warranties and covenants in the
merger agreement). However, no opinion of counsel or IRS ruling is being
rendered with respect to the tax consequences of the merger and the IRS is not
bound by this discussion. Accordingly, neither Barnes & Noble.com nor Fatbrain
can assure you that the IRS will agree with this discussion and with the
positions described below, nor can either Barnes & Noble.com or Fatbrain assure
you that the IRS would not seek to challenge these positions, or that such
challenges would not be sustained in the courts.

     THE TAX DISCUSSION SET FORTH BELOW IS NOT INTENDED TO BE, AND SHOULD NOT BE
CONSTRUED TO BE LEGAL OR TAX ADVICE TO ANY PARTICULAR HOLDER OF FATBRAIN COMMON
STOCK OR BARNES & NOBLE.COM CLASS A COMMON STOCK. THE FOLLOWING SUMMARY IS BASED
UPON CURRENT PROVISIONS OF THE INTERNAL REVENUE CODE, CURRENTLY EXISTING
TEMPORARY AND FINAL REGULATIONS AND CURRENT ADMINISTRATIVE RULINGS AND COURT
DECISIONS. ALL OF
                                       48
<PAGE>   62

THESE ARE SUBJECT TO CHANGE (POSSIBLY ON A RETROACTIVE BASIS). NO ATTEMPT HAS
BEEN MADE TO COMMENT ON ALL OF THE POSSIBLE RELEVANT UNITED STATES FEDERAL
INCOME TAX CONSEQUENCES OF THE MERGER TO ANY PARTICULAR HOLDER OF FATBRAIN
COMMON STOCK OR BARNES & NOBLE.COM CLASS A COMMON STOCK. FOR EXAMPLE, THIS
DISCUSSION DOES NOT ADDRESS THE SPECIAL TAX RULES WHICH MAY APPLY TO
STOCKHOLDERS WHO ARE SUBJECT TO THE ALTERNATIVE MINIMUM TAX, DEALERS IN
SECURITIES OR FOREIGN CURRENCY, STOCKHOLDERS WHO DO NOT HOLD THEIR FATBRAIN
COMMON STOCK AS CAPITAL ASSETS OR WHO ACQUIRED THEIR FATBRAIN COMMON STOCK IN
CONNECTION WITH STOCK OPTION OR STOCK PURCHASE PLANS OR IN OTHER COMPENSATORY
TRANSACTIONS, STOCKHOLDERS WHO HOLD FATBRAIN COMMON STOCK AS PART OF AN
INTEGRATED INVESTMENT (INCLUDING A "STRADDLE," PLEDGE AGAINST CURRENCY RISK,
"CONSTRUCTIVE" SALE OR "CONVERSION" TRANSACTION) COMPRISED OF SHARES OF FATBRAIN
COMMON STOCK AND ONE OR MORE OTHER POSITIONS, MUTUAL FUNDS, FINANCIAL
INSTITUTIONS, INSURANCE COMPANIES, TAX-EXEMPT ENTITIES, FOREIGN CORPORATIONS,
FOREIGN PARTNERSHIPS, FOREIGN ESTATES OR TRUSTS OR INDIVIDUALS WHO ARE TREATED
AS NON-RESIDENT ALIENS UNDER THE U.S. TAX LAWS (EXCEPT AS SET FORTH BELOW). IN
ADDITION, THE FOLLOWING DISCUSSION DOES NOT ADDRESS THE TAX CONSEQUENCES OF THE
MERGER UNDER FOREIGN, STATE OR LOCAL TAX LAWS, THE TAX CONSEQUENCES OF
TRANSACTIONS EFFECTUATED PRIOR TO, CONCURRENTLY WITH, OR AFTER THE MERGER
(WHETHER OR NOT ANY SUCH TRANSACTIONS ARE UNDERTAKEN IN CONNECTION WITH THE
MERGER), INCLUDING TRANSACTIONS IN WHICH SHARES OF FATBRAIN COMMON STOCK WERE OR
ARE ACQUIRED OR SHARES OF BARNES & NOBLE.COM CLASS A COMMON STOCK WERE OR ARE
DISPOSED OF, OR THE TAX CONSEQUENCES TO HOLDERS OF OPTIONS, WARRANTS OR SIMILAR
RIGHTS TO ACQUIRE FATBRAIN COMMON STOCK. BECAUSE HOLDERS OF SHARES OF FATBRAIN
COMMON STOCK MAY HAVE DIFFERENT TAX ATTRIBUTES, THE CONSEQUENCES OF THE MERGER
MAY DIFFER FOR EACH HOLDER. THEREFORE, EACH STOCKHOLDER OF FATBRAIN IS URGED TO
CONSULT WITH HIS OR HER OWN LEGAL AND TAX ADVISERS REGARDING THE FEDERAL, STATE,
LOCAL OR FOREIGN TAX CONSEQUENCES OF THE MERGER OR OF HOLDING SHARES OF BARNES &
NOBLE.COM CLASS A COMMON STOCK.

  Tax Consequences of the Merger

     Barnes & Noble.com and Fatbrain intend that the merger of Fatbrain with and
into Barnes & Noble.com will constitute a reorganization within the meaning of
Section 368(a) of the Internal Revenue Code, and that Fatbrain and Barnes &
Noble.com will each be a party to the reorganization, within the meaning of
Section 368(b) of the Internal Revenue Code.

     Stockholders of Barnes & Noble.com and Fatbrain should be aware that the
foregoing is not binding on the IRS, and no assurance is or will be given that
the IRS will not adopt a contrary position or that the IRS position would not be
sustained by a court.

     The following is a summary of the material Federal income tax consequences
to Fatbrain and its stockholders of the merger of Fatbrain into Barnes &
Noble.com. This discussion assumes that the merger of Fatbrain with and into
Barnes & Noble.com constitutes a reorganization within the meaning of Internal
Revenue Code Section 368(a), and that Fatbrain and Barnes & Noble.com are each a
party to this reorganization, within the meaning of Internal Revenue Code
Section 368(b):

     - No gain or loss is expected to be recognized by Fatbrain or Barnes &
       Noble.com as a result of the merger of Fatbrain into Barnes & Noble.com;

     - A Fatbrain stockholder who receives a combination of cash and Barnes &
       Noble.com Class A Common Stock will not recognize any loss but will
       recognize gain, if any, on the shares of Fatbrain common stock so
       exchanged to the extent of any cash received in the merger. The amount of
       gain, if any, recognized by a Fatbrain stockholder will be equal to the
       lesser of (1) the amount of gain realized (i.e., the excess of the amount
       of cash and the fair market value of the Barnes & Noble.com Class A
       Common Stock received in the merger over the tax basis of the Fatbrain
       common stock surrendered) and (2) the amount of cash (other than cash
       received in lieu of fractional shares of Barnes & Noble.com Class A
       Common Stock) received in the merger;

     - A holder of Fatbrain common stock who receives cash instead of a
       fractional share of Barnes & Noble.com Class A Common Stock in the merger
       of Fatbrain into Barnes & Noble.com will be treated as if he received a
       fractional share of Barnes & Noble.com Class A Common Stock in the merger
       and then redeemed the fractional share for cash. The stockholder will
       recognize gain or loss
                                       49
<PAGE>   63

       equal to the difference, if any, between his basis in the fractional
       share and the amount of cash received;

     - The aggregate tax basis of the Barnes & Noble.com Class A Common Stock
       received by any Fatbrain stockholder in exchange for Fatbrain common
       stock will be the same as the aggregate tax basis of the Fatbrain common
       stock exchanged, decreased by the amount of cash received in the merger
       and increased by the amount of gain recognized in the merger; and

     - The holding period for Barnes & Noble.com Class A Common Stock received
       in exchange for Fatbrain common shares stock in the merger of Fatbrain
       into Barnes & Noble.com will include the period during which the
       stockholder held the Fatbrain shares, provided that the Fatbrain shares
       were held as capital assets by that stockholder at the time of the merger
       of Fatbrain into Barnes & Noble.com.

     - A successful IRS challenge to the reorganization status of the merger as
       a result of the failure to meet any of the requirements of a
       reorganization within the meaning of Internal Revenue Code Section 368(a)
       would result in all Fatbrain stockholders being treated as if they sold
       their Fatbrain common stock in a fully taxable transaction. In such
       event, each Fatbrain stockholder would recognize gain or loss with
       respect to each share of Fatbrain common stock surrendered in an amount
       equal to the difference between the stockholder's adjusted tax basis in
       such share and the sum of the amount of cash and the fair market value,
       as of the effective time of the merger, of the Barnes & Noble.com Class A
       Common Stock received in exchange therefor. In such event, a Fatbrain
       stockholder's aggregate basis in the Barnes & Noble.com Class A Common
       Stock so received would equal its fair market value as of the effective
       time and such stockholder's holding period for such Barnes & Noble.com
       Class A Common Stock would begin the day after the merger. In addition,
       if the merger did not meet the requirements of a reorganization within
       the meaning of Internal Revenue Code Section 368(a), Fatbrain would be
       treated as if, upon consummation of the merger, it had disposed of all of
       its assets in a fully taxable transaction for an amount of consideration
       equal to the sum of (1) the amount of liabilities of Fatbrain assumed by
       Barnes & Noble.com in the merger, (2) the amount of cash paid by Barnes &
       Noble.com in the merger and (3) the fair market value, as of the
       effective time of the merger, of the Barnes & Noble.com Class A Common
       Stock issued in the merger.

                                       50
<PAGE>   64

                                MERGER AGREEMENT

     We encourage you to read the entire merger agreement, which is attached as
ANNEX A to this joint proxy statement/prospectus and is incorporated herein by
reference.

GENERAL

     The merger agreement provides for the merger of Fatbrain with and into
Barnes & Noble.com. In the merger, the stockholders of Fatbrain, in exchange for
their shares of Fatbrain common stock will receive value equal to $4.25 per
share as follows: (i) $1.0625 in cash and (ii) the number of shares of Barnes &
Noble.com Class A Common Stock equal to $3.1875 divided by the average of the
closing sales price per share of Barnes & Noble.com Class A Common Stock at 4:00
p.m. (New York time) (as reported by Bloomberg L.P.) on the Nasdaq National
Market System for the ten full trading days ending on the fifth full trading day
immediately prior to the effective time of the merger.

EFFECTIVE TIME OF THE MERGER

     Subject to the satisfaction, or waiver, of the conditions and the
obligations of Barnes & Noble.com and Fatbrain to complete the merger, the
merger will become effective upon filing of a Certificate of Merger with the
Secretary of State of the State of Delaware. The filing of the Certificate of
Merger shall take place as soon as practicable, but in no event later than 10:00
a.m. on the second business day following the waiver or satisfaction of all the
conditions set forth in the merger agreement.

EXCHANGE OF CERTIFICATES FOR FATBRAIN

     At or prior to the effective time, Barnes & Noble.com will deposit with an
exchange agent certificates evidencing the Barnes & Noble.com Class A Common
Stock to be issued in the merger to former Fatbrain stockholders and cash in an
amount necessary to make any cash payments due to the holders of Fatbrain common
stock under the terms of the merger agreement and in lieu of any fractional
shares of Barnes & Noble.com Class A Common Stock.

     Promptly after the effective time of the merger, the exchange agent will
mail to Fatbrain stockholders of record a letter of transmittal which will
contain instructions regarding surrendering certificates representing Fatbrain
common stock for certificates evidencing Barnes & Noble.com Class A Common
Stock.

     YOU SHOULD NOT RETURN YOUR CERTIFICATES WITH THE ENCLOSED PROXY AND SHOULD
NOT FORWARD THEM TO THE EXCHANGE AGENT UNTIL YOU RECEIVE A LETTER OF TRANSMITTAL
FROM THE EXCHANGE AGENT.

     Promptly after the effective time of the merger (and in any event no later
than five business days after the later to occur of the effective time of the
merger or receipt by Barnes & Noble.com of a complete list from Fatbrain of the
names and addresses of its holders of record), the exchange agent shall mail to
each holder of record of Fatbrain common stock (i) a form letter of transmittal
(which shall specify that delivery shall be effected, and risk of loss and title
to the Fatbrain certificates shall pass, only upon receipt of the Fatbrain
certificates by the exchange agent, and shall be in such form and have such
other provisions as Barnes & Noble.com may reasonably specify, and which shall
be reasonably satisfactory to the Fatbrain), and (ii) instructions for surrender
of the Fatbrain certificates in exchange for the merger consideration.

     Upon surrender of a Fatbrain certificate to the exchange agent, together
with such letter of transmittal which is duly completed and validly executed and
such other documents as may be reasonably required by the exchange agent, the
holder of such Fatbrain certificate shall be entitled to receive in exchange
therefor (i) a Barnes & Noble.com certificate representing the number of whole
shares of Barnes & Noble.com Class A Common Stock equal to $3.1875 divided by
the average of the closing sales price per share of Barnes & Noble.com Class A
Common Stock at 4:00 p.m. (New York time) (as reported by Bloomberg L.P.) on the
Nasdaq National Market System for the ten full trading days ending on the fifth
full trading day immediately prior to the effective time of the merger
multiplied by the number of shares of Fatbrain
                                       51
<PAGE>   65

common stock represented by the certificate surrendered (provided that each
holder will receive cash in lieu of any fractional share of Barnes & Noble.com
Class A Common Stock to which such holder would otherwise be entitled pursuant
to the terms of the merger agreement) and (ii) payment by check of an amount
equal to the product of $1.0625 multiplied by the number of shares of Fatbrain
common stock formerly represented by the surrendered Fatbrain certificate, after
giving effect to any required tax withholding and the Fatbrain certificate so
surrendered shall forthwith be canceled. Until so surrendered, each outstanding
Fatbrain certificate that, prior to the effective time of the merger,
represented shares of Fatbrain common stock will be deemed from and after the
effective time, for all purposes, to evidence the right to receive the merger
consideration. No interest will be paid or will accrue on any cash payable to
holders of Fatbrain certificates. The letter of transmittal will provide
instructions for stockholders who have lost or misplaced their Fatbrain
certificates and wish to tender their shares of Fatbrain common stock.

     None of the parties to the merger agreement nor the exchange agent will be
liable to any former Fatbrain stockholder for any amount properly delivered to a
public official pursuant to applicable abandoned property, escheat or similar
laws.

     At and after the effective time of the merger agreement there will be no
transfers on the stock transfer books of Fatbrain. After the effective time, if
any Fatbrain common stock certificates are presented to Barnes & Noble.com, they
will be canceled and exchanged for certificates of Barnes & Noble.com Class A
Common Stock and cash.

OPTIONS AND WARRANTS

     The merger agreement provides that, at the effective time of the merger,
each outstanding option to purchase Fatbrain common stock shall either, at
Barnes & Noble.com's election, (i) be assumed by Barnes & Noble.com in the
economic equivalent of Barnes & Noble.com Class A Common Stock (and Fatbrain's
repurchase rights, if any, with respect to these options and the stock issuable
under these options, shall be assigned to Barnes & Noble.com) or (ii) vest
immediately prior to the merger and, to the extent not exercised immediately
prior to the merger in accordance with its terms, be canceled immediately upon
the effective time of the merger and be of no further force and effect. Each
outstanding warrant to purchase Fatbrain common stock will be treated in
accordance with its terms at the effective time of the merger.

     Barnes & Noble.com has elected not to assume any outstanding options. All
outstanding options will vest immediately prior to the merger, and to the extent
not exercised immediately prior to the merger will be cancelled immediately upon
the effective time of the merger and thereafter will be of no further force and
effect.

REPRESENTATIONS AND WARRANTIES

     Fatbrain made representations and warranties in the merger agreement
relating to the following matters, including, but not limited to:

     - its due organization, power, authority and good standing and that of its
       subsidiaries and similar corporate matters;

     - its due authorization and power to execute the merger agreement, and the
       enforceability of the merger agreement;

     - its capital structure;

     - its ownership and capitalization and that of its subsidiaries;

     - compliance of the merger agreement with its certificates of incorporation
       and bylaws and material agreements;

     - governmental and third party approvals;

     - the absence of material legal proceedings and injunctions;
                                       52
<PAGE>   66

     - filings with the Securities and Exchange Commission and reliability of
       its financial statements;

     - the absence of changes in its business, not in the ordinary course of
       business, since April 30, 2000;

     - filing and accuracy of tax returns;

     - accuracy and completeness of its books and records and its maintenance in
       accordance with generally accepted business practices;

     - the identity, status and condition of its respective properties and
       assets, including ownership, title and existence of necessary consents;

     - compliance with environmental laws;

     - employee benefit plans and compliance with the related laws and
       regulations;

     - labor matters;

     - brokers' and finders' fees;

     - opinions of its financial advisor;

     - insurance policies;

     - related party transactions;

     - material contracts, material leases, indebtedness and other obligations;

     - lack of negotiations or discussions with any other party relating to an
       alternative transaction; and

     - identification of change of control agreements or arrangements with any
       officers, directors or employees and payments resulting from consummation
       of the merger agreement transactions.

     Barnes & Noble.com made representations and warranties in the merger
agreement relating to the following matters:

     - its due organization, power, authority and standing of and similar
       corporate matters;

     - its capital structure;

     - its due authorization and power to execute the merger agreement and the
       enforceability of the merger agreement;

     - compliance of the merger agreement with its articles and bylaws and
       material agreements;

     - governmental and third party approvals;

     - absence of Barnes & Noble.com conducting any business not in the ordinary
       course of business and consistent with past practice or incurring any
       material liabilities not in the ordinary course of business and
       consistent with past practice prior to the effective time of the merger,
       since June 30, 2000;

     - brokers' and finders' fees;

     - filings with the Securities and Exchange Commission and reliability of
       its financial statements; and

     - the absence of material legal proceedings and injunctions.

CERTAIN COVENANTS

     Conduct Of Business by Fatbrain Pending the Closing of the
Merger.  Fatbrain has agreed that, until the merger is completed or the merger
agreement has been terminated, unless Barnes & Noble.com otherwise agrees in
writing, (a) Fatbrain will conduct its operations only in the ordinary course of
business consistent with past practice and (b) Fatbrain will use all reasonable
efforts to keep available the services of its current officers, key employees
and consultants and to preserve the current business relationships of

                                       53
<PAGE>   67

its corporate partners, customers, suppliers and other persons in order to
preserve substantially intact its business organization. Without limiting the
foregoing, Fatbrain has agreed that it will not do any of the following without
the prior written consent of Barnes & Noble.com:

     - amend or otherwise change its certificate of incorporation or bylaws or
       equivalent organizational documents;

     - issue or sell any shares of its capital stock, except pursuant to
       exercises of outstanding options or warrants;

     - sell, transfer, license or lease any of its material property or assets
       except pursuant to existing contracts and in the ordinary course of
       business consistent with past practice;

     - incur any indebtedness for borrowed money;

     - terminate, cancel or request any material change in, or agree to any
       material adverse change in, any material contract or other material
       license;

     - make or authorize any capital expenditure, in the aggregate, in excess of
       $100,000 unless committed to prior to the execution date or otherwise in
       the ordinary course of business consistent with past practices;

     - declare or pay any dividend or other distribution with respect to any of
       its capital stock;

     - reclassify, combine, split, purchase or otherwise acquire any of its
       capital stock;

     - amend or change any terms of any Fatbrain stock option;

     - increase the compensation payable to its directors, officers, consultants
       or employees, grant any rights to severance or termination pay to, or
       enter into any employment or severance agreement with, any director,
       officer, consultant or other employee of Fatbrain except for increases in
       compensation paid and bonuses payable in the ordinary course of business
       consistent with past practices;

     - pay, discharge or satisfy any claims, liabilities or obligations, other
       than the payment, discharge or satisfaction of claims, liabilities or
       obligations in the ordinary course of business and consistent with past
       practice;

     - except as required by any governmental entity, make any material change
       with respect to Fatbrain's accounting policies, principles, methods or
       procedures other than as required by general accepted accounting
       principles;

     - make any material tax election or settle or compromise any material tax
       liability, other than the payment of taxes which are due and payable; or

     - take any action which would make any of the representations or warranties
       of Fatbrain contained in the merger agreement untrue or incorrect in any
       material respect or prevent Fatbrain from performing or cause Fatbrain
       not to perform its covenants under the merger agreement in any material
       respect or result in any of the conditions to the merger not being
       satisfied in any material respect.

     Access to Information.  Until the merger is completed or the merger
agreement is terminated, Fatbrain will provide to Barnes & Noble.com access to
Fatbrain's officers, employees, agents, properties, and its offices and other
facilities, books and records.

     Inquiries and Negotiations; No Solicitation of Transactions.  Fatbrain has
agreed that until the merger is completed or the merger agreement is terminated,
it will not:

     - solicit, initiate or knowingly encourage the submission of any
       Alternative Transaction (as defined below), including, without
       limitation, any Superior Proposal (as defined below); or

                                       54
<PAGE>   68

     - participate in any discussions or negotiations regarding, or furnish to
       any person any non-public information with respect to, or otherwise
       cooperate in any way with respect to, or assist or participate in or
       facilitate, any Alternative Transaction with any person, corporation,
       entity or group (other than Barnes & Noble.com and its affiliates,
       representatives and agents)

provided, however, that Fatbrain may take any of these actions if (A) the board
of directors of Fatbrain determines in good faith (after consultation with
outside counsel) that such action is required by the fiduciary duties of the
board of directors under applicable law, (B) the board of directors determines
in good faith that the Alternative Transaction constitutes a Superior Proposal,
and (C) Fatbrain has given prior written notice to Barnes & Noble.com and has
used all commercially reasonable efforts to enter into a customary
confidentiality agreement on terms no less favorable to Fatbrain than those
contained in the confidentiality agreement entered into with Barnes & Noble.com.

     The merger agreement does not prohibit Fatbrain from furnishing information
to, or entering into discussions or negotiations with, any person or entity that
makes an unsolicited proposal, if the board of directors of Fatbrain determines
in good faith after consultation with outside counsel that the action is
required for the Fatbrain board to comply with their fiduciary duties imposed by
law or their duties under Fatbrain's organizational documents and that the
person or entity making the proposal has the ability and financial wherewithal
to consummate a more favorable proposal than the transactions contemplated by
the merger agreement.

     For purposes of the merger agreement, the term "Alternative Transaction"
means any bona fide written proposal or offer from any third party relating to
any (i) merger, consolidation, recapitalization, tender or exchange offer, debt
restructuring or similar transaction involving Fatbrain, (ii) sale of more than
30% of the common stock or other capital stock of Fatbrain or (iii) sale of
assets (including stock of subsidiaries) representing more than 30% of the
assets of Fatbrain and its subsidiaries, taken as a whole, including a sale by
any means specified in clause (i) of this sentence.

     For purposes of the merger agreement, the term "Superior Proposal" means
any bona fide written Alternative Transaction, if and only if, the board of
directors of Fatbrain reasonably determines (after consultation with its
financial advisor and outside counsel) (a) that the proposed transaction would
be more favorable from a financial point of view to its stockholders than the
merger and the transactions contemplated by the merger agreement taking into
account at the time of determination any changes to the terms of the merger
agreement that as of that time had been proposed by Barnes & Noble.com, and (b)
that the person or entity making such Superior Proposal is capable of
consummating such Alternative Transaction (based upon, among other things, the
availability of financing and the degree of certainty of obtaining financing,
the expectation of obtaining required regulatory approvals and the identity and
background of such person or entity).

     In addition, Fatbrain may terminate the merger agreement with respect to a
Superior Proposal, provided that, prior to any such termination:

          (i) Fatbrain has provided Barnes & Noble.com with written notice that
     it intends to terminate the merger agreement, identifying the Superior
     Proposal and delivering an accurate description of all material terms
     (including any changes or adjustments to such terms as a result of
     negotiations or otherwise) of the agreement to be entered into for such
     Superior Proposal;

          (ii) Fatbrain affords Barnes & Noble.com a reasonable opportunity
     within the immediately succeeding five days after delivering such notice to
     make such adjustments to the terms and conditions of the merger agreement
     as would enable Fatbrain's board of directors to maintain its
     recommendation of the Merger to Fatbrain stockholders; and

          (iii) Fatbrain delivers to Barnes & Noble.com a written notice
     terminating the merger agreement and a written acknowledgment that the
     termination will require Fatbrain to pay $2,000,000 to Barnes & Noble.com
     as a termination fee.

                                       55
<PAGE>   69

     Further Action; Consents; Filings.  Each of Fatbrain and Barnes & Noble.com
agree to use all reasonable efforts to (i) take all action, and do all things
necessary, proper or advisable under the merger agreement, applicable law or
otherwise to consummate and make effective the merger, (ii) obtain from
governmental entities any consents, licenses, permits, waivers, approvals,
authorizations or orders required to be obtained or made by Barnes & Noble.com
or Fatbrain or any of their respective subsidiaries in connection with the
authorization, execution and delivery of the merger agreement and the
consummation of the merger and (iii) make all necessary filings, and thereafter
make any other required or appropriate submissions, with respect to the merger
agreement and the merger required under (A) the rules and regulations of the
Nasdaq National Market System or such other applicable securities exchange, (B)
the Securities Act, the Exchange Act and any other applicable federal or state
securities laws, (C) the Hart-Scott-Rodino Act and (D) any other applicable law.

     Each of Fatbrain and Barnes & Noble.com will give (or will cause their
respective subsidiaries to give) any notices to third persons, and use, and
cause their respective subsidiaries to use, reasonable efforts to obtain any
consents from third persons necessary, proper or advisable to consummate the
transactions contemplated by the merger agreement.

     Additional Reports.  Fatbrain and Barnes & Noble.com shall each furnish to
the other copies of any reports which it files with the SEC on or after the date
hereof, and Fatbrain and Barnes & Noble.com, as the case may be, covenant and
warrant that as of the respective dates thereof, such reports will not contain
any untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading. Any
unaudited consolidated interim financial statements included in such reports
(including any related notes and schedules) will fairly present the financial
position of Fatbrain and its consolidated subsidiaries or Barnes & Noble.com and
its consolidated subsidiaries, as the case may be, as of the dates thereof and
the results of operations and changes in financial position or other information
included therein for the periods or as of the date then ended (subject, where
appropriate, to normal year-end adjustments), in each case in accordance with
past practice and generally accepted accounting principles consistently applied
during the periods involved (except as otherwise disclosed in the notes
thereto).

     Third Party Consents.  Fatbrain shall use all reasonable efforts to obtain
the consent or approval or confirmation or other reasonable comfort of those
persons identified in the merger agreement with respect to the continuing
relationship of Fatbrain and such parties under existing contracts and
arrangements following the effective time of the merger.

     Tax-free Treatment.  The merger agreement is intended to constitute a "plan
of reorganization" within the meaning of Section 1.368-2(g) of the income tax
regulations promulgated under the Internal Revenue Code. Barnes & Noble.com and
Fatbrain each agreed to use their reasonable best efforts from and after the
date of the merger agreement, to cause the merger to qualify, and shall not,
without the prior written consent of the other party, knowingly take any actions
or cause any actions to be taken (other than those actions contemplated by or
required to be taken pursuant to the merger agreement) which could reasonably be
expected to prevent the merger from qualifying as a reorganization under the
provisions of Section 368 of the Internal Revenue Code. Following the effective
time, neither the surviving corporation nor Barnes & Noble.com nor any of its
affiliates shall knowingly and voluntarily take any action or cause any action
to be taken which could reasonably be expected to cause the merger to fail to
qualify as a reorganization under Section 368 of the Internal Revenue Code.

     Interim Financing.  At any time prior to the termination of the merger
agreement, if requested by Fatbrain, B&N.com LLC has agreed to loan to Fatbrain
$2,000,000 on each of November 1, 2000 and December 1, 2000, pursuant to the
terms of a convertible promissory note (the "Note"). The principal amount of the
loan bears interest at the annual rate of interest publicly announced from time
to time by The Chase Manhattan Bank N.A. in New York City, as its "prime" or
"base" rate plus 2.0%. Pursuant to

                                       56
<PAGE>   70

the terms of the Note, the loan is to be repaid, on demand, at any time after
any of the following events (each, a "Maturity Event"):

     - in the event Fatbrain (i) becomes subject, as debtor, to any voluntary or
       involuntary bankruptcy or insolvency proceeding, (ii) makes an assignment
       for the benefit of its creditors, or (iii) has a receiver or trustee
       appointed with respect to Fatbrain or any of its properties, assets or
       business, in which event all unpaid principal and accrued interest under
       the note shall be due immediately;

     - in the event Fatbrain breaches any of its representations and warranties
       contained in the note in a material respect;

     - in the event that the merger is terminated for any reason other than as a
       result of an intentional breach of the merger agreement by Barnes &
       Noble; or

     - December 31, 2000.

     The Note will be convertible into shares of Fatbrain common stock, at the
option of B&N.com LLC, in whole or in part, at any time and from time to time
after a Maturity Event. The number of shares of Fatbrain common stock that shall
be issuable upon a conversion of the note shall be determined by dividing the
outstanding principal amount of the Note, plus all accrued but unpaid interest
thereon, by $3.7781, subject to certain adjustments.

Listing of Shares

     Barnes & Noble.com shall prepare and submit to Nasdaq a listing application
covering the Barnes & Noble.com Class A Common Stock, issuable in the merger and
any other shares of Barnes & Noble.com issued in the merger as may be required
by Nasdaq.

Conditions to the Merger

     The respective obligations of Fatbrain and Barnes & Noble.com to effect the
merger and the other transactions contemplated by the merger agreement are
subject to the satisfaction or waiver of each of the following conditions at or
prior to the closing date of the merger:

     - Each party will have performed in all material respects its obligations
       required to be performed by it on or prior to the closing of the merger;

     - The representations and warranties of each party shall be true and
       correct as of the date of the merger agreement and at the effective time
       of the merger (other than representations and warranties that address
       matters only as of a certain date, which shall be true and correct as of
       such date) except where the failure to be so true and correct would not
       have a material adverse effect on the business of Fatbrain or Barnes &
       Noble.com, as the case may be;

     - Holders of a majority of the outstanding common stock of Fatbrain and
       holders of a majority of the outstanding Class A Common Stock, Class B
       Common Stock and Class C Common Stock, voting as a class, of Barnes &
       Noble.com will have approved the merger and the transactions contemplated
       by the merger agreement;

     - No injunctions or restraints shall have been issued by any court of
       competent jurisdiction preventing the consummation of the merger or any
       of the other transactions or agreements contemplated by the merger
       agreement;

     - The registration statement of which this joint proxy statement/prospectus
       forms a part shall have become effective, all necessary state securities
       law permits or approvals will have been obtained and no stop order will
       have been issued and no proceeding for that purpose shall have been
       initiated or threatened by the Securities and Exchange Commission;

     - Nasdaq will have approved for listing the Barnes & Noble.com Class A
       Common Stock to be issued in the merger; and

                                       57
<PAGE>   71

     - The waiting period applicable to the consummation of the merger under the
       Hart-Scott-Rodino Act shall have expired or been terminated.

     The following additional conditions must be satisfied or waived before the
parties to the merger agreement are obligated to complete the merger:

     - Since the date of the merger agreement, there will have been no material
       adverse change in the business, financial condition or results of
       operations of Fatbrain and its subsidiaries; and

     - The employment agreements of each of Dennis Capovilla and Kim Orumchian
       with B&N.com LLC shall be in full force and effect and there shall be no
       breach or threat of breach of any such agreements.

Termination

     The merger agreement may be terminated at any time prior to the effective
time by the board of directors of Fatbrain or the board of directors of Barnes &
Noble.com under the following circumstances:

     - by the mutual written consent of Fatbrain and Barnes & Noble.com;

     - the approval of the stockholders of Fatbrain or Barnes & Noble.com will
       not have been obtained at the meetings of the stockholders or at any
       adjournment thereof; or

     - any governmental entity shall have issued a final and non-appealable
       order, decree or injunction or taken any other final action permanently
       restraining, enjoining or otherwise prohibiting the transactions
       contemplated by the merger agreement.

     The merger agreement may be terminated at any time prior to the effective
time of the merger whether before or after approval of the stockholders under
the following circumstances:

          1. by Fatbrain, if the board of directors, in the exercise of its good
     faith judgment as to its duties to its stockholders imposed by law,
     determines that the termination is required by reason of a Superior
     Proposal;

          2. by Fatbrain, if any of the conditions precedent to its obligations
     to effect the merger have become incapable of fulfillment and shall not
     have been waived;

          3. by Fatbrain, if Barnes & Noble.com shall have materially breached
     any of its covenants or agreements set forth in the merger agreement, which
     breach is not curable or, if curable, is not cured within 15 days after
     written notice of the breach is given by Fatbrain to Barnes & Noble.com;

          4. by Barnes & Noble.com, if the board of directors of Fatbrain
     withdraws or modifies, in a manner adverse to Barnes & Noble.com, its
     recommendation to Fatbrain stockholders of the merger agreement or the
     merger or causes Fatbrain to enter into an agreement with respect to, or
     endorses or approves, an Alternative Transaction, or if the board of
     directors of Fatbrain approves, or recommends a Superior Proposal (which
     term is described under "-- Inquiries and Negotiations; No Solicitation of
     Transactions");

          5. by Barnes & Noble.com, if any of the conditions precedent to its
     obligations to effect the merger have become incapable of fulfillment and
     shall not have been waived; or

          6. by Barnes & Noble.com, if Fatbrain shall have materially breached
     any of its covenants or agreements set forth in the merger agreement, which
     breach is not curable or, if curable, is not cured within 15 days after
     written notice of the breach is given by Barnes & Noble.com to Fatbrain.

Termination Fees and Expenses

     In the event the merger agreement is terminated under the circumstances
described in paragraphs 2 or 3 above, then Barnes & Noble.com will be obligated
to pay Fatbrain a termination fee of $2 million.

                                       58
<PAGE>   72

     In the event the merger agreement is terminated under the circumstances
described in paragraphs 4, 5 or 6, then Fatbrain will be obligated to pay Barnes
& Noble.com a termination fee of $2 million.

Indemnification and Directors' and Officers' Insurance

     From and after the effective time of the merger, Barnes & Noble.com shall
exculpate and indemnify to the fullest extent permitted by the Delaware General
Corporation Law each person who is now or has been at any time prior to the date
of the merger agreement or who becomes prior to the effective time of the
merger, an officer, trustee or director of Fatbrain, Barnes & Noble.com or any
of their subsidiaries. The exculpation and indemnification shall cover actions
on or prior to the effective time of the merger, including all transactions
contemplated by the merger agreement.

     Barnes & Noble.com shall also maintain, for six years after the merger,
insurance reasonably comparable to the directors' and officers' liability
policies maintained by Fatbrain, subject to cost limitations.

Amendment and Waiver

     The merger agreement may be amended by the board of directors of Fatbrain
and the board of directors of Barnes & Noble.com at any time before or after
approval of the merger by the stockholders of Fatbrain and Barnes & Noble.com.
After any stockholder approval, no amendment may be made which by law requires
the further approval of stockholders without obtaining such further approval.

     At any time prior to the effective time of the merger, any party may, to
the extent legally allowed,

     - extend the time for the performance of any of the obligations or other
       acts of the other parties;

     - waive any inaccuracies in the representations and warranties made to the
       party contained in the merger agreement or in any related document; and

     - waive compliance with any of the agreements or conditions for the benefit
       of the party contained in the merger agreement.

Governmental and Regulatory Matters

     Under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended,
and the rules and regulations promulgated thereunder, the merger may not be
consummated until notifications have been given and certain information has been
furnished to the Federal Trade Commission and the Antitrust Division of the
United States Department of Justice and specified waiting period requirements
have been satisfied. Barnes & Noble.com and Fatbrain filed the required
notification and report forms under the Hart-Scott-Rodino Act with the Federal
Trade Commission, and the Antitrust Division on September 29, 2000 and
MightyWords has filed the required notification and report forms on [Date],
2000.

     Each state in which Barnes & Noble.com, Fatbrain or MightyWords has
operations also may review the merger under state antitrust laws.

     At any time before the effective time of the merger, the Justice
Department, the Federal Trade Commission, the Antitrust Division, a state or
non-U.S. governmental authority or a private person or an entity could seek
under the antitrust laws, among other things, to enjoin the merger or to cause
Barnes & Noble.com to divest itself, in whole or in part, of businesses
conducted by Fatbrain or MightyWords or of other businesses conducted by Barnes
& Noble.com. There can be no assurance that a challenge to the merger will not
be made, or that, if such a challenge is made, Barnes & Noble.com and Fatbrain
will prevail. The obligations of Barnes & Noble.com and Fatbrain to consummate
the merger are subject to the condition that there be no temporary restraining
order, preliminary or permanent injunction or other order issued by any court of
competent jurisdiction or other legal restraint or prohibition preventing the
consummation of the merger. Each party has agreed to use reasonable efforts to
have any such order, ruling or injunction of a court of competent jurisdiction
lifted, stayed or reversed.

                                       59
<PAGE>   73

     Barnes & Noble.com and Fatbrain believe that they will obtain all required
antitrust regulatory approvals prior to the Fatbrain special meeting. However,
it is not certain that all such approvals will be received by such time, or at
all, and governmental authorities may impose unfavorable conditions for granting
the required approvals.

Appraisal Rights

     Fatbrain is a Delaware corporation, and as a result of the terms of the
merger agreement and under the Delaware General Corporation Law, Fatbrain
stockholders shall have rights of appraisal with respect to their Fatbrain
common stock. Delaware law entitles the holders of record of shares of Fatbrain
common stock who follow the procedures specified in Section 262 of the Delaware
law to have their shares appraised by the Delaware Court of Chancery and to
receive the "fair value" of such shares as of the effective time of the merger
as determined by the court instead of the merger consideration. In order to
exercise such rights, a stockholder must demand and perfect its rights in
accordance with Section 262. The following is a summary of Section 262 and is
qualified in its entirety by reference to Section 262, a copy of which is
attached as ANNEX D to this joint proxy statement/prospectus. Fatbrain
stockholders should carefully review Section 262 as well as information
discussed below to determine their rights to appraisal.

     If a stockholder of Fatbrain elects to exercise the right to an appraisal
under Section 262, that stockholder must do all of the following:

          (1) file with Fatbrain at its main office in Santa Clara, California,
     a written demand for appraisal of shares of Fatbrain common stock held and
     such demand must identify the stockholder and expressly request an
     appraisal, before the vote is taken on the merger agreement at the special
     meeting (this written demand for appraisal must be in addition to and
     separate from any proxy or vote against the merger agreement; neither
     voting against, abstaining from voting nor failing to vote on the merger
     agreement will constitute a demand for appraisal within the meaning of
     Section 262);

          (2) not vote in favor of the merger agreement (a failure to vote or
     abstaining from voting will satisfy this requirement, but a vote in favor
     of the merger agreement, by proxy or in person, or the return of a signed
     proxy that does not specify a vote against approval and adoption of the
     merger agreement, will constitute a waiver of such stockholder's right of
     appraisal and will nullify any previously filed written demand for
     appraisal); and

          (3) continuously hold such shares through the effective time of the
     merger.

     All written demands for appraisal should be addressed to: Fatbrain.com,
Inc., 2550 Walsh Avenue, Santa Clara, California 95051, Attention: Secretary,
before the vote is taken on the merger agreement at the special meeting, and
should be executed by, or on behalf of, the holder of record. Such demand must
reasonably inform Fatbrain of the identify of the stockholder and that the
stockholder is thereby demanding appraisal of his or her shares of Fatbrain
common stock.

     Within ten days after the effective time of the merger, the surviving
corporation of the merger will give written notice to each stockholder of
Fatbrain who has satisfied the requirements of Section 262 and has not voted for
the proposal to approve and adopt the merger agreement and the transactions
contemplated thereby (a "Dissenting Stockholder"). Within 120 days after the
effective time, the surviving corporation or any Dissenting Stockholder may file
a petition in the court demanding a determination of the fair value of the
shares of Fatbrain common stock that are held by all Dissenting Stockholders.
Any Dissenting Stockholder desiring to file this petition is advised to file the
petition on a timely basis unless the Dissenting Stockholder receives notice
that a petition has already been filed by the surviving corporation or another
Dissenting Stockholder.

     If a petition for appraisal is timely filed, the court will determine which
stockholders are entitled to appraisal rights and thereafter will determine the
fair value of the shares of Fatbrain common stock held by Dissenting
Stockholders, exclusive of any element of value arising from the accomplishment
or expectation of the merger, but together with a fair rate of interest, if any,
to be paid on the amount determined to be fair value. In determining such fair
value, the court shall take into account all relevant
                                       60
<PAGE>   74

factors. The court may determine such fair value to be more than, less than or
equal to the consideration that the Dissenting Stockholder would otherwise be
entitled to receive pursuant to the merger agreement. If a petition for
appraisal is not timely filed, then the right to an appraisal shall cease. The
costs of the appraisal proceeding shall be determined by the court and taxed
against the parties as the court determines to be equitable under the
circumstances. Upon the application of any stockholder, the court may determine
the amount of interest, if any, to be paid upon the value of the shares of
Fatbrain common stock of stockholders entitled to such interest. Upon
application of a stockholder, the court may order all or a portion of the
expenses incurred by any stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorneys' fees and the
fees and expenses of experts, to be charged pro rata against the value of all
shares of Fatbrain common stock entitled to appraisal.

     From and after the effective time of the merger, no Dissenting Stockholder
shall have any rights of a Fatbrain stockholder with respect to such holder's
shares for any purpose, except to receive payment of its fair value and to
receive payment of dividends or other distributions on such holder's shares of
Fatbrain common stock, if any, payable to Fatbrain stockholders of record as of
a date prior to the effective time. If a Dissenting Stockholder delivers to the
surviving corporation a written withdrawal of the demand for an appraisal within
60 days after the effective time or thereafter with the written approval of the
surviving corporation, or, if no petition for appraisal is filed within 120 days
after the effective time, then the right of that Dissenting Stockholder to an
appraisal will cease and the Dissenting Stockholder will be entitled to receive
only the merger consideration.

Federal Securities Law Consequences; Resale Restrictions

     All shares of Barnes & Noble.com Class A Common Stock that will be
distributed to stockholders of Fatbrain in the merger will be freely
transferable, except for certain restrictions applicable to "affiliates" of
Fatbrain. Shares of Barnes & Noble.com Class A Common Stock received by persons
who are deemed to be affiliates of Fatbrain may be resold by them only in
transactions permitted by the resale provisions of Rule 145 or as otherwise
permitted under the Securities Act.

     In addition, certain Fatbrain stockholders who executed a stockholder
agreement agreed that, without the prior written consent of Barnes & Noble.com
inc, they shall not offer to sell, contract to sell, or otherwise sell, dispose
of, loan, pledge or grant any rights with respect to any of the Barnes &
Noble.com Class A Common Stock issued to such stockholder in connection with the
merger, any options or warrants to purchase and Barnes & Noble.com Class A
Common Stock, or any securities convertible or exchangeable for any Barnes &
Noble.com Class A Common Stock that they acquire upon completion of the merger,
for a period commencing from the date of receipt of such securities through and
including the earlier of (a) the six-month anniversary of the effective time of
the merger and (b) the date immediately after (i) any merger, reorganization or
consolidation of Barnes & Noble.com with or into any entity if persons who were
beneficial owners of securities of Barnes & Noble.com entitled to vote generally
in the election of directors (hereinafter referred to as "voting securities")
immediately before such merger, reorganization or consolidation are not,
immediately thereafter, the beneficial owners, directly or indirectly, of at
least 50% of the then-outstanding voting securities of the entity surviving or
resulting from such merger, reorganization or consolidation in substantially the
same respective proportions as their beneficial ownership of the previously
outstanding voting securities of Barnes & Noble.com or (ii) the sale or other
disposition of all or substantially all of the consolidated assets of Barnes &
Noble.com. Persons who may be deemed to be affiliates of Fatbrain generally
include certain officers, directors and significant stockholders of Fatbrain.

                                       61
<PAGE>   75

                                 THE COMPANIES

BARNES & NOBLE.COM

  Overview

     Barnes & Noble.com, based in New York, New York, is a holding company whose
sole asset is a 21.3% equity interest in B&N.com LLC, an online retailer of
knowledge, information, education and entertainment-related products, and whose
sole business is currently acting as sole manager of B&N.com LLC. As sole
manager of B&N.com LLC, Barnes & Noble.com controls all of the affairs of
B&N.com LLC and as a result, the financial statements of B&N.com LLC are
consolidated with those of Barnes & Noble.com. Barnes & Noble and Bertelsmann
each beneficially own a 39.4% equity interest (equivalent to an aggregate of
115,000,000 membership units) in B&N.com LLC. Each membership unit held by these
companies is convertible into one share of Barnes & Noble.com Class A Common
Stock. Each of Barnes & Noble and Bertelsmann own one share of Barnes &
Noble.com Class B Common Stock and Class C Common Stock, respectively. Through
the Class B Common Stock and the Class C Common Stock, Barnes & Noble and
Bertelsmann each are entitled to 575,000,010 votes in all votes of Barnes &
Noble.com common stock (constituting their one share of Class B Common Stock or
Class C Common Stock and their membership units multiplied by 10). As a result,
Barnes & Noble.com is controlled by Barnes & Noble and Bertelsmann, who
collectively control approximately 97.4% of the voting power of all shares of
voting stock of Barnes & Noble.com. In this section, references below to Barnes
& Noble.com include B&N.com LLC.

     Since opening its initial online store in March 1997, Barnes & Noble.com
has sold products to over 6.0 million customers in 224 countries. Barnes &
Noble.com has created a model for e-commerce based upon a compelling value
proposition. Barnes & Noble.com's suite of online stores is anchored by its
online bookstore, and also includes online stores offering eBooks, music, videos
& DVDs, prints & posters, college textbooks, magazines, software, online courses
and related products, all seamlessly integrated within its Web site located at
"www.barnesandnoble.com" and "www.bn.com." Barnes & Noble.com's online
bookstore, which contains over 1 million in-print titles and 15.6 million
out-of-print items available for sale, offers customers an easy-to-search
catalog of virtually every book currently in print, as well as an extended
searchable catalog of millions of out-of-print, previously-owned and rare books.
Barnes & Noble.com, through its own distribution facilities and Barnes & Noble,
has the largest in-stock position of books available for immediate shipping to
customers. In addition to a comprehensive selection of books and related
products, Barnes & Noble.com offers its customers fast delivery, deep discounts,
easy and secure ordering, rich editorial content and community experience.

     According to Media Metrix, in August 2000, Barnes & Noble.com's Web site
was the sixth most trafficked shopping site and was among the top 25 largest Web
properties on the Internet. Distribution and co-marketing agreements with major
Web portals and content sites, such as America Online, MSN, Lycos and most
recently Yahoo, have extended Barnes & Noble.com's brand and consumer exposure
to its online stores. Barnes & Noble.com has also established a network of
remote storefronts across the Internet by creating direct links with over
450,000 affiliate Web sites.

     Since its inception, Barnes & Noble.com has introduced many major
enhancements to its online stores, including the full rollout of its online
music and video & DVD stores. It launched its Prints & Posters Gallery, a unique
collection of images that can be produced on demand on museum-quality canvas or
high-quality paper, and its free electronic greeting card service, an exclusive
selection of greeting card images that can be personalized and enhanced with
animation and music. Barnes & Noble.com On the Go, a company-wide wireless
strategy designed to allow customers to shop at Barnes & Noble.com from wireless
devices such as the Palm VII handheld computer from Palm Computing, was
established in late 1999. In December 1999, Barnes & Noble.com announced the
expansion of its presence in the online magazine subscription market through the
investment and acquisition of an equity stake in Enews.com, subsequently
completed in January 2000.

                                       62
<PAGE>   76

     Barnes & Noble.com has entered into several strategic alliances in 2000
which have enabled it to expand its offerings and develop extensive content. In
August 2000, Barnes & Noble.com launched its eBookStore, featuring Microsoft
Reader technology for desktop PCs and laptop computers. Barnes & Noble.com was
the first online retail bookstore to offer eBooks for the Microsoft Reader and
is also the only major e-commerce retailer to support three eBook formats:
Microsoft Reader, Rocket eBook and Glassbook. On June 5, 2000, Barnes &
Noble.com purchased 29.4% of MightyWords, a leading provider of digital content.
At the same time an agreement to distribute MightyWords content through the
Barnes & Noble.com website was reached. The agreement exemplifies Barnes &
Noble.com's commitment to the distribution of digital content. In June, 2000,
Barnes & Noble.com opened the doors of Barnes & Noble University, an online
education resource offering learning courses to Barnes & Noble.com's millions of
customers through its website. Barnes & Noble.com acquired a minority stake in
Powered, a pioneer in developing online branded universities and the concept of
edu-commerce.

     In May 2000, Barnes & Noble.com began offering same-day delivery to
customers in New York City, New York. The service enables customers to order
from one of the largest in-stock selection of books and have their merchandise
delivered the same day at standard shipping rates.

     Barnes & Noble.com believes that its relationships with Barnes & Noble, one
of the nation's largest booksellers, and Bertelsmann, one of the largest media
companies, provide it with meaningful advantages relative to other online
retailers in its category.

     Barnes & Noble.com has pursued a strategy of focusing on the sale of a
broad range of knowledge, information, education and entertainment-related
products. To achieve this objective, Barnes & Noble.com has focused its efforts
on providing the highest possible levels of value and service, which it believes
are reflected in the completeness of its product selection, the ease-of-use of
its Web site, the price of its products and the speed of delivery it can offer
its customers. While the principal focus of Barnes & Noble.com is online
bookselling, it continues to seek opportunities that expand its product offering
to complementary information, entertainment and intellectual property-based
products, and to present them to customers with the highest contextual
relevance. Barnes & Noble.com's goal is to be recognized as the most innovative
and customer-focused of e-commerce merchants, making online purchasing a simple,
personal and gratifying experience that results in the highest levels of
customer loyalty.

     The principal executive offices of Barnes & Noble.com are located at 76
Ninth Avenue, New York, New York 10011.

Recent Developments

     On September 19, 2000, Barnes & Noble.com, Barnes & Noble and Yahoo! Inc.,
a leading global Internet communications, commerce and media company, announced
a signficant marketing relationship which leverages the online and offline
resources of the three companies. Under the agreement, Barnes & Noble.com will
be the premier bookseller featured throughout the Yahoo! directory and a
featured merchant on Yahoo! Shopping, recently ranked the No. 1 portal shopping
destination on the Internet (Nielsen/Netratings, June 2000). This extensive
agreement unites two of the most recognizable brands on the Internet and will
feature Barnes & Noble.com graphic links on every search results page in the
Yahoo! directory and book category pages in the Yahoo! directory.

FATBRAIN

  Overview

     Fatbrain.com is a leading Web-based information management service provider
that helps organizations easily and cost-effectively manage and distribute
publishable information in digital or hard copy form to employees, customers or
partners.

     Similar to an online commerce experience, Fatbrain's Information Exchange
service offering provides a comprehensive, Web-based method to catalog, present
and distribute published materials. Users can find and procure what they need,
when they need it, whether it's a book or training document, a marketing
brochure or technical documentation. Taking the form of an online bookstore or
information resource center, the solution allows organizations to give employees
and/or external constituents easy, 24x7 access

                                       63
<PAGE>   77

to published materials. These items may be either Fatbrain's own content or that
published by others (e.g., professional and technical books, third-party
training materials or product documentation). Fatbrain gives its corporate
clients, as well as customers who go directly to the www.fatbrain.com commerce
site, access to more than 1,000,000 professional and technical titles. In
addition, Fatbrain operates two physical retail stores that complement its
online books and training business by generating increased online traffic and
creating cross-promotional opportunities.

     Fatbrain was incorporated in November 1994 as CBooks Express, Inc., changed
its name to Computer Literacy Corporation in May 1997, was reincorporated in
Delaware in May 1998 and changed its name to Fatbrain.com, Inc. in March 1999.
Shortly after its formation, Fatbrain quickly developed a reputation for
delivering an authoritative selection of books, training materials and
documentation for experts in technology, engineering, business and finance, the
sciences, and mathematics through Fatbrain's online store. In mid-1998, Fatbrain
initiated a focus on providing larger organizations Web-based information
management solutions by offering customized, co-branded bookstores and resource
centers. These solutions include not only the cataloguing of available materials
and the online user experience, but also warehousing, fulfillment, optional
print services, secure digital distribution and reporting services.

     Known as Fatbrain.com since March 1999, Fatbrain currently serves nearly
350 of the Fortune 1000 companies and similarly sized organizations with online
custom resource centers or bookstores. Many of these organizations have more
than one Fatbrain.com co-branded site, serving multiple internal or external
constituencies. Individual co-branded Fatbrain.com sites total more than 500,
and it's estimated that approximately 3.5 million customer employees have access
to the sites. Additional customers of some of the companies sponsoring the
co-branded sites can obtain published materials through the sites. The bulk of
Fatbrain's revenue comes from online sales through these corporate-sponsored
sites as well as sales of professional and technical books and training
materials directly from the www.fatbrain.com site.

     Since inception, Fatbrain has incurred significant net operating losses and
expects to incur additional net operating losses for the foreseeable future.
There can be no assurance that Fatbrain will achieve profitability or that, if
profitability is achieved, it will be sustained. As of July 31, 2000 Fatbrain
had an accumulated deficit of $66.8 million.

     Fatbrain's subsidiary -- MightyWords -- was formed in March 2000 to address
the mass market opportunities created by Fatbrain's successful eMatter digital
publishing initiative. On June 5, 2000, MightyWords(TM), closed a $35.7 million
financing in venture capital investments. MightyWords is now operated as an
independent, privately held company. The investments included $20 million from
B&N.com LLC, $10 million from Vulcan Ventures Inc. and an additional $5.7
million from other investors, including Millennium Technology Ventures, Highland
Capital Partners and APV Technology Partners. Fatbrain retained approximately
24.0% ownership in MightyWords, while B&N.com LLC owned approximately 29.4%
ownership in MightyWords. After the merger, B&N.com LLC would own approximately
53.4% of MightyWords.

     As part of the arrangement with MightyWords, Fatbrain received
approximately $10.1 million from MightyWords as reimbursement for expenses
incurred and additional cash spent on behalf of the subsidiary prior to the
financing. Fatbrain recorded the reimbursement as additional paid in capital in
accordance with Staff Accounting Bulletin No. 51. Fatbrain signed an operating
agreement with MightyWords on June 5, 2000, whereas MightyWords will be
responsible for monthly reimbursements to Fatbrain for all cash related
expenses, and Fatbrain is responsible to MightyWords' vendors for payment of all
of their expenses. The operating agreement ends on January 31, 2001.

     Since launching Fatbrain's first custom online store in February 1996,
Fatbrain has experienced rapid online revenue growth. For the five-year period
ended January 31, 2000, Fatbrain generated total online revenues of $42.6
million ($10.3 million of which was generated during the three months ended
January 31, 2000). In addition, the number of online customers has grown from
approximately 1,600 as of January 31, 1997 to approximately 246,000 as of
January 31, 2000, and repeat purchases have accounted for approximately 58% of
Fatbrain's online revenue for the year ended January 31, 2000.

                                       64
<PAGE>   78

Segment Information

     On January 31, 1999, Fatbrain adopted SFAS No. 131, "Disclosures About
Segments of an Enterprise and Related Information," which established standards
for reporting information about operating segments in annual financial
statements, along with related disclosures about products and services,
geographic areas, and major customers.

     Operating segments are defined as components of an enterprise about which
separate financial information is available that is evaluated by Fatbrain's
chief operating decision-maker. By this definition, Fatbrain has three operating
segments: Internet commerce, retail stores, and eMatter. These segments are
differentiated based upon the method used to distribute product. For the
Internet commerce segment, products are ordered via Fatbrain's Web site and
mailed directly to the customer through Fatbrain's distribution system. The
retail stores maintain inventory within the store in a traditional retail
environment. eMatter is downloaded via Fatbrain's Web site. These operating
segments had similar product offerings in the year ended January 31, 2000.
Unallocated revenues are generated primarily from trade shows, book fairs and
sale of advertising space.

     Fatbrain evaluates segment performance based on gross profit. Fatbrain does
not analyze the segments individually below the gross profit line. Direct
operating expenses are those directly related to the operating segment (e.g.
direct salaries, rent, etc.) and exclude all corporate office expenses. Segment
assets are not presented as all assets of Fatbrain are commingled and are not
available by segment. The accounting policies of the segments are the same as
those described in the summary of significant accounting policies.

                              SEGMENT CONTRIBUTION

<TABLE>
<CAPTION>
                                                                 YEAR ENDED JANUARY 31,
                                                              ----------------------------
                                                               1998      1999       2000
                                                              ------    -------    -------
                                                                     (IN THOUSANDS)
<S>                                                           <C>       <C>        <C>
Revenues(1)
  Internet commerce.........................................  $3,021    $10,662    $28,275
  Retail stores.............................................   7,143      9,008      6,507
  eMatter...................................................      --         --         56
  Unallocated...............................................     784        110        500
                                                              ------    -------    -------
     Consolidated net revenues..............................  10,948     19,780     35,338

Gross profit(1):
  Internet commerce.........................................     832      2,229      5,128
  Retail stores.............................................   2,464      3,128      2,262
  eMatter...................................................      --         --         12
  Unallocated...............................................     247         23        459
                                                              ------    -------    -------
     Consolidated margin....................................   3,543      5,380      7,861

Contribution(2):
  Internet commerce.........................................     332       (283)     2,862
  Retail stores.............................................   1,078        744        694
  eMatter...................................................      --         --     (3,919)
  Unallocated...............................................      38         (4)       430
                                                              ------    -------    -------
     Consolidated contribution..............................  $1,448    $   457    $    67
                                                              ======    =======    =======
</TABLE>

---------------
(1) The presentation of revenues and gross profit is consistent with the
    Company's internal presentation of financial information to management.

(2) Contribution is defined as gross profit, less direct operating expenses.

                                       65
<PAGE>   79

                   RECONCILIATION OF CONTRIBUTION TO NET LOSS

<TABLE>
<S>                                                           <C>        <C>         <C>
Consolidated contribution...................................  $ 1,448    $    457    $     67
Interest income, net........................................       (7)        413         921
Indirect expenses...........................................   (4,631)    (10,762)    (31,279)
                                                              -------    --------    --------
Net loss....................................................  $(3,190)   $ (9,892)   $(30,291)
                                                              =======    ========    ========
</TABLE>

                              SEGMENT CONTRIBUTION

<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED     SIX MONTHS ENDED
                                                             JULY 31,}             JULY 31,
                                                        -------------------    -----------------
                                                         1999        2000       1999      2000
                                                        -------    --------    ------    -------
                                                                     (IN THOUSANDS)
<S>                                                     <C>        <C>         <C>       <C>
Revenues (1):
  Internet commerce...................................  $5,625     $13,551     $9,831    $25,664
  Retail stores.......................................   1,576       1,749      3,195      3,608
  eMatter.............................................      --          25         --         88
  Unallocated.........................................     161          19        479         25
                                                        ------     -------     ------    -------
     Consolidated net revenues........................   7,362      15,344     13,505     29,385
Gross profit(1):
  Internet commerce...................................   1,096       3,114      1,659      5,371
  Retail stores.......................................     544         614      1,113      1,258
  eMatter.............................................      --          13         --         44
  Unallocated.........................................     160           3        457          5
                                                        ------     -------     ------    -------
     Consolidated margin..............................   1,800       3,744      3,229      6,678
Contribution(2):
  Internet commerce...................................    (438)        778     (1,082)       229
  Retail stores.......................................     132         221        299        486
  eMatter.............................................      --      (1,243)        --     (5,786)
  Unallocated.........................................     157          (1)       433         --
                                                        ------     -------     ------    -------
     Consolidated contribution........................  $ (149)    $  (245)    $ (350)   $(5,071)
                                                        ======     =======     ======    =======
</TABLE>

---------------
(1) The presentation of revenues and gross profit is consistent with Fatbrain's
    internal presentation of financial information to management.

(2) Contribution is defined as gross profit, less direct operating expenses.

                   RECONCILIATION OF CONTRIBUTION TO NET LOSS

<TABLE>
<S>                                                 <C>        <C>        <C>         <C>
Consolidated contribution.........................  $  (149)   $  (245)   $   (350)   $ (5,071)
Interest income, net..............................      177        (35)        506         165
Indirect expenses.................................   (5,956)    (9,405)    (11,294)    (17,816)
                                                    -------    -------    --------    --------
Net loss..........................................  $(5,928)   $(9,685)   $(11,138)   $(22,722)
                                                    =======    =======    ========    ========
</TABLE>

     Geographic Information.  Fatbrain measures international sales as shipments
to addresses outside the United States. For the fiscal year ended January 31,
1998, Fatbrain's international sales were less than 10% of total revenue. For
each of the fiscal years ended January 31, 1999 and 2000, international sales
were 11% of total revenue. No foreign country or geographical area accounted for
more than 10% of Fatbrain's revenue in any of the periods presented.

                                       66
<PAGE>   80

     Major Customers.  No individual customer accounted for 10% or more of
Fatbrain's revenues for fiscal years ended January 31, 1998, 1999 or 2000.

Strategy

     Fatbrain's objective is to revolutionize the way businesses manage, market
and distribute corporate information through its Information Exchange product
suite and to maintain and extend Fatbrain's leadership position as the online
solution for the information resource needs of professionals. Key elements of
Fatbrain's strategy to achieve this objective include:

     Expand Product Offerings.  Fatbrain recently introduced its Information
Exchange product suite which combines Fatbrain's e-commerce expertise, secure
digital publishing technology known as eMatter, comprehensive professional
bookstore, established print-on-demand infrastructure and world-class
distribution and fulfillment services to deliver a powerful and complete
Web-based solution for outsourcing mission-critical internal and external
corporate information. Using Fatbrain's Information Exchange product suite,
corporate customers can outsource the management, marketing and distribution of
this information while providing faster and better quality service to those
requiring the information.

     In addition, Fatbrain has broadened its areas of content and expertise in
books, training materials and documentation to include the medical and
biotechnology industries. In these new markets, Fatbrain will seek to deliver
the same subject expertise and special services to which Fatbrain's customers
have become accustomed, such as powerful search tools, expert reviews and custom
recommendations.

     Enhance the Customer Experience.  Fatbrain seeks to provide its corporate
customers with advanced tools to manage, market and distribute corporate
information through Fatbrain's Information Exchange suite of products. Fatbrain
seeks to provide its customers with a superior online shopping experience by
offering an extensive selection, authoritative and compelling content,
convenience, value-added service, a strong commitment to customer service,
competitive pricing and an easy-to-use interface. Fatbrain believes that
enhancements to its Information Exchange and online product offerings will
enable Fatbrain to capture an increasing share of the worldwide market for
information resources. Fatbrain expects to continue investing in its technology
and product development to enhance the Information Exchange suite of products
and to maintain a state-of-the-art, simple to use and content-rich online store,
while broadening and expanding Fatbrain's product offerings.

     Expand Corporate Relationships.  Fatbrain believes that there is a
significant opportunity to increase its sales by expanding its corporate sales
force and focusing their efforts on including additional Fortune 1000 companies
in key verticals such as telecommunications, hardware, software, automotive and
financial services. Such corporate relationships provide a cost-effective means
of acquiring a large number of loyal customers quickly and efficiently. In
addition, by integrating Fatbrain's Information Exchange suite into the business
processes of many of these corporate customers, Fatbrain would be able to secure
and leverage its position with the customer as the preferred solution for
managing, marketing and distributing corporate information.

     Build Brand Awareness.  Fatbrain believes that it is the first company to
provide an integrated solution for outsourcing the management, marketing and
distribution of corporate information. To leverage Fatbrain's advantage, it
seeks to expand awareness of the Fatbrain brand with a direct sales force and
targeted advertising and marketing programs, thereby reducing customer
acquisition costs. Fatbrain's strategy is to promote, advertise and increase
brand equity through excellent customer service, effective marketing and
promotion, and with strategic alliances and partnerships.

     Encourage Customer Loyalty.  Fatbrain believes that its unique Information
Exchange solution, its commitment to customer service and readily available
product offerings create valuable long-term relationships and repeat purchasing
behavior. Fatbrain intends to expand its current corporate relationships through
the integration of its entire suite of Information Exchange products with
Fatbrain's established customized online stores and devote significant resources
to encourage overall customer loyalty.

                                       67
<PAGE>   81

     Capitalize on Expanding Market.  Fatbrain intends to capitalize on the
growing market for information resources by leveraging the Fatbrain online
platform and brand, and by providing an extensive selection of products and
services previously unavailable through a single or centralized source. In
addition, Fatbrain will consider developing incremental revenue opportunities by
promoting Fatbrain's products through affiliated sites and expanding into
related product areas.

     Establish and Leverage Supplier Relationships.  Fatbrain intends to
capitalize upon the advantages associated with its online platform to create and
sustain strong relationships with publishers and other suppliers. Fatbrain also
intends to leverage its market leadership position to expand cooperative
marketing campaigns with publishers, pursue direct supply relationships and
improve volume discounts. Fatbrain plans to hire additional personnel primarily
dedicated to establishing and maintaining supplier relationships in order to
improve availability, delivery, pricing terms and, in certain circumstances,
exclusivity.

     Maintain Technology Focus and Expertise.  Because speed, scalability and
ease-of-use are essential to effectively operating successful business to
business initiatives, Fatbrain's internal engineering group will continue to
devote substantial resources to develop, acquire and implement technological
enhancements to Fatbrain's Web site and transaction-processing systems. Among
other technology objectives, Fatbrain intends to provide increasingly
value-added services and make the user interface as intuitive, engaging and
effective as possible, while continuously improving the efficiency of Fatbrain's
transaction-processing and fulfillment activities.

Fatbrain's Online Store

     Customers enter Fatbrain's professionally focused online store through the
Fatbrain Web site and, in addition to ordering technical and professional books,
technology-based training solutions, product manuals and research reports,
customers can conduct targeted searches, browse highlighted selections,
bestsellers and other features, read and post reviews, register for value-added
services, check order status and participate in promotions.

     Browsing.  Fatbrain's online store offers visitors a variety of highlighted
subject areas and special features. Popular features include "bestsellers,"
"what's hot" and "our recommendations," which enable individuals to view the
most popular and best selling items. The "what's hot" area directs customers to
information resources for particular subject categories such as Java or C++, and
"partner shelves" provides the user with titles and selections specific to
products from technology leaders such as Cisco, Hewlett-Packard, Microsoft and
Sun Microsystems. In addition, Fatbrain's home page presents a variety of other
features of topical or current-event interest, such as "what's new" which allows
customers to be notified of recent releases of new versions and "events
calendar" which provides the user information on store events and tradeshows.
Further, customers can click on the "suggestions" button, located at the bottom
of each page and make a suggestion to us.

     Searching.  A primary feature of Fatbrain's online store is its
interactive, searchable catalog of more than 900,000 titles. Fatbrain provides a
selection of search tools enabling users to quickly find information resources
based on title, subject, author, publisher or ISBN. Within a particular search,
a customer can choose to sort the selections in various orders of importance.
Fatbrain believes that its focus on professional materials allows for an
efficient search mechanism by delivering search results of relevant materials.
After a selection has been located, Fatbrain informs customers of related
products which provides unique up-selling and marketing opportunities.

     Ordering.  To purchase products, customers simply click on an icon to add
books to their online shopping basket and can remove products from their
shopping baskets as they browse. To execute orders, customers click on the
"checkout" icon and are prompted to supply shipping and credit card details,
either online, by e-mail or by telephone. Customer account information is stored
on Fatbrain's secure servers and is automatically recalled for subsequent
purchases. Personal passwords allow repeat customers to automatically access
previously provided information, as well as book notification profiles.
Fatbrain's system automatically confirms each order by e-mail within minutes
after placing the order and advises customers by e-mail shortly after orders are
shipped.
                                       68
<PAGE>   82

     Reviews and Content.  Fatbrain's online store offers numerous forms of
content to entertain, engage and inform readers, and enhance the customer's
shopping experience. For many selections, customers are able to access reviews
by Fatbrain's in-house editorial staff and other industry leaders. In addition,
customers are encouraged to write and post their own reviews which are also
available under "more information available" icons. Within the "authors' domain"
area of the online store, customers can access other interviews and articles by
industry leaders. Due to the customer's need for credible advice, specific
background information about reviewers is posted, such as the reviewer's
profession and level of expertise. In addition, Fatbrain's practice of
displaying the table of contents for many of its selections, and often sample
chapters, enables the purchaser to evaluate the content of the item being
purchased.

     Availability and Fulfillment.  Fatbrain strives to ship 90% of all orders
received weekdays by 4:00 p.m. Pacific Time on the same day. Below each product
offering is a symbol that indicates whether such item is in stock. Customers
select from a variety of delivery options, including overnight and various
international shipping alternatives. Fatbrain seeks to provide rapid and
reliable fulfillment of customer orders and intend to continue to improve its
record of availability and fulfillment.

     Customized Online Stores.  Fatbrain's Information Exchange product suite
allows its corporate customers the opportunity to outsource the management,
marketing and distribution of mission-critical internal and external corporate
information while providing faster and better service to those requiring the
information. One of the features of the product is to provide customized
professional bookstores within the customer's corporate networks which integrate
with existing business processes to give organizations control over procurement.
The program provides Fatbrain with opportunities to be the preferred provider of
information resources to organizations and their employees and constituents.

     In addition to Fatbrain's online stores, Fatbrain maintains two retail
stores located in San Jose and Sunnyvale, California operating under the name
Computer Literacy, Inc. These stores supplement Fatbrain's operating results and
provide a profitable means of customer acquisition. Additionally, the existence
of the stores enables Fatbrain to engage in unique cross-promotional efforts and
offer in-store events such as guest lectures. Fatbrain periodically evaluates
the location and productivity of its stores, and may close, consolidate or
relocate stores as conditions warrant.

Customers

     Fatbrain's customers consist of both corporate customers, who can take
advantage of Fatbrain's entire Information Exchange suite of products, and
individual professionals, who primarily purchase for business purposes. Through
relationships with corporate customers, Fatbrain sells primarily to purchasing
agents, corporate librarians and training departments as well as to individual
employees within these organizations. Fatbrain has also leveraged these
corporate customer relationships into sales to constituents of the corporate
customers. The number of Fatbrain's customer accounts has grown from
approximately 1,600 as of January 31, 1997 to approximately 246,000 as of
January 31, 2000 and repeat purchases have accounted for approximately 58% of
online revenue in the fiscal year ended January 31, 2000. No single Fatbrain
customer accounted for more than 10% of Fatbrain's total revenue for any fiscal
year since inception. Set forth below is a case study of a representative
corporate customer relationship.

     Sun Microsystems, Inc.  Sun Microsystems has a centralized library resource
that serves its global corporate staff's information needs. Sun Microsystems was
looking for a partner who could provide a secure mechanism to enable employees
to browse and order important technical documents quickly. Sun Microsystems
chose Fatbrain because of Fatbrain's unique focus on the technical professional,
immediate inventory of over 30,000 technical titles, departmental billing,
centralized purchasing control and specialized content including recommended
reading lists. The Sun Microsystems Library acts as a central purchasing agent,
and Sun Microsystem's employees are able to browse and order at the co-branded
site developed and hosted by Fatbrain. The Sun Microsystems library and Fatbrain
work together to help serve the information needs of the worldwide employee
base, by promoting this online channel for information resources that is
co-branded with Sun Microsystems Library and Fatbrain logos.

                                       69
<PAGE>   83

Sales and Marketing

     Fatbrain's sales and marketing strategy is focused on the corporate
enterprise-wide customer. This approach is designed to cost-effectively
strengthen Fatbrain's brand name, increase customer traffic to Fatbrain's online
store, build customer loyalty and develop repeat revenue opportunities through
Fatbrain's distribution channels.

     Corporate Sales.  Fatbrain has an increasing number of sales personnel
primarily focused on fulfilling the information resource requirements of
corporate organizations and their employees and constituents. Fatbrain's direct
sales force is headquartered in Santa Clara, California and each member is
assigned to specific strategic accounts. Each member of the direct sales
organization, including telesales personnel, is compensated with fixed and
variable performance-based compensation.

     Marketing and Mass Market Sales.  Fatbrain utilizes a variety of programs
and promotional activities to increase traffic and purchases on its Web site and
in retail locations. Fatbrain maintains a proprietary customer database of
e-mail addresses that allows for cost-effective personal notification and other
targeted marketing. Fatbrain continues to build customer loyalty by delivering
customized services, promotions and products to its customers. Fatbrain targets
the individual customer through a mix of promotional activities and strategic
advertising. Over 10,000 Web sites have links to Fatbrain's online store. These
links are located primarily on Web sites concerning computers or other technical
topics, which are considered complementary to Fatbrain's online store. Fatbrain
also places a limited number of advertisements on strategic Web sites. Fatbrain
advertises in a number of trade journals, newspapers and magazines targeted to
the information technology professionals and information systems consultants.

Customer Service and Support

     Fatbrain is committed to providing superior customer service and support.
Fatbrain customer service and support personnel are trained to assist customers
in purchasing decisions, recommend complementary products and handle general
customer inquiries. Fatbrain answers service and support questions through
e-mail and through its toll-free phone line from 5:00 a.m. to 8:00 p.m., Pacific
Time on weekdays and 9:00 a.m. to 5:00 p.m., Pacific Time on weekends. Fatbrain
has automated certain portions of its customer service and support operations
and intends to enhance and provide further automation of such service and
operations.

Warehousing and Fulfillment

     For fiscal 1999 and 2000, respectively, Fatbrain purchased approximately
37% and 34% of its inventory from Ingram Book Company and 22% and 17% of its
inventory from Pearson Education Division. Fatbrain relies to a large extent on
rapid fulfillment from Ingram, Pearson and other vendors. Fatbrain generally has
no commitments or arrangements with any of its vendors that guarantee the
availability of merchandise, the continuation of particular payment terms or the
extension of credit limits. There can be no assurance Fatbrain's current vendors
will continue to sell merchandise to Fatbrain on current terms or that Fatbrain
will be able to establish new or extend current vendor relationships to ensure
acquisition of merchandise in a timely and efficient manner and on acceptable
commercial terms. If Fatbrain were unable to develop and maintain relationships
with vendors that would allow Fatbrain to obtain sufficient quantities of
merchandise on acceptable commercial terms, Fatbrain's business, financial
condition and results of operations could be materially adversely affected.

     Fatbrain currently maintains a warehouse and distribution center in
Erlanger, Kentucky. Fatbrain operates on a software supported warehousing and
distribution solution from Manhattan Associates, PKMS Warehouse Management
System.

Technology and Product Development

     Using a combination of Fatbrain internally developed proprietary technology
and commercially available licensed technology, Fatbrain has implemented an
integrated system of site management, search

                                       70
<PAGE>   84

engine, customer support, inventory management, network monitoring, quality
assurance, transaction processing and fulfillment services. Fatbrain's
technology architecture is based on a distributed model that is extremely
scalable, flexible and modular.

     Fatbrain's current strategy is to focus its development efforts on creating
and enhancing the proprietary software unique to Fatbrain's business, especially
as it relates to interaction with customers. Fatbrain licenses commercially
available technology in areas where it cannot create unique value. Fatbrain's
integrated system consists of a dynamic Web site and transaction processing
components. Fatbrain's dynamic Web site allows customers to search, browse and
view product information, monitor product status and availability, compare
different product options, and make purchase decisions specific to their
particular needs. Fatbrain has implemented a transaction processing system that
supports corporate ordering, multiple account profiles for individual and
corporate users, custom integration and co-branding with partner sites, the
application of selective discounting and promotion codes, and referral tracking
and reporting. The system can accommodate large numbers of products, across
different product categories and millions of individual items, offer users
multiple shipping and delivery options and provide secure credit card
transactions. Fatbrain has implemented a customer service system that manages
order adjustments, credits, returns, refunds, cancellations and customer account
information. Fatbrain's back-end system is fully integrated and includes
inventory management, accounts payable, accounts receivable, general ledger, and
retail point of sale. Fatbrain's engineering strategy includes enhancing the
functionality of its existing features, developing new features and integrating
off-the-shelf components into Fatbrain's environment. Fatbrain is currently
investing significant resources in its system development and expects to
continue to do so in the future. Fatbrain believes that its future success
depends on its ability to continue developing and enhancing this system. The
uninterrupted operation of Fatbrain's online store and related system is
essential to its business and the site operations staff is responsible for
ensuring its reliability. Fatbrain uses three Internet service providers.
Fatbrain anticipates upgrading capacity to allow for faster telecommunication
services in the uture.

Competition

     The electronic commerce market is new, rapidly evolving and intensely
competitive. The market for information resources is more mature but also
intensely competitive. Fatbrain expects competition to continue to intensify in
the future. Fatbrain currently or potentially competes with a variety of
companies. These competitors include:

     - A significant number of retail and online bookstores, including
       Amazon.com, Barnes & Noble.com, Borders Group, Inc. and other vendors of
       books, training products and product manuals;

     - Various computer super-stores that carry related information resources at
       retail locations, in catalogs and over the Internet;

     - A number of indirect competitors that specialize in electronic commerce
       or derive a substantial portion of their revenue from electronic
       commerce; and

     - With respect to MightyWords, 1stBooks, Books24x7, iUniverse.com,
       netLibrary, PublishOne and a variety of self-publishing and e-publishing
       sites.

There can be no assurance that Fatbrain can maintain a competitive position
against current or future competitors as they enter the markets in which
Fatbrain competes, particularly those with greater financial, marketing,
service, support, technical and other resources than us. Any failure to maintain
a competitive position within the market could have a material adverse effect on
Fatbrain's business, financial condition, results of operations and cash flows.

     Fatbrain believes that the principal competitive factors on which it
competes include:

     - Brand recognition;

     - Selection;

                                       71
<PAGE>   85

     - Personalized services;

     - Convenience;

     - Price;

     - Accessibility;

     - Customer service;

     - Quality of search tools;

     - Quality of editorial and other site content; and

     - Reliability and speed of fulfillment.

     Many of Fatbrain's current and potential competitors have longer operating
histories, larger customer bases, greater brand recognition and significantly
greater financial, marketing and other resources than Fatbrain. In addition,
online retailers may be acquired by, receive investments from or enter into
other commercial relationships with larger, well-established and well-financed
companies as use of the Internet and other online services increases. Certain of
Fatbrain's competitors may be able to secure merchandise from vendors on more
favorable terms, devote greater resources to marketing and promotional
campaigns, adopt more aggressive pricing or inventory availability policies and
devote substantially more resources to Web site and systems development than
Fatbrain. Increased competition may result in reduced operating margins, loss of
market share and a diminished brand franchise.

     As a strategic response to changes in the competitive environment, Fatbrain
may from time to time make certain pricing, service or marketing decisions or
acquisitions that could result in reduced margins or otherwise have a material
adverse effect on Fatbrain's business, financial condition and results of
operations. New technologies and the expansion of existing technologies may
increase the competitive pressures on Fatbrain. For example, applications that
select specific titles from a variety of Web sites may channel customers to
online booksellers that compete with Fatbrain. Companies that control access to
transactions through a network or Web browsers could also promote Fatbrain
competitors or charge Fatbrain a substantial fee for inclusion. In addition,
vendors of information resources such as technology based training could provide
direct access to training programs online. There can be no assurance that
Fatbrain will be able to compete successfully against current and future
competitors, and the competitive pressures Fatbrain faces may have a material
adverse effect on Fatbrain's business, financial condition and results of
operations.

Intellectual Property and Other Proprietary Rights

     Fatbrain regards its copyrights, service marks, trademarks, trade dress,
trade secrets and similar intellectual property as critical to Fatbrain's
success, and rely on trademark and copyright law, trade secret protection and
confidentiality and/or license agreements with Fatbrain's employees, customers,
partners and others to protect its proprietary rights. Fatbrain pursues the
registration of its trademarks and service marks in the U.S. and
internationally, and have applied for the registration of certain of its
trademarks and service marks. Effective trademark, service mark, copyright and
trade secret protection may not be available in every country in which
Fatbrain's products and services are made available online. While Fatbrain
attempts to ensure that the quality of its brand is maintained by such
licensees, there can be no assurance that such licensees will not take actions
that might materially adversely affect the value of Fatbrain's proprietary
rights or reputation, which could have a material adverse effect on Fatbrain's
business, financial condition, results of operations and cash flows. There can
be no assurance that the steps Fatbrain takes to protect its proprietary rights
will be adequate or that third parties will not infringe or misappropriate
Fatbrain's copyrights, trademarks, trade dress and similar proprietary rights.
In addition, there can be no assurance that other parties will not assert
infringement claims against Fatbrain. Such claims, even if not meritorious,
could result in the expenditure of significant financial and managerial
resources. Fatbrain is not currently aware of any legal proceedings pending or
threatened against it.

                                       72
<PAGE>   86

     In addition, Fatbrain displays reviews and articles on technical subjects
in its online store. Some reviews and articles may be copyrighted and Fatbrain
may not have explicit permission from the author for use of such intellectual
property. There can be no assurance that the authors will not assert
infringement claims against Fatbrain. If a claim is asserted alleging that
Fatbrain has infringed the proprietary rights of a third party, Fatbrain may be
required to seek licenses to continue to use such intellectual property. The
failure to obtain the necessary licenses or other rights at a reasonable cost
could have a material adverse effect on Fatbrain's business, financial condition
and results of operations.

Employees

     As of January 31, 2000, Fatbrain employed 286 full-time employees. In
addition Fatbrain employed 29 part-time employees, primarily for its physical
retail stores. Fatbrain also employs independent contractors and other temporary
employees in its editorial, operations and finance and administration
departments. None of Fatbrain's employees are represented by a labor union, and
Fatbrain considers its employee relations to be good.

     Competition for qualified personnel in Fatbrain's industry is intense,
particularly among software development and other technical staff. Fatbrain
believes that its future success depends in part on its continued ability to
attract, hire and retain a sufficient number of highly skilled personnel.

     FOR OTHER FACTORS AFFECTING OPERATING RESULTS, LIQUIDITY AND CAPITAL
RESOURCES, SEE "RISKS OF THE BUSINESS OF EACH OF BARNES & NOBLE.COM AND
FATBRAIN" AND "RISKS RELATED SOLELY TO FATBRAIN."

Properties

     Fatbrain's principal administrative, engineering, marketing, customer
service and merchandising facility totals approximately 64,750 square feet and
is located in Santa Clara, California under a master lease that expires in 2006.
In addition, Fatbrain leases a 40,000 square foot warehousing facility in
Erlanger, Kentucky. Fatbrain also leases two physical stores located in San Jose
and Sunnyvale, California. Fatbrain does not own any real property. Fatbrain
expects that its current facilities will be sufficient for the foreseeable
future. Fatbrain periodically evaluates the location and productivity of its
stores, and may close, consolidate or relocate stores as conditions warrant.

Legal Proceedings

     Fatbrain is not currently aware of any legal proceedings pending against
it.

                                       73
<PAGE>   87

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATION OF FATBRAIN

OVERVIEW

     Fatbrain began selling technical books in February 1996, technology based
training solutions in January 1998, corporate documentation in May 1998, and
professional resources for the engineering, science, mathematics and financial
services industries in March 1999. In October 1999 Fatbrain began offering
eMatter at its online store. More recently, Fatbrain introduced its Information
Exchange product suite, as well as information resources for the medical and
biotechnology industries. Fatbrain generates revenues from the sale of its
products through its professionally focused online store, certain co-branded
corporate online stores and its two retail locations as well as through trade
shows and book fairs. Fatbrain generally recognizes revenue from its online
store upon shipment, from eMatter sales when the content is downloaded by the
customer and from its physical retail stores, trade shows and book fairs, at the
time of sale. In the year ended January 31, 2000, Fatbrain generated additional
revenue by selling advertising space on its Web site.

     Cost of revenues includes costs of products and inbound and outbound
freight. These costs may vary as a percentage of total revenues in any given
period due to a number of factors, including increased price competition, varied
levels of cooperative advertising dollars received from certain publishers of
books, changes in the size and timing of discounts and other promotional
activities, and changes in product mix.

     Since inception, Fatbrain has incurred significant net operating losses and
expects to incur additional net operating losses for the foreseeable future.
There can be no assurance that Fatbrain will achieve profitability or that, if
profitability is achieved, it will be sustained. As of July 31, 2000 Fatbrain
had an accumulated deficit of $66.8 million.

RESULTS OF OPERATIONS

  Years Ended January 31, 1998, 1999 and 2000

     The following table presents Fatbrain's results of operations as a
percentage of total revenues for the periods indicated.

<TABLE>
<CAPTION>
                                                              YEAR ENDED JANUARY 31,
                                                              -----------------------
                                                              1998     1999     2000
                                                              -----    -----    -----
<S>                                                           <C>      <C>      <C>
Revenues:
  Online....................................................   27.6%    53.9%    81.4%
  Retail and other..........................................   72.4     46.1     18.6
                                                              -----    -----    -----
          Total revenues....................................  100.0    100.0    100.0
Cost of revenues(1):
  Online....................................................   72.5     79.1     80.6
  Retail and other..........................................   65.8     65.4     65.2
                                                              -----    -----    -----
          Total cost of revenues............................   67.6     72.8     77.8
                                                              -----    -----    -----
Gross profit................................................   32.4     27.2     22.2
</TABLE>

                                       74
<PAGE>   88

<TABLE>
<CAPTION>
                                                              YEAR ENDED JANUARY 31,
                                                              -----------------------
                                                              1998     1999     2000
                                                              -----    -----    -----
<S>                                                           <C>      <C>      <C>
Operating expenses:
  Sales and marketing.......................................   38.3     50.1     71.1
  Development and engineering...............................    7.8     14.5     18.6
  General and administrative................................   15.3     14.7     20.8
                                                              -----    -----    -----
          Total operating expenses..........................   61.4     79.3    110.5
                                                              -----    -----    -----
Loss from operations........................................  (29.1)   (52.1)   (88.3)
Interest, net...............................................   (0.1)     2.1      2.6
                                                              -----    -----    -----
Net loss....................................................  (29.1%)  (50.0%)  (85.7%)
                                                              =====    =====    =====
</TABLE>

---------------
(1) Cost of online revenue and cost of retail and other revenue are shown as a
    percentage of related online revenue and retail and other revenue,
    respectively.

  Fiscal 1999 Compared To Fiscal 2000

     Online Revenue.  Fatbrain's online revenue is comprised of revenue from
online sales of information resources, net of returns, associated outbound
shipping charges and, to a lesser extent, the sale of advertising space on
Fatbrain's Web site. Fatbrain's online revenue increased from $10.7 million, or
53.9% of total revenues in the fiscal year ended January 31, 1999, to $28.8
million, or 81.4% of total revenues in the fiscal year ended January 31, 2000,
primarily as a result of significant increases in Fatbrain's customer base (from
77,956 at January 31, 1999 to 246,175 at January 31, 2000), and repeat purchases
from Fatbrain's existing customers.

     Fatbrain's international sales represented approximately 21% and 13% of
online revenue for the fiscal year ended January 31, 1999 and the fiscal year
ended January 31, 2000, respectively.

     Retail and Other Revenue.  Fatbrain's retail and other revenue is comprised
primarily of revenue generated by Fatbrain's physical retail stores and, to a
lesser extent, by trade shows and book fairs. Fatbrain's retail and other
revenue decreased from $9.1 million, or 46.1% of total revenues for the fiscal
year ended January 31, 1999, to $6.6 million, or 18.6% of total revenues in the
fiscal year ended January 31, 2000, primarily as a result of an increased focus
of Fatbrain's sales and marketing on the online business, as well as the closure
of two retail stores, located in Cupertino, California and Vienna, Virginia, at
the end of fiscal 1999. Fatbrain periodically evaluates the location and
productivity of its retail stores and may close, consolidate or relocate stores
as conditions warrant. Any closure, consolidation or relocation of a retail
store is likely to decrease Fatbrain's retail and other revenue.

     Cost of Online Revenue.  Fatbrain's cost of online revenue is comprised
primarily of the cost of merchandise sold through Fatbrain's online store and
associated inbound and outbound shipping costs. Fatbrain's cost of online
revenue increased from $8.4 million, or 79.1% of online revenue for the fiscal
year ended January 31, 1999, to $23.2 million, or 80.6% of online revenue in the
fiscal year ended January 31, 2000, primarily due to increased online sales
volume.

     Cost of Retail and Other Revenue.  Fatbrain's cost of retail and other
revenue is comprised of the cost of merchandise sold through Fatbrain's retail
stores and at trade shows and book fairs and includes associated inbound
shipping costs. Fatbrain's cost of retail and other revenue decreased from $6.0
million, or 65.4% of retail and other revenue in the fiscal year ended January
31, 1999, to $4.3 million, or 65.2% of retail and other revenue in the fiscal
year ended January 31, 2000. The decrease in absolute dollars was attributable
to the decrease in retail and other sales.

     Gross Profit.  Fatbrain's gross profit as a percentage of total revenues
decreased from 27.2% in the fiscal year ended January 31, 1999, to 22.2% in the
fiscal year ended January 31, 2000. The percentage decrease was primarily a
result of the increase in online sales as a percent of total revenues, as well
as Fatbrain's online competitive pricing policy and discounted shipping
offerings. Fatbrain has offered, and

                                       75
<PAGE>   89

expects to continue to offer in the foreseeable future, discounts on various
product offerings and on outbound shipping to encourage new customers and online
traffic. Such pricing pressure is likely to reduce gross margins in the future
but may be partially offset by the change in mix of products sold towards higher
margin technology based training materials and corporate documentation.

     Sales and Marketing Expenses.  Fatbrain's sales and marketing expenses
consist of payroll and related expenses for personnel engaged in corporate
sales, marketing and fulfillment, advertising, promotional and public relations
expenditures, and direct expenses associated with Fatbrain's retail stores.
Fatbrain's sales and marketing expenses increased from $9.9 million, or 50.1% of
total revenues in the fiscal year ended January 31, 1999, to $25.1 million, or
71.1% of total revenues in the fiscal year ended January 31, 2000. The increase
in absolute dollars was primarily attributable to the expansion of Fatbrain's
online store and its direct sales force, plus an increase in advertising,
branding, public relations and other promotional expenditures to support
Fatbrain's introduction of the Fatbrain brand and eMatter. The increase was also
due to the increased personnel and related expenses required to implement
Fatbrain's marketing strategy and fulfill customer demand. Fatbrain intends to
continue to enhance its corporate sales force to generate increased online
traffic and acquire customers and to pursue branding, marketing and telesales
campaigns.

     Development and Engineering Expenses.  Fatbrain's development and
engineering expenses primarily consist of costs associated with systems and
telecommunications infrastructure, as well as editorial operations. Fatbrain's
development and engineering expenses increased from $2.9 million, or 14.5% of
total revenues in the fiscal year ended January 31, 1999, to $6.6 million, or
18.6% of total revenues in the fiscal year ended January 31, 2000. The increase
in absolute dollars was primarily attributable to increased staffing and
associated costs related to enhancing the features, content and functionality of
Fatbrain's online store and transaction-processing systems, as well as increased
investments in systems and telecommunications infrastructure. Additionally,
Fatbrain incurred significant costs associated with the development and
introduction of the Fatbrain brand and eMatter due to both increased staffing
and systems infrastructure costs. To date, all of Fatbrain's development and
engineering costs have been expensed as incurred. Fatbrain believes that
continued investment in systems and infrastructure development is critical to
attaining its strategic objectives.

     General and Administrative Expenses.  Fatbrain's general and administrative
expenses consist of payroll and related costs associated with executive,
accounting and administrative personnel, facilities expense, recruiting,
professional service fees, information technology costs and other general
corporate expenses. Fatbrain's general and administrative expenses increased
from $2.9 million, or 14.7% of total revenues in the fiscal year ended January
31, 1999, to $7.4 million or 20.8% of total revenues in the fiscal year ended
January 31, 2000. This increase in absolute dollars was primarily due to
increased salaries and related expenses associated with the hiring of additional
personnel and increases in facilities related costs associated with Fatbrain's
move to a new larger facility in July 1999.

     In February 1999, Fatbrain entered into a seven (7) year lease agreement
for Fatbrain's headquarters. The new building is 64,750 square feet, and is
located in Santa Clara, California. Fatbrain occupies all 64,750 square feet.
The lease term commenced on May 1, 1999. Future minimum lease commitments under
the lease are as follows: fiscal 2001: $1.1 million; fiscal 2002: $1.1 million;
fiscal 2003: $1.2 million; fiscal 2004: $1.2 million; and thereafter: $2.9
million. The lease provides that the consent of the landlord is required in
connection with a transfer of the lease upon a change of control of Fatbrain.

     In April 1999, Fatbrain entered into a three (3) year sub-lease for a
40,000 square foot distribution facility in Erlanger, Kentucky. Fatbrain will
occupy approximately 20,000 square feet of the facility and plans to sub-lease
the remaining 20,000 square feet for one to two years. Future minimum lease
commitments under the Kentucky lease are as follows: fiscal 2000: $142,500;
fiscal 2001: $171,000; fiscal 2002: $171,000; and fiscal 2003: $28,500. Fatbrain
moved the warehousing and fulfillment of orders to Kentucky in May 1999, in
order to be in closer proximity to certain publishers, wholesalers, distributors
and delivery services. At the same time Fatbrain moved from a manual
distribution process to a software supported solution from Manhattan Associates,
PKMS Warehouse Management System.

                                       76
<PAGE>   90

     Interest, Net.  Fatbrain's net interest income increased from $413,000 in
the fiscal year ended January 31, 1999, to $921,000 in the fiscal year ended
January 31, 2000 due to the investment of increased cash balances on hand.

     Liquidity And Capital Resources.  Since inception, Fatbrain has financed
its operations through private sales of Preferred Stock which totaled
approximately $19.3 million net of issuance costs, public sale of Common Stock
in November 1998 which totaled approximately $30.8 million net of issuance costs
and private sale of Common Stock and Warrants in November 1999 which totaled
approximately $29.9 million net of issuance costs.

     Net cash used in Fatbrain's operating activities was $11.1 million in
fiscal 1999 and $26.7 million in fiscal 2000. Cash used in operating activities
in fiscal 1999 primarily resulted from a net loss of $9.9 million plus increases
of $1.1 million in accounts receivable and $826,000 in prepaid expenses and
other assets, as well as a decrease in accounts payable of $622,000, offset by a
reduction in inventory of $479,000 as well as depreciation and amortization of
$648,000. For fiscal 2000, cash used in Fatbrain's operating activities
primarily resulted from a net loss of $30.3 million plus increases of $1.8
million in accounts receivable and $2.6 million in inventories, and $2.3 million
in prepaid expenses and other assets, offset by an increase in accounts payable
and accrued expenses of $8.2 million as well as depreciation and amortization of
$1.6 million.

     Net cash used in Fatbrain's investing activities was $21.0 million in
fiscal 1999 while cash provided by financing activities was $2.1 million in
fiscal 2000. Cash used in Fatbrain's investing activities in fiscal 1999 was
primarily attributable to $19.6 million in purchases of investment securities,
as well as purchases of property and equipment of $1.4 million. Cash provided by
Fatbrain's investing activities in fiscal 2000 was primarily due to the sale of
$12.5 million in investment securities, partially offset by purchases of
property and equipment of $10.5 million.

     Cash provided by Fatbrain's financing activities was $36.5 million and
$30.6 million in fiscal 1999 and fiscal 2000, respectively. Cash provided by
Fatbrain's financing activities in fiscal 1999 consisted primarily of proceeds
from the issuance of common stock in an initial public offering of $30.8 million
net of issuance costs, as well as proceeds from the issuance of preferred stock
of $5.5 million. Cash provided by Fatbrain's financing activities in fiscal 2000
consisted primarily of proceeds from the issuance of common stock and warrants
for $29.9 million in a private equity financing.

     As of January 31, 2000, Fatbrain had $15.4 million of cash and equivalents.
As of that date, Fatbrain's principal commitments consisted of obligations
outstanding under a purchase agreement with SmartForce (formerly CBT Systems,
Ltd.) and operating and capital leases. Although Fatbrain has no material
long-term commitments for capital expenditures, it anticipates a substantial
increase in its capital expenditures and lease commitments consistent with
anticipated growth in operations, infrastructure and personnel.

     On July 12, 2000, Fatbrain filed a registration statement (File No.
333-41262) on Form S-3 with the SEC relating to the public offering, pursuant to
Rule 415 under the Securities Act of 1933, as amended, of up to an aggregate of
$20,000,000 in securities of Fatbrain. On August 7, 2000, the SEC declared this
registration statement effective. On August 22, 2000, Fatbrain filed a
supplement to the prospectus relating to the issuance and sale of up to 582,860
shares of the Fatbrain common stock and the sale of a warrant to purchase up to
116,572 shares of Fatbrain common stock, with the SEC. On September 13, 2000,
Fatbrain filed a supplement to the prospectus, dated September 13, 2000,
relating to the issuance and sale of up to 554,710 shares of Fatbrain common
stock and the sale of a warrant to purchase up to 110,942 shares of Fatbrain
common stock with the SEC.

  Fiscal 1998 Compared To Fiscal 1999

     Online Revenue.  Fatbrain's online revenue increased from $3.0 million, or
27.6% of total revenues, to $10.7 million, or 53.9% of total revenues,
respectively, as a result of significant increases in the customer base (from
19,979 to 77,956) and repeat purchases from existing customers.

                                       77
<PAGE>   91

     Fatbrain's International sales represented approximately 21.4% and 20.8% of
online revenue for fiscal 1998 and fiscal 1999, respectively.

     Retail and Other Revenue.  Fatbrain's retail and other revenue increased
from $7.9 million, or 72.4% of total revenues, to $9.1 million, or 46.1% of
total revenues, for fiscal 1998 and fiscal 1999, respectively, primarily due to
only nine months of retail revenues being recorded in fiscal 1998, and a full
year in fiscal 1999. Fatbrain closed its retail stores in Cupertino, California
and Vienna, Virginia in September and December, 1998, respectively. Fatbrain
does not expect that the closing of these stores will have a material impact on
future operations.

     Cost of Online Revenue.  Fatbrain's cost of online revenue increased from
$2.2 million, or 72.5% of online revenue, to $8.4 million, or 79.1% of online
revenue, for fiscal 1998 and fiscal 1999, respectively. The increase in absolute
dollars was attributable to increased online sales volume.

     Cost of Retail and Other Revenue.  Fatbrain's cost of retail and other
revenue increased from $5.2 million, or 65.8% of retail and other revenue, to
$6.0 million, or 65.4% of retail and other revenue, in fiscal 1998 and fiscal
1999, respectively, primarily as a result of the increase in retail and other
revenue.

     Gross Profit.  Fatbrain's gross profit as a percentage of total revenues
decreased from 32.4% to 27.2% for fiscal 1998 and fiscal 1999, respectively. The
percentage decrease was primarily a result of the increase in online sales as a
percent of total revenues, as well as the implementation by Fatbrain of an
online competitive pricing policy.

     Sales and Marketing Expenses.  Fatbrain's sales and marketing expenses
consist of direct expenses associated with Fatbrain's retail stores, as well as
advertising, promotional and public relations expenditures, payroll and related
expenses for personnel engaged in corporate sales, marketing and fulfillment.
Fatbrain's sales and marketing expenses increased from $4.2 million, or 38.3% of
total revenues, to $9.9 million, or 50.1% of total revenues, for fiscal 1998 and
fiscal 1999, respectively. The increase in absolute dollars was primarily
attributable to the expansion of Fatbrain's online store and its direct sales
force, the increase in advertising, public relations and other promotional
expenditures, and the increased personnel and related expenses required to
implement Fatbrain's marketing strategy and fulfill customer demand.

     Development and Engineering Expenses.  Fatbrain's development and
engineering expenses primarily consist of costs associated with systems and
telecommunications infrastructure, editorial operations and content acquisition.
Fatbrain's development and engineering expenses increased from $860,000 or 7.8%
of total revenues, to $2.9 million, or 14.5% of total revenues, for fiscal 1998
and fiscal 1999, respectively. The increase in absolute dollars was primarily
attributable to increased staffing and associated costs related to enhancing the
features, content and functionality of Fatbrain's online store and
transaction-processing systems, as well as increased investments in systems and
telecommunications infrastructure.

     General and Administrative Expenses.  Fatbrain's general and administrative
expenses increased from $1.7 million, or 15.3% of total revenues, to $2.9
million or 14.7% of total revenues, for fiscal 1998 and fiscal 1999,
respectively. This increase in absolute dollars was primarily due to increased
salaries and related expenses associated with the hiring of additional personnel
and increases in professional fees.

     Interest, Net.  Fatbrain's net interest expense was $7,000 for fiscal 1998,
as compared with net interest income of $413,000 for fiscal 1999. Fatbrain's net
interest expense during fiscal 1998 was primarily attributable to borrowings on
Fatbrain's bank line of credit. Net interest income in fiscal 1999 resulted from
the investment of cash proceeds from private and public financing.

  Three Months Ended July 31, 1999 and July 31, 2000

     Online Revenue.  Fatbrain's online revenue increased from $5.8 million, or
78.6% of total revenues in the three months ended July 31, 1999, to $13.6
million, or 88.5% of total revenues in the three months ended July 31, 2000,
primarily as a result of significant increases in Fatbrain's customer base (from

                                       78
<PAGE>   92

138,725 to 363,128), repeat purchases from existing customers, and expanded
product offering such as Fatbrain's Information Exchange suite.

     Fatbrain's international sales represented approximately 14% and 17% of
online revenue for the three months ended July 31, 1999 and the three months
ended July 31, 2000, respectively.

     Retail and Other Revenue.  Fatbrain's retail and other revenue increased in
absolute dollars, but decreased as a percentage of total revenue from $1.6
million, or 21.4% of total revenues for the three months ended July 31, 1999, to
$1.8 million, or 11.5% of total revenues in the three months ended July 31,
2000, primarily as a result of an increased focus of Fatbrain's sales and
marketing on the online business.

     Cost of Online Revenue.  Fatbrain's cost of online revenue increased from
$4.5 million, or 78.3% of online revenue for the three months ended July 31,
1999, to $10.5 million, or 77.0% of online revenue in the three months ended
July 31, 2000. The increase in absolute dollars was attributable to increased
online sales volume.

     Cost of Retail and Other Revenue.  Fatbrain's cost of retail and other
revenue increased from $1.0 million, or 65.5% of retail and other revenue in the
three months ended July 31, 1999, to $1.2 million, or 65.0% of retail and other
revenue in the three months ended July 31, 2000. The increase in absolute
dollars was attributable to increased retail sales volume.

     Gross Profit.  Fatbrain's gross profit as a percentage of total revenues
remained the same at 24.4% in the three months ended July 31, 1999 and 2000.

     Sales and Marketing Expenses.  Fatbrain's sales and marketing expenses
increased from $5.3 million, or 71.5% of total revenues in the three months
ended July 31, 1999, to $7.4 million, or 48.2% of total revenues in the three
months ended July 31, 2000. The increase in absolute dollars was primarily
attributable to the expansion of Fatbrain's online store and its direct sales
force, plus an increase in advertising, branding, public relations and other
promotional expenditures associated with MightyWords (Fatbrain's former wholly
owned subsidiary) prior to the financing. The increase was also due to the
increased personnel and related expenses required to implement Fatbrain's
marketing strategy and fulfill customer demand. Fatbrain intends to continue to
pursue branding, marketing and telesales campaigns to generate increased online
traffic and acquire customers. Accordingly, Fatbrain expects sales and marketing
expenses to increase in absolute dollars for the foreseeable future, but
continue to decrease as a percentage of total revenues as total revenues
increase.

     Development and Engineering Expenses.  Fatbrain's development and
engineering expenses increased from $1.3 million, or 17.6% of total revenues in
the three months ended July 31, 1999, to $2.2 million, or 14.1% of total
revenues in the three months ended July 31, 2000. The increase in absolute
dollars was primarily attributable to increased staffing and associated costs
related to enhancing the features, content and functionality of Fatbrain's
online store and transaction-processing systems, as well as increased
investments in systems and telecommunications infrastructure. To date, all
development and engineering costs have been expensed as incurred.

     General and Administrative Expenses.  Fatbrain's general and administrative
expenses increased from $1.3, or 18.2% of total revenues in the three months
ended July 31, 1999, to $3.4 million or 22.4% of total revenues in the three
months ended July 31, 2000. This increase was primarily due to increased
salaries and related expenses associated with the hiring of additional personnel
and increases in professional fees, as well as increased rental expenses
associated with the expansion in Fatbrain's current headquarters. Fatbrain
expects general and administrative expenses to increase in absolute dollars as
it expands staff and incurs additional costs related to the expansion of its
business and the costs resulting from being a public company, but continue to
decrease as a percentage of total revenues as total revenues increase.

     Other expense.  Other expense of $397,000 for the three months ended July
31, 2000 represents Fatbrain's approximate 24.0% interest in the net loss of
MightyWords from June 5, 2000 through July 31, 2000.

                                       79
<PAGE>   93

     Interest, Net.  Fatbrain's net interest decreased from $177,000 interest
income in the three months ended July 31, 1999, to $35,000 interest expense in
the three months ended July 31, 2000 due to the reduction in cash and
investments as well as interest and finance fees charged on Fatbrain's line of
credit.

  Six Months Ended July 31, 1999 and July 31, 2000

     Online Revenue.  Fatbrain's online revenue increased from $10.3 million, or
76.1% of total revenues in the six months ended July 31, 1999, to $25.8 million,
or 87.6% of total revenues in the six months ended July 31, 2000, primarily as a
result of significant increases in Fatbrain's customer base (from 137,725 to
363,128), repeat purchases from existing customers, and expanded product
offering such as Fatbrain's Information Exchange suite.

     Fatbrain's international sales represented approximately 16% and 15% of
online revenue for the six months ended July 31, 1999 and the six months ended
July 31, 2000, respectively.

     Retail and Other Revenue.  Fatbrain's retail and other revenue increased in
absolute dollars, but decreased as a percentage of total revenue from $3.2
million, or 23.9% of total revenues for the six months ended July 31, 1999, to
$3.6 million, or 12.4% of total revenues in the six months ended July 31, 2000,
primarily as a result of an increased focus of Fatbrain's sales and marketing on
the online business.

     Cost of Online Revenue.  Fatbrain's cost of online revenue increased from
$8.2 million, or 79.5% of online revenue for the six months ended July 31, 1999,
to $20.3 million, or 79.0% of online revenue in the six months ended July 31,
2000. The increase in absolute dollars was attributable to increased online
sales volume.

     Cost of Retail and Other Revenue.  Fatbrain's cost of retail and other
revenue increased from $2.1 million, or 65.2% of retail and other revenue in the
six months ended July 31, 1999, to $2.4 million, or 65.2% of retail and other
revenue in the six months ended July 31, 2000. The increase in absolute dollars
was attributable to increased retail sales volume.

     Gross Profit.  Fatbrain's gross profit as a percentage of total revenues
decreased from 23.9% in the six months ended July 31, 1999 to 22.7% in the six
months ended July 31, 2000 as the higher margin retail and other revenue
represented a smaller portion of total revenue.

     Sales and Marketing Expenses.  Fatbrain's sales and marketing expenses
increased from $9.9 million, or 73.6% of total revenues in the six months ended
July 31, 1999, to $17.9 million, or 60.9% of total revenues in the six months
ended July 31, 2000. The increase in absolute dollars was primarily attributable
to the expansion of Fatbrain's online store and its direct sales force, plus an
increase in advertising, branding, public relations and other promotional
expenditures associated with MightyWords (Fatbrain's former wholly owned
subsidiary) prior to the financing. The increase was also due to the increased
personnel and related expenses required to implement Fatbrain's marketing
strategy and fulfill customer demand.

     Development and Engineering Expenses.  Fatbrain's development and
engineering expenses increased from $2.4 million, or 17.9% of total revenues in
the six months ended July 31, 1999, to $4.5 million, or 15.5% of total revenues
in the six months ended July 31, 2000. The increase in absolute dollars was
primarily attributable to increased staffing and associated costs related to
enhancing the features, content and functionality of Fatbrain's online store and
transaction-processing systems, as well as increased investments in systems and
telecommunications infrastructure.

     General and Administrative Expenses.  Fatbrain's general and administrative
expenses increased from $2.5 million, or 18.6% of total revenues in the six
months ended July 31, 1999, to $6.7 million or 22.8% of total revenues in the
six months ended July 31, 2000. This increase was primarily due to increased
salaries and related expenses associated with the hiring of additional personnel
and increases in professional fees, as well as increased rental expenses
associated with expansions in Fatbrain's current headquarters.

                                       80
<PAGE>   94

     Other expense.  Other expense of $397,000 for the six months ended July 31,
2000 represents Fatbrain's approximate 24.0% interest in the net loss of
MightyWords from June 5, 2000 through July 31, 2000.

     Interest, Net.  Fatbrain's net interest income decreased from $506,000 in
the six months ended July 31, 1999, to $165,000 in the six months ended July 31,
2000 due to the reduction in cash and investments.

LIQUIDITY AND CAPITAL RESOURCES

     Since inception, Fatbrain has financed its operations primarily through
private sales of preferred stock which totaled approximately $19.3 million (net
of issuance costs), and public sale of common stock in Fatbrain's initial public
offering in November 1998 which totaled approximately $30.8 million (net of
issuance costs), private sale of Common Stock and Warrants in November 1999
which totaled approximately $29.9 million (net of issuance costs), and private
sale of Common Stock and Warrants in August and September 2000 which totaled
approximately $4,000,000.

     Fatbrain's net cash used in operating activities was $6.0 million in the
three months ended July 31, 1999 and $12.7 million in the three months ended
July 31, 2000. Fatbrain's cash used in operating activities in the three months
ended July 31, 1999 primarily resulted from a net loss of $5.9 million plus
increases of $384,000 and $379,000, respectively, in accounts receivable and
inventories and a decrease of $252,000 in accrued liabilities, offset by a
decrease in prepaid expenses and other assets of $284,000 and an increase in
accounts payable of $251,000, as well as depreciation and amortization. For the
three months ended July 31, 2000, Fatbrain's cash used for operating activities
primarily resulted from a net loss of $9.7 million plus increases of $3.1
million and $1.4 million, respectively, in accounts receivable and receivable
from affiliate plus a decrease in accounts payable of $1.8 million offset by a
$1.4 million decrease in prepaid expenses and other assets and a $630,000
decrease in inventory, as well as depreciation and amortization. The significant
increase in Fatbrain's accounts receivable was primarily due to an increase in
sales, as well as Fatbrain's recent accounting system conversion in April 2000.
The system conversion resulted in delays in collections, which was addressed in
July and collections have improved subsequently.

     Fatbrain's net cash used in operating activities was $11.3 million in the
six months ended July 31, 1999 and $24.0 million in the six months ended July
31, 2000. For the six months ended July 31, 1999, cash used in operating
activities primarily resulted from a net loss of $11.1 million plus increases of
$484,000, $2.7 million, and $478,000, respectively, in accounts receivable,
inventories, and prepaid expenses and other current assets, partially offset by
a $2.6 million increase in accounts payable, as well as depreciation and
amortization. Fatbrain's cash used for operating activities for the six months
ended July 31, 2000, primarily resulted from a net loss of $22.7 million plus
increases of $4.1 million and $1.4 million, respectively, in accounts receivable
and receivable from affiliate offset by a $1.7 million increase in accounts
payable and a $576,000 increase in accrued liabilities, as well as depreciation
and amortization.

     Fatbrain's net cash provided by investing activities was $2.0 million in
the three months ended July 31, 1999 and was attributable to $4.5 million from
the sale of investments, offset by $2.5 million used to purchase property and
equipment. Fatbrain's net cash provided by investing activities was $1.2 million
in the three months ended July 31, 2000 and was due to $2.5 million from the
sale of investments, offset by $1.3 million used to purchase property and
equipment. Fatbrain's net cash provided by investing activities was $4.8 million
in the six months ended July 31, 1999 and was attributable to $8.8 million from
the sale of investments, offset by $4.0 million used to purchase property and
equipment. Fatbrain's net cash provided by investing activities was $3.1 million
in the six months ended July 31, 2000 and was due to $6.8 million from the sale
of investments offset by $3.7 million used to purchase property and equipment.

     Fatbrain's cash provided by financing activities was $254,000 in the three
months ended July 31, 1999 and was due primarily to $227,000 in purchases under
Fatbrain's employee stock purchase plan, as well as stock option exercises.
Fatbrain's net cash provided by financing activities was $8.3 million in the
three
                                       81
<PAGE>   95

months ended July 31, 2000 and was mainly attributable to $8.6 million received
from MightyWords at the time of its financing. Cash provided by financing
activities was $306,000 in the six months ended July 31, 1999 and was due
primarily to purchases under Fatbrain's employee stock purchase plan, as well as
stock options exercises. Fatbrain's net cash provided by financing activities
was $10.4 million in the six months ended July 31, 2000 and was mainly
attributable to $8.6 million received from MightyWords at the time of its
financing, as well as $1.4 million in proceeds from Fatbrain's line of credit
plus purchases under Fatbrain's employee stock purchase plan, and stock option
exercises. Fatbrain has a $3.0 million line of credit, which expires on April
26, 2001.

     As of July 31, 2000 Fatbrain had $4.9 million of cash and equivalents. As
of that date, Fatbrain's principal commitments consisted of obligations
outstanding under an agreement with SmartForce (formerly CBT Systems, Ltd.) and
operating and capital leases. Although Fatbrain has no material long-term
commitments for capital expenditures, Fatbrain anticipates an increase in
capital expenditures and lease commitments consistent with anticipated growth in
operations, infrastructure and personnel.

     FOR OTHER FACTORS AFFECTING OPERATING RESULTS, LIQUIDITY AND CAPITAL
RESOURCES, SEE "RISKS OF THE BUSINESS OF EACH OF BARNES & NOBLE.COM AND
FATBRAIN" AND "RISKS RELATED SOLELY TO FATBRAIN."

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE

     None.

                                       82
<PAGE>   96

                       PRINCIPAL STOCKHOLDERS OF FATBRAIN

     The following table sets forth, as of September 14, 2000, certain
information with respect to shares beneficially owned by (i) each person who is
known by Fatbrain to be the beneficial owner of more than five percent of
Fatbrain's outstanding shares of common stock, (ii) each of Fatbrain's directors
and the executive officers named in the Summary Compensation Table and (iii) all
current directors and executive officers as a group. Beneficial ownership has
been determined in accordance with Rule 13d-3 under the Securities Exchange Act
of 1934. Under this rule, certain shares may be deemed to be beneficially owned
by more than one person (if, for example, persons share the power to vote or the
power to dispose of the shares). In addition, shares are deemed to be
beneficially owned by a person if the person has the right to acquire shares
(for example, upon exercise of an option or warrant) within sixty (60) days of
the date as of which the information is provided; in computing the percentage
ownership of any person, the amount of shares is deemed to include the amount of
shares beneficially owned by such person (and only such person) by reason of
such acquisition rights. As a result, the percentage of outstanding shares of
any person as shown in the following table does not necessarily reflect the
person's actual voting power at any particular date.

<TABLE>
<CAPTION>
NAME AND ADDRESS                                                   AFTER MERGER            PERCENT
OF BENEFICIAL OWNER                                        AMOUNT BENEFICIALLY OWNED(1)    OWNED(2)
-------------------                                        ----------------------------    --------
<S>                                                        <C>                             <C>
Vulcan Ventures Incorporated(3)..........................           1,796,785                12.3%
  110 110th Avenue, N.E. Suite 550
  Bellevue, WA 98004
Sierra Ventures V, L.P.(4)...............................             939,643                 6.6%
  3000 Sand Hill Road, Building 4,
  Suite 210
  Menlo Park, CA 94025
Entities affiliated with Highland........................             697,904                 4.8%
Capital Partners IV L.P.(5)
  Two International Place
  Boston, MA 02110
Chris MacAskill..........................................             866,496                 6.1%
Kim Orumchian(6).........................................           1,013,022                 6.9%
Dennis F. Capovilla(7)...................................             529,456                 3.6%
Sean M. Cumbie(8)........................................             245,638                 1.7%
Keith E. Benjamin(5).....................................             697,904                 4.8%
Peter G. Bodine(9).......................................             345,103                 2.4%
Diane H. Daggart(3)......................................           1,796,785                12.3%
Alan S. Fisher(10).......................................               9,000                 0.1%
Peter C. Wendell(4)......................................             939,643                 6.6%
All directors and executive officers as a group (9
  people)(11)............................................           6,443,047                40.4%
</TABLE>

---------------
   * Indicates beneficial ownership of less than 1%.

 (1) Percentage ownership is based on 14,283,205 shares of Fatbrain common stock
     outstanding on September 14, 2000.

 (2) Shares of Fatbrain common stock subject to options currently exercisable or
     exercisable within 60 days of September 14, 2000 are deemed outstanding for
     purposes of computing the percentage ownership of the person holding such
     options but are not deemed outstanding for computing the percentage
     ownership of any other person. Except pursuant to applicable community
     property laws or as indicated in the footnotes to this table, each
     stockholder identified in the table possesses sole voting and investment
     power with respect to all shares of Fatbrain common stock shown as
     beneficially owned by such stockholder. Unless otherwise indicated, the
     address of each of the individuals listed in the table is c/o Fatbrain.com,
     Inc., 2550 Walsh Avenue, Santa Clara, CA 95051.

                                       83
<PAGE>   97

 (3) Includes 287,494 shares issuable upon exercise of a warrant held by Vulcan
     Ventures Incorporated and 7,500 shares of Fatbrain common stock issuable
     upon immediately exercisable options held directly by Diane H. Daggatt. Ms.
     Daggatt, a member of Fatbrain's board of directors, is an investment
     analyst for Vulcan Ventures Incorporated. Ms. Daggatt disclaims beneficial
     ownership of shares held by Vulcan Ventures Incorporated.

 (4) Includes 1,500 shares of Fatbrain common stock issuable upon immediately
     exercisable options held directly by Peter C. Wendell. Mr. Wendell, a
     director of Fatbrain, is a general partner of SV Associates V, L.P., SV
     Associates V, L.P. is the general partner of Sierra Ventures V, L.P. Mr.
     Wendell disclaims beneficial ownership of the shares held by Sierra
     Ventures V, L.P. except to the extent of his pecuniary interest therein.

 (5) Includes 137,997 shares issuable upon exercise of a warrant held by
     Highland Capital Partners IV Limited Partnership, 5,750 shares issuable
     upon exercise of a warrant by Highland Entrepreneurs' Fund IV Limited
     Partnership and 75,000 shares of Fatbrain common stock issuable upon
     immediately exercisable options held directly by Keith E. Benjamin. Mr.
     Benjamin, a member of Fatbrain's board of directors, is a managing member
     of the general partner of Highland Capital Partners IV Limited Partnership
     and a managing member of the general partner of Highland Entrepreneurs'
     Fund IV Limited Partners. Mr. Benjamin disclaims beneficial ownership of
     shares held by or through Highland Capital Partners IV Limited Partnership
     and Highland Entrepreneurs' Fund IV Limited Partnership except to the
     extent of his pecuniary interest arising from his interest as a managing
     member of the general partner of Highland Capital Partners IV Limited
     Partnership and of Highland Entrepreneurs' Fund IV Limited Partnership.

 (6) Includes 344,922 shares of Fatbrain common stock issuable upon exercise of
     immediately exercisable options.

 (7) Includes 529,456 shares of Fatbrain common stock issuable upon exercise of
     immediately exercisable options.

 (8) Includes 245,638 shares of Fatbrain common stock issuable upon exercise of
     immediately exercisable options.

 (9) Includes 232,887 shares held by APV Technology Partners, L.P., 58,220
     shares held by APV Technology Partners U.S., L.P., 52,496 shares held by
     APV Technology Partners II, L.P. (collectively, the "APV Funds"), and 1,500
     shares of Common Stock issuable upon exercise of immediately exercisable
     options held directly by Peter G. Bodine. Mr. Bodine is a managing member
     of APV Management Co., L.L.C., the general partner of the APV Funds. Mr.
     Bodine disclaims beneficial ownership of the shares held by the APV Funds
     except to the extent of his pecuniary interest therein.

(10) Includes 9,000 shares of Fatbrain common stock issuable upon exercise of
     immediately exercisable options.

(11) Includes 1,214,516 shares of Fatbrain common stock issuable upon exercise
     of immediately exercisable options and 431,241 shares of Fatbrain common
     stock issuable upon exercise of outstanding warrants.

                                       84
<PAGE>   98

                      COMPARISON OF RIGHTS OF STOCKHOLDERS

GENERAL

     As a result of the merger, holders of Fatbrain common stock will become
stockholders of Barnes & Noble.com, and the rights of the former stockholders of
Fatbrain will thereafter be governed by Barnes & Noble.com's amended and
restated certificate of incorporation, amended and restated bylaws and the
Delaware General Corporation Law. The rights of Fatbrain stockholders are
currently governed by the Fatbrain second amended and restated certificate of
incorporation and amended and restated bylaws and the Delaware General
Corporation Law.

     Barnes & Noble.com and Fatbrain are each Delaware corporations subject to
the provisions of Delaware law. Because Barnes & Noble.com and Fatbrain are
Delaware corporations, the stockholders of each corporation are treated the same
under Delaware law. However, because of different provisions in the companies'
certificates of incorporation and bylaws, the rights of the stockholders of the
companies will differ in some instances.

     Set forth below are comparisons between the rights of Barnes & Noble.com
stockholders and Fatbrain stockholders under their respective certificates of
incorporation and bylaws. This description summarizes the material differences
that may affect the rights of stockholders of Barnes & Noble.com and Fatbrain,
but does not purport to be a complete statement of all such differences.
Stockholders should read the relevant provisions of the laws and documents
discussed below. For information on how to obtain copies of the certificates of
incorporation and bylaws of the companies, see "Where You Can Find More
Information."

LIMITATION OF DIRECTOR LIABILITY

     Barnes & Noble.com.  The amended and restated certificate of incorporation
of Barnes & Noble.com contains provisions that limit the liability of the
directors of Barnes & Noble.com to the fullest extent permitted under Delaware
law. The provisions eliminate the liability of the Barnes & Noble.com directors
to Barnes & Noble.com and to its respective stockholders for monetary damages
relating to breaches of the directors' fiduciary duties in their capacity as
directors, except for specific breaches and acts or omissions for which the law
of Delaware expressly provides that no limitation of liability may be effective.
Delaware law does not permit indemnification in the following circumstances:

     - for breach of a director's duty of loyalty to a corporation or its
       stockholders;

     - for acts or omissions not in good faith or that involve intentional
       misconduct or a knowing violation of the law;

     - for unlawful distributions; and

     - in respect of any transaction from which a director received an improper
       personal benefit.

     Pursuant to the amended and restated certificate of incorporation of Barnes
& Noble.com, limitation of liability of directors will not be limited or
eliminated by any amendment or modification of the certificate of incorporation.
The Barnes & Noble.com amended and restated bylaws further instruct the
corporation to indemnify directors, officers and agents of Barnes & Noble.com to
the fullest extent permitted by the Delaware General Corporation Law for claims
or proceedings arising from such individuals' relationship with Barnes &
Noble.com.

     Fatbrain.  Fatbrain's second amended and restated certificate of
incorporation provides that no director of Fatbrain will be liable to Fatbrain
or its stockholders for monetary damages for a breach of the director's
fiduciary duty, except that a director's liability will not be limited for:

     - any breach of the director's duty of loyalty to Fatbrain or its
       stockholders;

     - acts or omissions not in good faith or which involve intentional
       misconduct or a knowing violation of law;
                                       85
<PAGE>   99

     - the unlawful payment of dividends; or

     - any transaction from which the director derived an improper personal
       benefit.

     Under the second amended and restated certificate of incorporation of
Fatbrain, limitation of liability of directors may not be retroactively limited
or eliminated by any amendment or modification of Fatbrain's second amended and
restated certificate of incorporation. The Fatbrain amended and restated bylaws
further instruct the corporation to indemnify directors, officers and agents of
Fatbrain to the fullest extent permitted by the Delaware General Corporation Law
for claims or proceedings arising from such individuals' relationship with
Fatbrain.

AUTHORIZED CAPITAL

     Barnes & Noble.com.  The amended and restated certificate of incorporation
provides for three classes of common stock. Barnes & Noble.com has total
authorized capital stock of 800,002,000 shares, consisting of: (i) 750,000,000
shares of Class A Common Stock, par value $0.001 per share; (ii) 1,000 shares of
Class B Common Stock, par value $0.001 per share; (iii) 1,000 shares of Class C
Common Stock, par value $0.001 per share; and 50,000,000 shares of preferred
stock, par value $0.001 per share. The number of authorized shares of any class
or classes of capital stock may be increased or decreased (but not below the
number of shares thereof then outstanding) by each of the following, voting
separately as a class:

     - affirmative vote of the holders of a majority of the voting power of the
       stock of Barnes & Noble.com entitled to vote generally in the election of
       directors irrespective of the provisions of Section242(b)(2) of the
       Delaware General Corporation Law or any corresponding provision
       hereinafter enacted;

     - if a Class B director is then entitled to be a member of the special
       committee of the board of directors, by the affirmative vote of the
       holders of a majority of the Class B Common Stock; and

     - if a Class C director is then entitled to be a member of the special
       committee of the board of directors, by the affirmative vote of the
       holders of a majority of the Class C Common Stock.

     Fatbrain.  Fatbrain has total authorized capital stock of 55,000,000
shares, consisting of 50,000,000 shares of common stock, par value $0.001 per
share, and 5,000,000 shares of preferred stock, $0.001 par value. At August 31,
2000, 13,648,457 shares of Fatbrain common stock and no shares of its preferred
stock were issued and outstanding. Fatbrain may issue its preferred stock in one
or more series, from time to time, each with the rights, preferences and
designations as determined by the board of directors without need for
authorization or approval of its stockholders.

DIVIDENDS

     Barnes & Noble.com.  Holders of Class A Common Stock, Class B Common Stock
and Class C Common Stock will share ratably in any dividend declared by the
board of directors, subject to any preferential rights of any outstanding
preferred stock. Dividends consisting of shares of Class A Common Stock, Class B
Common Stock and Class C Common Stock may be paid only as follows: (i) shares of
Class A Common Stock may be paid only to holders of shares of Class A Common
Stock, and shares of Class B Common Stock and Class C Common Stock may be paid
only to holders of Class B Common Stock and Class C Common Stock, as the case
may be; and (ii) shares shall be paid proportionally with respect to each
outstanding share of Class A, Class B Common Stock and Class C Common Stock.
Barnes & Noble.com may not subdivide or combine shares of either class of common
stock without at the same time proportionally subdividing or combining shares of
the other class.

     Fatbrain.  Fatbrain's amended and restated bylaws provide that dividends
upon the capital stock of Fatbrain, subject to the provisions of the second
amended and restated certificate of incorporation, if any, may be declared by
the board of directors at any regular or special meeting, pursuant to Delaware
law. Dividends may be paid in cash, in property, or in shares of the capital
stock, subject to the provisions of the second amended and restated certificate
of incorporation.

                                       86
<PAGE>   100

CONVERSION OF CLASS B COMMON STOCK AND CLASS C COMMON STOCK

     Barnes & Noble.com.  Each share of Class B Common Stock and Class C Common
Stock is convertible at the option of the holder thereof into one share of Class
A Common Stock. Any shares of Class B Common Stock and Class C Common Stock
transferred to a person other than Barnes & Noble or any of its subsidiaries or
Bertelsmann or any of its subsidiaries shall automatically convert to shares of
Class A Common Stock upon such disposition. If the number of outstanding shares
of Class B Common Stock plus the number of membership units owned by the holder
of the Class B Common Stock falls below 15% of the number of outstanding
membership units, then all outstanding shares of Class B Common Stock shall
automatically convert into Class A Common Stock. If the number of the
outstanding shares of Class C Common Stock plus the number of membership units
owned by the holder of the Class C Common Stock falls below 15% of the number of
outstanding membership units, then all outstanding shares of Class C Common
Stock shall automatically convert into Class A Common Stock.

     Fatbrain.  Fatbrain has no similar provision in its second amended and
restated certificate of incorporation and amended and restated bylaws.

PREFERRED STOCK

     Barnes & Noble.com.  The board of directors will be authorized, without
further stockholder approval, to issue from time to time up to an aggregate of
50 million shares of preferred stock in one or more series and to fix or alter
the designations, preferences, rights and any qualifications, limitations or
restrictions of the shares of each such series thereof, including the dividend
rights, dividend rates, conversion rights, voting rights, terms of redemption
(including sinking fund provisions), redemption price or prices, liquidation
preferences and the number of shares constituting any series or designations of
such series. At August 31, 2000, there were no shares of preferred stock issued
and outstanding. Barnes & Noble.com has no present plans to issue any shares of
preferred stock. See "Comparison of Rights of Stockholders -- Anti-Takeover
Effects of Certain Provisions of Delaware Law."

     Fatbrain.  The second amended and restated certificate of incorporation of
Fatbrain provides that Fatbrain may issue its preferred stock in one or more
series, from time to time, each with rights, preferences and designations as
determined by the board of directors, without need for authorization or approval
by its stockholders. The board of directors is authorized, in the resolution or
resolutions adopted by the board of directors providing for the issue of any
wholly unissued series of preferred stock, within the limitations of the second
amended and restated certificate of incorporation, to fix or alter the dividend
rights, dividend rate, conversions rights, voting rights, rights and terms of
redemption (including sinking fund provisions), the redemption price or prices,
and the liquidation preferences of any wholly unissued series of preferred
stock, and the number of shares constituting any such series, but not below the
number of shares of such series then outstanding. In case the number of shares
of any series shall be so decreased, the shares constituting such decrease shall
resume the status that they had prior to the adoption of the resolution
originally fixing the number of shares of such series.

ANTI-TAKEOVER EFFECTS OF CERTAIN PROVISIONS OF DELAWARE LAW

     Delaware law contains a number of provisions that may have the effect of
delaying or discovering a hostile takeover. Section 203 of the Delaware General
Corporation Law prohibits a Delaware corporation from entering into a business
combination with the beneficial owner of 15% or more of the corporation's
outstanding voting stock, or its affiliates, for a period of three years after
the 15% beneficial owner achieved this level of ownership. Section 203 permits a
business combination with a 15% beneficial owner if:

     - prior to the date the stockholder becomes a 15% beneficial owner, the
       board of directors of the corporation approve either the business
       combination or the transaction that will result in the person or entity
       becoming 15% beneficial owner;

                                       87
<PAGE>   101

     - the interested stockholder acquires at least 85% of the corporation's
       outstanding voting stock, excluding shares owned by persons who are
       directors, officers and by various employee stock plans, in the same
       transaction in which the stockholder becomes a 15% beneficial owner; or

     - on or subsequent to the date of the transaction by which the stockholder
       becomes a 15% beneficial owner, the board of directors approves the
       business combination and by a vote of the holders of two-thirds of the
       corporation's outstanding voting stock, not including shares owned by the
       15% beneficial owners.

     In general, a Delaware corporation must specifically elect, through an
amendment to its bylaws or certificate of incorporation, not to be governed by
these provisions.

     Barnes & Noble.com.  Barnes & Noble.com is subject to the provisions of
Section 203 of the Delaware General Corporation Law. In general, Section 203
prohibits a publicly held Delaware corporation from engaging in a "business
combination" with an "interested stockholder", unless (with certain exceptions)
the "business combination" or the transaction in which the person became an
interested stockholder is approved in the prescribed manner. Generally, a
"business combination" includes a merger, asset or stock sale, or other
transaction resulting in a financial benefit to the interested stockholder.
Generally, an "interested stockholder" is a person who, together with affiliates
and associates, owns (or within three years prior to the determination of
interested stockholder status, did own) 15% or more of a corporation's voting
stock. The existence of this provision would be expected to have an
anti-takeover effect with respect to transactions not approved in advance by the
board of directors, including discouraging attempts that might result in a
premium over the market price for the shares of common stock held by
stockholders. However, certain provisions of the amended and restated
certificate of incorporation and amended and restated bylaws, which provisions
are summarized in the following paragraphs, may be deemed to have an
anti-takeover effect and may delay, defer or prevent a tender offer or takeover
attempt that a stockholder might consider in its best interest, including those
attempts that might result in a premium over the market price for the shares
held by stockholders.

     Additionally, provisions of the amended and restated certificate of
incorporation and amended and restated bylaws, which provisions are summarized
in the following paragraphs, may be deemed to have an anti-takeover effect and
may delay, defer or prevent a tender offer or takeover attempt that a
stockholder might consider in its best interest, including those attempts that
might result in a premium over the market price for the shares held by
stockholders.

     The relevant portions of the amended and restated certificate of
incorporation and amended and restated bylaws are designed to discourage certain
types of transactions that may involve an actual or threatened change of control
of Barnes & Noble.com These provisions are meant to encourage persons interested
in acquiring control of Barnes & Noble.com to first consult with the board of
directors to negotiate terms of a potential business combination or offer.
Further, these provisions protect against an unsolicited proposal for a takeover
of Barnes & Noble.com that may effect the long-term value of the Barnes &
Noble.com's stock or that may be otherwise unfair to the stockholders of Barnes
& Noble.com

     Classified Board of Directors.  Barnes & Noble.com's board of directors is
divided into three classes of directors serving staggered three-year terms. As a
result, approximately one-third of the board of directors is elected each year.
The board of directors consists of nine directors, provided that if there shall
be less than three classes of common stock issued and outstanding, then the
board of directors shall consist of an amount of directors equal to three
multiplied by the number of classes of common stock then issued and outstanding.
Further, the board of directors has the sole power and authority to increase or
decrease, within the range, the number of directors. Vacancies on the board of
directors may be filled for the unexpired term, or for a new term when there is
an increase in the size, only by an affirmative vote of at least a majority of
the remaining directors then in office.

     As provided for in the amended and restated certificate of incorporation
and amended and restated bylaws, directors may only be removed from office for
cause by an affirmative vote of the holders of at least eighty (80%) percent of
the voting stock, voting together as a single class. These provisions, when

                                       88
<PAGE>   102

coupled with the provision of the amended and restated certificate of
incorporation authorizing the board of directors to fill vacant directorships or
increase the size of the board of directors, may deter a stockholder from
removing incumbent directors and simultaneously gaining control of the board of
directors by filling the vacancies created by such removal with its own
nominees.

     Special Meetings of Stockholders.  The amended and restated certificate of
incorporation provides that special meetings of stockholders of Barnes &
Noble.com may be called only by the chairman of the board of directors or a
majority of the board of directors.

     Advance Notice Requirements for Stockholder Proposals and Director
Nominations.  The amended and restated bylaws provide that stockholders seeking
to bring business before an annual meeting of stockholders, or to nominate
candidates for election as directors at an annual meeting of stockholders, must
provide timely notice thereof in writing. To be timely, a stockholder's notice
must be delivered to or mailed and received at the principal executive offices
of Barnes & Noble.com, not less than 30 days nor more than 60 days prior to the
annual meeting; provided, that in the event that less than 40 days' notice or
prior public disclosure of the date of the annual meeting is given or made to
stockholders, notice by the stockholder to be timely must be received by the
close of business on the 10th day following the date on which notice of the date
of the meeting is given to stockholders' or made public, whichever first occurs.
The amended and restated bylaws also specify certain requirements as to the form
and content of a stockholder's notice. These provisions may preclude
stockholders from bringing matters before an annual meeting of stockholders or
from making nominations for directors at an annual meeting of stockholders.

     Authorized but Unissued Shares.  The authorized but unissued shares of
common stock and preferred stock are available for future issuance without
stockholder approval. These additional shares may be utilized for a variety of
corporate purposes, including future public offerings to raise additional
capital, corporate acquisitions and employee benefit plans. The existence of
authorized but unissued shares of common stock and preferred stock could render
more difficult or discourage an attempt to obtain control of Barnes & Noble.com
by means of a proxy contest, tender offer, merger or otherwise.

     Amendments.  The Delaware General Corporation Law provides generally that
the affirmative vote of a majority of the shares entitled to vote on any matter
is required to amend a corporation's certificate of incorporation or bylaws,
unless a corporation's certificate of incorporation or bylaws, as the case may
be, requires a greater percentage. The affirmative vote of the holders of at
least 70% of the issued and outstanding common stock, voting as one class, is
required to amend or repeal the amended and restated certificate of
incorporation. Subject to the amended and restated bylaws, the board of
directors may from time to time make, amend, supplement or repeal the amended
and restated bylaws by vote of a majority of the board of directors; provided,
however, that the stockholders may change or amend or repeal any provision of
the amended and restated bylaws by the affirmative vote of the holders of a
majority of the common stock, voting as one class, (1) if a Class B Director is
then entitled to be a member of the special committee, by the affirmative vote
of the holders of a majority of the Class B Common Stock, voting separately as a
class, and (2) if a Class C Director is then entitled to be a member of the
special committee, by the affirmative vote of the holders of a majority of the
Class C Common Stock, voting separately as a class.

     Fatbrain.  Fatbrain is subject to the provisions of Section 203 of the
Delaware General Corporation Law. The Fatbrain board of directors has the
authority to issue up to 5,000,000 shares of preferred stock, and to determine
the price, rights, preferences, privileges and restrictions, including voting
rights, of those shares without any further vote or action by the stockholders.
The rights of the holders of Fatbrain common stock will be subject to, and may
be seriously harmed by, the rights of the holders of any preferred stock that
may be issued in the future. The issuance of preferred stock may have the effect
of delaying, deferring or preventing a third party from acquiring Fatbrain
without further action by the Fatbrain stockholders. Fatbrain has no present
plans to issue shares of preferred stock. Further, selected provisions of
Fatbrain's second amended and restated certificate of incorporation and Delaware
law could delay or make more difficult a merger, tender offer or proxy contest
involving Fatbrain.

                                       89
<PAGE>   103

VOTING; ELECTION OF DIRECTORS

     Barnes & Noble.com.  The amended and restated certificate of incorporation
of Barnes & Noble.com provided the following voting rights to holders of common
stock:

     - the holders of Class A Common Stock, Class B Common Stock and Class C
       Common Stock generally have identical rights, except each holder of Class
       A Common Stock is entitled to one vote per share and each holder of Class
       B Common Stock and Class C Common Stock is entitled to the number of
       votes per share equal to: (A) ten, multiplied by the sum of (1) the
       aggregate number of Class B Common Stock and Class C Common Stock owned
       by such holder and (2) the aggregate number of membership units owned by
       such holder, divided by (B) the number of shares of Class B Common Stock
       and Class C Common Stock owned by such holder.

     - the holders of Class B Common Stock are entitled to elect three directors
       to the board of directors; and

     - the holders of Class C Common Stock are entitled to elect three directors
       to the board of directors.

The remaining directors will be elected by all of the stockholders of Barnes &
Noble.com voting together as a single class. Holders of shares of Class A Common
Stock, Class B Common Stock and Class C Common Stock are not entitled to
cumulate their votes in the elections of directors.

     Generally, all matters to be voted on by stockholders must be approved by a
majority (or, in the case of election of directors, plurality) of the votes
entitled to be cast by all shares of Class A Common Stock, Class B Common Stock
and Class C Common Stock present in person or represented by proxy, voting
together as a single class, subject to any voting rights granted to holders of
any preferred stock.

     Fatbrain.  Each Fatbrain stockholder is entitled to one vote for each share
of common stock upon any matter properly considered and acted on by the
stockholders of Fatbrain. In all elections of directors, directors are elected
by an affirmative vote of the holders of a majority of the votes of the shares
present, in person or by proxy at the meeting and entitled to vote in the
election of directors. The vote of a majority of shares represented at a meeting
and entitled to vote at a meeting at which a quorum exists is generally
necessary to approve other actions requiring stockholder approval.

MERGERS, SHARE EXCHANGES AND SALES OF ASSETS

     Delaware law generally requires that any merger, share exchange or sale of
all or substantially all the assets of a corporation not in the ordinary course
of business be approved by the affirmative vote of the majority of the issued
and outstanding shares of each voting group entitled to vote, unless a different
vote is required by the certificate of incorporation or bylaws.

     Barnes & Noble.com.  In the event of any merger or consolidation of Barnes
& Noble.com with or into another company in connection with which shares of
common stock are converted into or exchangeable for shares of stock, other
securities or property (including cash), all holders of such common stock,
regardless of class, will be entitled to receive the same kind and amount of
shares of stock and other securities and property (including cash).

     Fatbrain.  The second amended and restated certificate of incorporation and
the amended and restated bylaws of Fatbrain do not specifically address mergers,
share exchanges or sale of assets; therefore, the affirmative vote of the
majority of the outstanding shares of common stock entitled to vote is required.

LIQUIDATION, DISSOLUTION OR WINDING UP

     Delaware law generally requires that dissolution of a corporation must be
approved by the affirmative vote of the majority of the issued and outstanding
shares of each voting group entitled to vote.

     Barnes & Noble.com.  On liquidation, dissolution or winding up of Barnes &
Noble.com, after payment in full of the amounts required to be paid to holders
of preferred stock, if any, all holders of common stock, regardless of class,
are entitled to share ratably in any assets available for distribution to
holders of shares of common stock.

                                       90
<PAGE>   104

     Fatbrain.  The second amended and restated certificate of incorporation and
the amended and restated bylaws of Fatbrain do not specifically address
liquidation, dissolution or winding up; therefore, the affirmative vote of the
majority of the outstanding shares of common stock entitled to vote is required.

REDEMPTION AND PREEMPTIVE RIGHTS

     Barnes & Noble.com.  No shares of any class of common stock are subject to
redemption or have preemptive rights to purchase additional shares of common
stock.

     Fatbrain.  No shares of common stock are subject to redemption or have
preemptive rights to purchase additional shares of common stock.

AMENDMENTS TO CERTIFICATES OF INCORPORATION AND BYLAWS

     Delaware law provides generally that a Delaware corporation's certificate
of incorporation may be amended by the affirmative vote of the holders of a
majority of the outstanding shares entitled to vote on the matter.

     Barnes & Noble.com.  In addition to the standard Delaware requirement, and
subject to any voting rights granted to holders of any outstanding preferred
stock, Barnes & Noble.com's amended and restated certificate of incorporation
provides that any amendment to the provisions of the amended and restated
certificate of incorporation must be approved by a majority of the combined
voting power of all Class A Common Stock, Class B Common Stock and Class C
Common Stock, voting together as a single class. However, amendments to the
amended and restated certificate of incorporation that would alter or change the
powers, preferences or special rights of the Class A Common Stock, Class B
Common Stock or Class C Common Stock so as to affect them adversely also must be
approved by a majority of the votes entitled to be cast by the holders of the
shares affected by the amendment, voting as a separate class. Notwithstanding
the foregoing, any amendment to Barnes & Noble.com's amended and restated
certificate of incorporation to increase or decrease the authorized shares of
any class shall be approved upon the affirmative vote of the holders of a
majority of the common stock, voting together as a single class. Barnes & Noble
and Bertelsmann, by a vote of at least 75% of their respective Class B Common
Stock and Class C Common Stock (each voting separately as a class), may, without
a vote of the holders of the Class A Common Stock, approve a merger of B&N.com
LLC into Barnes & Noble.com. See "-- Voting; Election of Directors" and
"-- Anti-Takeover Effects of Certain Provisions of Delaware Law."

     Fatbrain.  In addition to the right of stockholders to amend Fatbrain's
bylaws pursuant to Delaware law, Fatbrain's second amended and restated
certificate of incorporation authorizes the board of directors to amend
Fatbrain's amended and restated bylaws. Fatbrain's amended and restated bylaws
may also be amended by the affirmative vote of its stockholders holding at least
a majority of the outstanding shares entitled to vote generally in the election
of directors.

STOCKHOLDER ACTION BY WRITTEN CONSENT

     Barnes & Noble.com.  The stockholders may take any action required to be
taken or that may be taken at any annual or special meeting of stockholders by
written consent without a meeting if the consent is signed by stockholders who
would have had the votes necessary to approve the action at a meeting at which
all shares entitled to vote on the action were present and if the consent is
properly delivered to Barnes & Noble.com

     Fatbrain.  Fatbrain's second amended and restated certificate of
incorporation does not provide for or permit action to be taken by stockholders
without a meeting. Notwithstanding the foregoing, Fatbrain's amended and
restated bylaws provide that unless otherwise provided for in the amended and
restated certificate of incorporation, any action required or permitted to be
taken at a stockholders' meeting may be taken without a meeting if the action is
taken by a unanimous vote of persons who would be entitled to vote with respect
to the action at a meeting. The action must be evidenced by one or more written
consents describing the action taken, signed by all of the stockholders who
would be entitled to vote with respect to the action at a meeting, and delivered
to Fatbrain.

                                       91
<PAGE>   105

BOARD OF DIRECTORS

     Barnes & Noble.com.  See "-- Anti-Takeover Effects of Certain Provisions of
Delaware Law; Classified Board of Directors."

     Fatbrain.  Fatbrain's second amended and restated certificate of
incorporation provides that the number of directors shall be fixed from time to
time exclusively by the board of directors pursuant to a resolution adopted by a
majority of the total number of authorized directors (regardless of any existing
vacancies in previously authorized directorships at the time any such resolution
is presented to the board of directors for adoption). A director of Fatbrain
holds his office until his successor is elected and qualified or until his
earlier death, resignation or removal.

     Fatbrain's second amended and restated certificate of incorporation and
amended and restated bylaws provide that if a vacancy or newly created
directorship occurs on the Fatbrain board from any increase in the authorized
number of directors, the vacancy and newly created directorship may be filled by
a majority vote of the directors then in office, even if they constitute less
than a quorum, or by the sole remaining director, and not by stockholders. The
directors so chosen shall hold office until the next annual election and until
their successors are duly elected and qualified, unless sooner displaced. If
there are no directors then in office, then an election of directors may be held
in the manner provided by statute.

SPECIAL MEETINGS OF STOCKHOLDERS

     Barnes & Noble.com.  See "-- Anti-Takeover Effects of Certain Provisions of
Delaware Law."

     Fatbrain.  Fatbrain's amended and restated bylaws provide that a special
meeting of Fatbrain's stockholders may be called at any time by the Fatbrain
president and shall be called by the president or the secretary, upon written
request, from a majority of the board of directors or from the holders of not
less than 50% of the voting power of Fatbrain.

                                       92
<PAGE>   106

                               BARNES & NOBLE.COM

          UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

     The following Unaudited Pro Forma Condensed Combined Financial Statements
give effect to the merger of Barnes & Noble.com and Fatbrain. These pro forma
condensed combined financial statements are presented for illustrative purposes
only. The pro forma adjustments are based upon available information and certain
assumptions that management believes are reasonable.

     Under the purchase method of accounting, tangible and identifiable
intangible assets acquired and liabilities assumed are recorded at their
estimated fair values. The excess of the purchase price, including estimated
fees and expenses related to the merger, over the net assets acquired represents
goodwill, and is classified as other non-current assets, on the accompanying
unaudited pro forma combined balance sheet. The estimated fair values and useful
lives of assets acquired and liabilities assumed are based on a preliminary
valuation and purchase price allocation and are subject to final adjustments.

     The Unaudited Pro Forma Condensed Combined Financial Information of Barnes
& Noble.com and Fatbrain presented below is derived from the historical
consolidated financial statements of each of Barnes & Noble.com and Fatbrain.
The Unaudited Pro Forma Condensed Combined Financial Information is prepared
using the purchase method of accounting, with Barnes & Noble.com treated as the
acquiror and as if the transactions had been completed as of January 1, 1999 for
Statements of Operations purposes and on June 30, 2000 for balance sheet
purposes.

     For a summary of the proposed business combination, see "The Merger"
beginning on page 36 of this joint proxy statement/prospectus.

     For the purpose of the Unaudited Pro Forma Condensed Combined Financial
Information presented below, the purchase price has been calculated based upon
the price of $4.25 for each share of Fatbrain common stock.

     The Unaudited Pro Forma Condensed Combined Financial Information is
provided for illustrative purposes only and does not purport to represent what
the actual consolidated results of operations or the combined financial position
of Barnes & Noble.com would have been had the merger occurred on the date
assumed, nor is it necessarily indicative of future combined results of
operations or financial position.

     The Unaudited Pro Forma Condensed Combined Financial Information does not
include any realization of cost savings from operating efficiencies, synergies
or other restructuring which may result from the merger.

     The pro forma assumptions and adjustments are described in the accompanying
notes presented on the following pages. The Unaudited Pro Forma Condensed
Combined Financial Information should be read in conjunction with (1) the
audited consolidated financial statements of Barnes & Noble.com contained in
Barnes & Noble.com's Annual Report on Form 10-K for the fiscal year ended
December 31, 1999 and from the unaudited consolidated financial statements of
Barnes & Noble.com in Barnes & Noble.com's Quarterly Report on Form 10-Q for the
period ended June 30, 2000, and (2) the audited financial statements of Fatbrain
contained in Fatbrain's Annual Report on Form 10-KSB for the fiscal year ended
January 31, 2000 and from the unaudited financial statements of Fatbrain
contained in Fatbrain's Quarterly Report on Form 10-QSB for the period ended
July 31, 2000.

                                       93
<PAGE>   107

                               BARNES & NOBLE.COM

<TABLE>
<CAPTION>
                                                         FOR THE YEAR ENDED DECEMBER 31, 1999
                                          ------------------------------------------------------------------
                                                                              PRO FORMA        COMBINED
                                          BARNES & NOBLE.COM   FATBRAIN(A)   ADJUSTMENTS   PRO FORMA RESULTS
                                          ------------------   -----------   -----------   -----------------
<S>                                       <C>                  <C>           <C>           <C>
Net sales(b)............................      $ 193,730         $ 35,338       $    --         $ 229,068
Cost of sales...........................        159,938           27,477            --           187,415
                                              ---------         --------       -------         ---------
  Gross profit..........................         33,792            7,861            --            41,653
                                              ---------         --------       -------         ---------
Operating expenses:
  Marketing & sales.....................        101,792           26,237            --           128,029
  Technology and web site development...         21,006            7,001            --            28,007
  General and administrative............         18,844            3,980            --            22,824
  Depreciation and amortization.........         14,793            1,855         7,279(c)         23,927
  Stock based compensation..............             --               --            --                --
  Equity in net loss of investments
     including amortization of
     intangibles........................             --               --            --                --
                                              ---------         --------       -------         ---------
          Total operating expenses......        156,435           39,073         7,279           202,787
Loss from operations....................       (122,643)         (31,212)       (7,279)         (161,134)
Other expense
Interest income, net....................         20,238              921            --            21,159
                                              ---------         --------       -------         ---------
  Loss before minority interest.........       (102,405)         (30,291)       (7,279)         (139,975)
Minority interest.......................         81,787                         21,917(d)        103,704
                                              ---------         --------       -------         ---------
Net loss................................      $ (20,618)        $(30,291)      $14,638         $ (36,271)
                                              =========         ========       =======         =========
Basic and diluted loss before minority
  interest per share....................      $   (0.72)              --            --         $   (0.90)
Basic and diluted weighted average
  shares outstanding if converted.......        143,939               --            --           155,036(h)
Basic and diluted net loss per common
  share.................................      $   (0.72)              --            --         $   (0.90)
Basic and diluted weighted average
  common shares outstanding.............         28,778               --            --            40,036(h)
</TABLE>

                             See accompanying notes

                                       94
<PAGE>   108

                               BARNES & NOBLE.COM

<TABLE>
<CAPTION>
                                                        FOR THE SIX MONTHS ENDED JUNE 30, 2000
                                          ------------------------------------------------------------------
                                                                              PRO FORMA        COMBINED
                                          BARNES & NOBLE.COM   FATBRAIN(A)   ADJUSTMENTS   PRO FORMA RESULTS
                                          ------------------   -----------   -----------   -----------------
<S>                                       <C>                  <C>           <C>           <C>
Net sales(b)............................      $ 141,403         $ 29,385       $    --         $ 170,788
Cost of sales...........................        120,052           22,707            --           142,759
                                              ---------         --------       -------         ---------
  Gross profit..........................         21,351            6,678            --            28,029
                                              ---------         --------       -------         ---------
Operating expenses:
  Marketing & sales.....................         59,507           18,081            --            77,588
  Technology and web site development...         15,942            6,208            --            22,150
  General and administrative............         12,401            3,334            --            15,735
  Depreciation and amortization.........         14,744            1,545         3,640(c)         19,929
  Stock based compensation..............         11,740               --            --            11,740
  Equity in net loss of investments
     including amortization of
     intangibles........................         10,782               --            --            10,782
                                              ---------         --------       -------         ---------
          Total operating expenses......        125,116           29,168         3,640           157,924
Loss from operations....................       (103,765)         (22,490)       (3,640)         (129,895)
Other expense...........................                            (397)           --              (397)
Interest income, net....................         14,196              165            --            14,361
                                              ---------         --------       -------         ---------
  Loss before minority interest.........        (89,569)         (22,722)       (3,640)         (115,931)
Minority interest.......................         70,858                         14,448(d)         85,306
                                              ---------         --------       -------         ---------
Net loss................................      $ (18,711)        $(22,722)      $10,808         $ (30,625)
                                              =========         ========       =======         =========
Basic and diluted loss before minority
  interest per share....................      $   (0.62)              --            --         $   (0.74)
Basic and diluted weighted average
  shares outstanding if converted.......        145,405               --            --           156,663(h)
Basic and diluted net loss per common
  share.................................      $   (0.62)              --            --         $   (0.74)
Basic and diluted weighted average
  common shares outstanding.............         30,405               --            --            41,663(h)
</TABLE>

                             See accompanying notes

                                       95
<PAGE>   109

                               BARNES & NOBLE.COM

<TABLE>
<CAPTION>
                                                                                                    SIX MONTHS
                                                      JUNE 30, 2000                                    ENDED
                                             --------------------------------                      JUNE 30, 2000
                                             BARNES & NOBLE.COM   FATBRAIN(A)   ADJUSTMENTS          COMBINED
                                             ------------------   -----------   -----------        -------------
<S>                                          <C>                  <C>           <C>                <C>
ASSETS
Current assets:
  Cash & cash equivalents..................       $ 28,933          $ 4,889      $(18,692)(e)/(f)    $ 15,130
  Marketable securities....................        255,313               --            --             255,313
  Receivables, net.........................         15,975            7,107            --              23,082
  Merchandise inventories..................         17,367            6,015            --              23,382
  Receivable from affiliate................             --            1,405            --               1,405
  Prepaid expenses & other current
    assets.................................         10,448            3,410            --              13,858
                                                  --------          -------      --------            --------
         Total current assets..............        328,036           22,826       (18,692)            332,170
Fixed assets, net..........................        132,887           13,465            --             146,352
Long-term marketable securities............         71,852               --            --              71,852
Other non-current assets...................         59,308            8,387        36,396(f)/(g)      104,091
                                                  --------          -------      --------            --------
         Total assets......................       $592,083          $44,678      $ 17,704            $654,465
                                                  ========          =======      ========            ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable.........................       $  1,884          $10,005      $     --            $ 11,889
  Accrued liabilities......................         38,255            3,702            --              41,957
  Current portion of capital lease
    obligation.............................             --               16            --                  16
  Due to affiliate.........................         20,637              300            --              20,937
                                                  --------          -------      --------            --------
         Total current liabilities.........         60,776           14,023            --              74,799
                                                  --------          -------      --------            --------
  Borrowing on line of credit..............             --            1,421            --               1,421
  Capital lease obligations................             --                6            --                   6
  Deferred revenue.........................             --              270            --                 270
                                                  --------          -------      --------            --------
         Total liabilities.................         60,776           15,720            --              76,496
                                                  --------          -------      --------            --------
Minority interest..........................        422,252               --            --             422,252
Stockholders' equity.......................        109,055           28,958        17,704(e)          155,717
                                                  --------          -------      --------            --------
         Total liabilities & stockholders'
           equity..........................       $592,083          $44,678      $ 17,704            $654,465
                                                  ========          =======      ========            ========
</TABLE>

                             See accompanying notes

                                       96
<PAGE>   110

                        NOTES TO THE PRO FORMA CONDENSED
                         COMBINED FINANCIAL STATEMENTS

(a)  Certain reclassifications were made to conform the presentation of Fatbrain
     to that of Barnes & Noble.com.

(b)  In accordance with the Emerging Issues Task Force Issue No. 00-14
     "Accounting for Certain Sales Incentives" ("EITF 00-14"), expenses related
     to coupon redemptions, formerly classified as marketing and sales expense,
     are now recorded as a reduction to sales. EITF 00-14 requires the
     implementation of this change effective within all reporting periods
     beginning in the fourth quarter of the fiscal year beginning after December
     15, 1999, and also requires all prior periods to be reclassified to reflect
     this modification.

(c)  Represents the applicable amortization expense calculated using an average
     five-year amortization period. This average five-year period is Barnes &
     Noble.com's best estimate of the overall amortization period until such
     time as the analysis and independent appraisal which is sufficient to
     allocate the purchase price and amortization period to the applicable
     intangibles has been completed.

(d)  Adjusted to reduce minority interest percentage of combined loss based on
     the issuance of 11,258,163 shares of Barnes & Noble.com Class A Common
     Stock to the holders of Fatbrain. Immediately prior to the merger, Barnes &
     Noble.com will issue Class A Common Stock to B&N.com LLC (at the per share
     value used in the merger) in exchange for the amount of cash consideration
     to be paid by Barnes & Noble.com in the merger.

     Immediately following the effective time of the merger, the assets and
     liabilities of Fatbrain will be contributed by Barnes & Noble.com to
     Fatbrain.com LLC, which will be a newly formed and wholly-owned subsidiary
     of Barnes & Noble.com. Barnes & Noble.com will immediately transfer its
     interest in Fatbrain.com LLC to B&N.com LLC in exchange for membership
     units equal to the number of shares issued by Barnes & Noble.com in
     connection with the merger. Following the transactions, the assets and
     liabilities of Fatbrain will be held in Fatbrain.com LLC, a wholly owned
     subsidiary of B&N.com LLC and Barnes & Noble.com's economic interest in
     B&N.com LLC will increase to 27.0%.

(e)  To reflect the issuance of 11,258,163 shares of Barnes & Noble.com Class A
     Common Stock to holders of Fatbrain common stock, elimination of capital
     accounts of Fatbrain and cash payment to holders of Fatbrain common stock.

(f)  Adjusted to reflect incurrence of an estimated $3,200 of non-recurring
     merger-related costs which has been reflected in the purchase price. These
     costs include fees for financial advisors, legal advisors, accountants,
     printing costs, registration and transfer fees and other nominal charges.
     This amount does not include any costs incurred to integrate and
     restructure the operations of Barnes & Noble.com and Fatbrain.

(g)  Estimated excess of cost over historical book value of net assets acquired
     from the preliminary allocation of the purchase price before any
     integration or restructuring adjustments.

(h)  Represents Barnes & Noble.com weighted average number of common shares
     outstanding for the period and 11,258,163 shares to be issued as a result
     of the merger (using an exchange ratio of 0.76981), based on an estimated
     14,399,777 Fatbrain common shares outstanding and assuming the exercise of
     224,780 Fatbrain stock options which are vested or will become vested prior
     to or as a result of the merger.

                                       97
<PAGE>   111

                                 LEGAL MATTERS

     The validity of the shares of Barnes & Noble.com Class A Common Stock to be
issued in connection with the merger will be passed upon for Barnes & Noble.com
by Robinson Silverman Pearce Aronsohn & Berman LLP, New York, New York.

                              INDEPENDENT AUDITORS

     The audited consolidated financial statements of Barnes & Noble.com as of
December 31, 1999 and for each of the three years in the period ended December
31, 1997, 1998, and 1999 incorporated by reference in this joint proxy
statement/prospectus from Barnes & Noble.com's Annual Report on Form 10-K for
the year ended December 31, 1999 have been audited by BDO Seidman, LLP,
independent certified public accountants, as indicated in their reports with
respect thereto, and are incorporated herein by reference.

     Fatbrain.com Inc.'s financial statements as of January 31, 1999 and 2000
and for each of the three years in the period ended January 31, 2000 included in
this document have been audited by Deloitte & Touche LLP, independent auditors,
as stated in their report appearing herein.

                      WHERE YOU CAN FIND MORE INFORMATION

     Barnes & Noble.com has filed a registration statement on Form S-4 with the
SEC to register the Barnes & Noble.com common stock to be issued in the merger.
This joint proxy statement/prospectus is a part of the Barnes & Noble.com
registration statement and constitutes a prospectus of Barnes & Noble.com in
addition to being a proxy statement of Fatbrain for its special meeting and a
proxy statement for Barnes & Noble.com for its special meeting. The registration
statement, including the attached annexes, exhibits and schedules, contains
additional relevant information about Barnes & Noble.com and Fatbrain. As
allowed by SEC rules, this joint proxy statement/prospectus does not contain all
the information you can find in the Barnes & Noble.com registration statement or
the exhibits to the Barnes & Noble.com registration statement.

     In addition, Barnes & Noble.com and Fatbrain each are subject to the
informational reporting requirements of the Securities Exchange Act of 1934, as
amended, and in accordance with the Exchange Act file annual, quarterly and
current reports, proxy statements and other information with the SEC. Please
call the SEC at 1-800-SEC-0330 for further information on the public reference
rooms. You may read and copy any reports, statements or other information that
Barnes & Noble.com and Fatbrain file at the following locations of the SEC:

<TABLE>
<S>                       <C>                         <C>
Public Reference Room     New York Regional Office      Chicago Regional Office
450 Fifth Street, N.W.      7 World Trade Center        500 West Madison Street
      Room 1024                  Suite 1300                    Suite 1400
Washington, D.C. 20549    New York, New York 10048    Chicago, Illinois 60661-2511
</TABLE>

     You may also obtain copies of this information by mail from the Public
Reference Section of the SEC, 45 Fifth Street, N.W., Room 1024, Washington, D.C.
20549, at prescribed rates. Barnes & Noble.com and Fatbrain SEC filings are also
available to the public from commercial document retrieval services and at the
Internet web site maintained by the SEC at http://www.sec.gov.

     The SEC allows Barnes & Noble.com to "incorporate by reference" information
into this joint proxy statement/prospectus, which means that Barnes & Noble.com
can disclose important information to you by referring you to another document
filed separately with the SEC. The Barnes & Noble.com information incorporated
by reference is deemed to be part of this joint proxy statement/prospectus,
except for any information superseded by information in this joint proxy
statement/prospectus or by later filings with the SEC. This joint proxy
statement/prospectus incorporates by reference the documents set forth below.
Barnes & Noble.com has previously filed these documents with the SEC. These
documents contain important information about Barnes & Noble.com.

                                       98
<PAGE>   112

     This joint proxy statement/prospectus incorporates by reference the
following documents filed by Barnes & Noble.com with the SEC (File No.
000-26063):

     - Annual Report on Form 10-K and Form 10-K/A for the year ended December
       31, 1999;

     - Quarterly Report on Form 10-Q for the first quarter ended March 31, 2000;

     - Quarterly Report on Form 10-Q for the second quarter ended June 30, 2000;

     - Proxy Statement on Schedule 14A for the 2000 Annual Meeting of
       Stockholders of Barnes & Noble.com held on June 19, 2000;

     - Current Report on Form 8-K dated September 26, 2000;

     - The description of Barnes & Noble.com's common stock contained in its
       registration statement on Form S-1 (Registration No. 333-64211) filed
       with the SEC on September 24, 1998; and

     Barnes & Noble.com is also incorporating by reference all additional
documents that it files with the SEC pursuant to Section 13(a), 13(c), 14 or
15(d) of the Exchange Act between the date of this joint proxy
statement/prospectus and the date of Barnes & Noble.com's special meeting.

     You can obtain the documents incorporated by reference from Barnes &
Noble.com or the SEC. Documents incorporated by reference are available from
Barnes & Noble.com, without charge, excluding exhibits unless those exhibits are
specifically incorporated by reference as an exhibit to the registration
statement of which this proxy statement/prospectus is a part. Stockholders may
obtain documents that are referred to or that are incorporated by reference in
this joint proxy statement/prospectus by requesting them in writing, by
telephone or by the Internet at the following address:

        BARNES & NOBLE.COM:
        76 Ninth Avenue
        New York, New York 10011
        Attn: Investor Relations
        Tel: (212) 414-6000
        Internet: http://www.bn.com

     If you would like to request documents from Barnes & Noble.com, please do
so by  [Date] , 2000 to receive them before the Barnes & Noble.com special
meeting. If you request any incorporated documents from Barnes & Noble.com,
Barnes & Noble.com will mail them to you by first class mail, or other equally
prompt means, within one business day after Barnes & Noble.com receives your
request.

     If you would like to request documents from Fatbrain's investor relations
group, please do so by                , 2000 by contacting:

          the blueshirt group
          130 Battery Street, Suite 500
          San Francisco CA 94111
          (415) 217-7722

     NEITHER BARNES & NOBLE.COM NOR FATBRAIN HAS AUTHORIZED ANYONE TO GIVE YOU
ANY INFORMATION OR TO MAKE ANY REPRESENTATION ABOUT THE PROPOSED MERGER OR OUR
COMPANIES THAT DIFFERS FROM OR ADDS TO THE INFORMATION CONTAINED IN THIS
DOCUMENT OR IN THE DOCUMENTS OUR COMPANIES HAVE PUBLICLY FILED WITH THE SEC.
THEREFORE, IF ANYONE SHOULD GIVE YOU ANY DIFFERENT OR ADDITIONAL INFORMATION,
YOU SHOULD NOT RELY ON IT.

     IF YOU LIVE IN A JURISDICTION WHERE IT IS UNLAWFUL TO OFFER OR EXCHANGE OR
SELL, OR TO ASK FOR OFFERS TO EXCHANGE OR BUY, THE SECURITIES OFFERED BY THIS
DOCUMENT, OR TO ASK FOR PROXIES, OR, IF YOU ARE A PERSON TO WHOM IT IS UNLAWFUL
TO DIRECT SUCH OFFERS OR REQUESTS, THEN THE OFFER AND REQUEST PRESENTED BY THIS
DOCUMENT DOES NOT EXTEND TO YOU.

     THE INFORMATION CONTAINED IN THIS DOCUMENT SPEAKS ONLY AS OF THE DATE
INDICATED ON THE COVER OF THIS DOCUMENT UNLESS THE INFORMATION SPECIFICALLY
INDICATES THAT ANOTHER DATE APPLIES.

                                       99
<PAGE>   113

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                   PAGE
FATBRAIN.COM, INC.                                                 -----
<C>  <S>                                                           <C>
 I.  Condensed Consolidated Financial Statements
     Condensed Consolidated Balance Sheets as of January 31, 2000
     and July 31, 2000...........................................  F-2
     Condensed Consolidated Statements of Operations and
     Comprehensive Loss for the three and six months ended July
     31, 1999 and July 31, 2000..................................  F-3
     Condensed Consolidated Statements of Cash Flow for the three
     and six months ended July 31, 1999 and July 31, 2000........  F-4
     Notes to Condensed Consolidated Financial Statements........  F-5
II.  Financial Statements
     Report of Independent Auditors..............................  F-8
     Balance Sheets as of January 31, 1999 and 2000..............  F-9
     Statements of Operations and Comprehensive Loss for the
     years ended January 31, 1998, 1999 and 2000.................  F- 10
     Statements of Stockholders' Equity for the years ended
     January 31, 1998, 1999 and 2000.............................  F- 11
     Statements of Cash Flow for the years ended January 31,
     1998, 1999 and 2000.........................................  F- 12
     Notes to Financial Statements...............................  F- 13
</TABLE>

                                       F-1
<PAGE>   114

                       FATBRAIN.COM, INC. AND SUBSIDIARY

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                              JANUARY 31,    JULY 31,
                                                                 2000          2000
                                                              -----------    --------
<S>                                                           <C>            <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................   $ 15,367      $  4,889
  Short-term investments....................................      5,475            --
  Accounts receivable.......................................      3,027         7,107
  Receivable from affiliate.................................         --         1,405
  Inventories...............................................      5,798         6,015
  Prepaid expenses and other................................      3,471         3,410
                                                               --------      --------
          Total current assets..............................     33,138        22,826
Property and equipment, net.................................     11,224        13,465
Investments.................................................      1,274         5,574
Goodwill, net...............................................      2,545         2,442
Other assets................................................        284           371
                                                               --------      --------
          Total assets......................................   $ 48,465      $ 44,678
                                                               ========      ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................   $  8,350      $ 10,005
  Accrued liabilities.......................................      2,964         3,540
  Payable to affiliate......................................         --           300
  Current portion of capital lease obligations..............         22            16
  Current portion of deferred revenue.......................         --           162
                                                               --------      --------
          Total current liabilities.........................     11,336        14,023
Borrowings on Line of Credit................................         --         1,421
Capital lease obligations...................................         12             6
Deferred revenue............................................         --           270
                                                               --------      --------
          Total liabilities.................................     11,348        15,720
Stockholders' equity:
  Preferred stock, $0.001 par value, 5,000 shares
     authorized, none issued and outstanding................         --            --
  Common stock, $0.001 par value, 50,000 shares authorized,
     12,951 and 13,039 shares issued and outstanding at
     January 31, 2000 and July 31, 2000, respectively.......         13            13
  Additional paid-in capital................................     75,909        90,496
  Warrants..................................................      5,261         5,212
  Accumulated loss on investments...........................        (25)           --
  Accumulated deficit.......................................    (44,041)      (66,763)
                                                               --------      --------
          Total stockholders' equity........................     37,117        28,958
                                                               --------      --------
          Total liabilities and stockholders' equity........   $ 48,465      $ 44,678
                                                               ========      ========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.
                                       F-2
<PAGE>   115

                       FATBRAIN.COM, INC. AND SUBSIDIARY

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                             AND COMPREHENSIVE LOSS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                    THREE MONTHS ENDED      SIX MONTHS ENDED
                                                         JULY 31,               JULY 31,
                                                    ------------------    --------------------
                                                     1999       2000        1999        2000
                                                    -------    -------    --------    --------
<S>                                                 <C>        <C>        <C>         <C>
Revenues:
  Online..........................................  $ 5,785    $13,576    $ 10,276    $ 25,752
  Retail and other................................    1,577      1,768       3,229       3,633
                                                    -------    -------    --------    --------
     Total revenues...............................    7,362     15,344      13,505      29,385
Cost of revenues:
  Online..........................................    4,529     10,450       8,172      20,338
  Retail and other................................    1,033      1,150       2,104       2,369
                                                    -------    -------    --------    --------
     Total cost of revenues.......................    5,562     11,600      10,276      22,707
                                                    -------    -------    --------    --------
Gross profit......................................    1,800      3,744       3,229       6,678
Operating expenses:
  Sales and marketing.............................    5,266      7,401       9,936      17,896
  Development and engineering.....................    1,299      2,158       2,419       4,545
  General and administrative......................    1,340      3,438       2,518       6,727
                                                    -------    -------    --------    --------
     Total operating expenses.....................    7,905     12,997      14,873      29,168
                                                    -------    -------    --------    --------
Loss from operations..............................   (6,105)    (9,253)    (11,644)    (22,490)
Other expense.....................................       --       (397)         --        (397)
Interest income (expense), net....................      177        (35)        506         165
                                                    -------    -------    --------    --------
Net loss..........................................   (5,928)    (9,685)    (11,138)    (22,722)
Other comprehensive income (loss) -- unrealized
  gain (loss) on investments......................      (13)        22         (17)         25
                                                    -------    -------    --------    --------
Comprehensive loss................................  $(5,941)   $(9,663)   $(11,155)   $(22,697)
                                                    =======    =======    ========    ========
Basic and diluted net loss per share..............  $ (0.52)   $ (0.74)   $  (0.99)   $  (1.75)
                                                    =======    =======    ========    ========
Shares used in calculating basic and diluted net
  loss per share..................................   11,300     13,027      11,263      13,005
                                                    =======    =======    ========    ========
</TABLE>

     See accompanying notes to condensed consolidated financial statements
                                       F-3
<PAGE>   116

                       FATBRAIN.COM, INC. AND SUBSIDIARY

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED       SIX MONTHS ENDED
                                                             JULY 31,                JULY 31,
                                                        -------------------    --------------------
                                                         1999        2000        1999        2000
                                                        -------    --------    --------    --------
<S>                                                     <C>        <C>         <C>         <C>
Cash flows from operating activities:
  Net loss............................................  $(5,928)   $ (9,685)   $(11,138)   $(22,722)
  Adjustments to reconcile net loss to net cash used
    in operating activities:
    Depreciation and amortization.....................      281         907         516       1,592
    Options and warrants granted to consultants and
       creditor.......................................       --          27          --         (49)
    Amortization of premium on investments............      102          24         193          11
  Changes in assets and liabilities:
    Accounts receivable...............................     (384)     (3,053)       (484)     (4,080)
    Receivable from affiliate.........................       --      (1,405)         --      (1,405)
    Inventories.......................................     (379)        630      (2,667)       (217)
    Prepaid expenses and other assets.................      284       1,363        (478)        (91)
    Accounts payable..................................      251      (1,756)      2,560       1,655
    Accrued liabilities...............................     (252)         (5)        172         576
    Payable to affiliate..............................       --         300          --         300
    Deferred revenue..................................       --         (40)         --         432
                                                        -------    --------    --------    --------
    Net cash used in operations.......................   (6,025)    (12,693)    (11,326)    (23,998)
Cash flows from investing activities:
  Purchase of property and equipment..................   (2,534)     (1,299)     (3,993)     (3,665)
  Sale of investments.................................    4,504       2,513       8,793       6,763
                                                        -------    --------    --------    --------
  Net cash provided by investing activities...........    1,970       1,214       4,800       3,098
Cash flows from financing activities:
  Borrowings (repayment) of line of credit............       --        (659)         --       1,421
  Repayment of capital lease obligation...............       (4)         (6)         (8)        (12)
  Net proceeds from exercise of stock options and
    warrants..........................................       31          66          87         128
  Proceeds from employee stock plan purchases.........      227         285         227         285
  Proceeds from issuance of subsidiary preferred
    stock.............................................       --       8,600          --       8,600
                                                        -------    --------    --------    --------
  Net cash provided by financing activities...........      254       8,286         306      10,422
                                                        -------    --------    --------    --------
Net decrease in cash and equivalents:.................   (3,801)     (3,193)     (6,220)    (10,478)
  Cash and equivalents at beginning of period.........    6,922       8,082       9,341      15,367
                                                        -------    --------    --------    --------
  Cash and equivalents at end of period...............  $ 3,121    $  4,889    $  3,121    $  4,889
                                                        =======    ========    ========    ========
Non-cash investing activity:
  Unrealized gain (loss) on investments...............  $   (13)   $     22    $    (17)   $     25
                                                        =======    ========    ========    ========
  Increase in investment in affiliate.................  $    --    $  5,971    $     --    $  5,971
                                                        =======    ========    ========    ========
Supplemental disclosure of cash flow information:
  Cash paid for interest..............................  $     2    $     75    $      3    $     75
                                                        =======    ========    ========    ========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.
                                       F-4
<PAGE>   117

                       FATBRAIN.COM, INC. AND SUBSIDIARY

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.  BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

  Description of Business and Basis of Presentation

     Fatbrain.com, Inc. and subsidiary (the "Company") was incorporated in
California in November 1994 and reincorporated in Delaware in May 1998. The
Company is an online provider of professional books, technology based training
solutions, corporate documentation, and services that help organizations
streamline the management and distribution of professional information. In
October 1999, the Company introduced eMatter, a secure digital publishing
technology that allows authors and publishers to publish and sell works online.
In March 2000, the Company launched MightyWords, a subsidiary created to take
advantage of the mass-market opportunities presented by the eMatter digital
publishing initiative. On June 5, 2000, the Company completed a round of equity
funding for MightyWords, which is now operated as a separate company. Business
is transacted through the Company's Web site or through its two physical retail
locations.

  Unaudited Interim Financial Information

     The condensed consolidated financial statements of Fatbrain.com, Inc. and
subsidiary included herein are unaudited and reflect all adjustments (consisting
only of normal recurring adjustments) which are, in the opinion of management,
necessary for a fair presentation of the financial position and operating
results for the three and six months ended July 31, 1999 and July 31, 2000.
These financial statements should be read in conjunction with the Company's
audited financial statements as of January 31, 2000 and for the year then ended
and notes thereto included in the Company's April 25, 2000 filing on Form
10-KSB. The results of operations for the three and six months ended July 31,
2000 are not necessarily indicative of the results to be expected for any
subsequent quarter or for the year ending January 31, 2001.

     In December 1999, the Securities and Exchange Commission (SEC) issued Staff
Accounting Bulletin (SAB) No. 101, "Revenue Recognition in Financial
Statements," which provides the SEC staff's views on selected revenue
recognition issues. The guidance in SAB 101 must be adopted during the fourth
quarter of fiscal 2001 and the effects, if any, are required to be recorded
through a retroactive, cumulative-effect adjustment as of the beginning of the
fiscal year, with a restatement of all prior interim quarters in the year. Our
management has completed its evaluation of the effects that SAB 101 and does not
believe that it will have a material effect, if any, on the Company's income
statement presentation, operating results or financial position.

2.  SEGMENT INFORMATION

     On January 31, 1999, the Company adopted SFAS No. 131, "Disclosures About
Segments of an Enterprise and Related Information," which established standards
for reporting information about operating segments in annual financial
statements, along with related disclosures about products and services,
geographic areas, and major customers. The information for the three and six
months ended July 31, 1999 has been reclassified from the prior year's
presentation to conform to the presentation for the three and six months ended
July 31, 2000.

     Operating segments are defined as components of an enterprise about which
separate financial information is available that is evaluated by the Company's
chief operating decision-maker. By this definition, the Company has three
operating segments: Internet commerce, retail stores, and eMatter. These
segments are differentiated based upon the method used to distribute product.
For the Internet commerce segment, products are ordered via the Company's Web
site and mailed directly to the customer through the Company's distribution
system. The retail stores maintain inventory within the store in a traditional
retail environment. eMatter is downloaded via the Company's Web site. The
Internet commerce and retail store segments had similar product offerings in the
three and six months ended July 31, 1999

                                       F-5
<PAGE>   118
                       FATBRAIN.COM, INC. AND SUBSIDIARY

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

and July 31, 2000. Unallocated revenues are generated primarily from trade
shows, book fairs and the sale of advertising space.

     The Company evaluates segment performance based on gross profit. The
Company does not analyze the segments individually below the gross profit line.
Direct operating expenses are those directly related to the operating segment
(for example, direct salaries, rent, etc.) and exclude all corporate overhead
expenses. Segment assets are not presented as all assets of the Company are
commingled and are not available by segment. The accounting policies of the
segments are the same as those described in the summary of significant
accounting policies.

SEGMENT CONTRIBUTION

<TABLE>
<CAPTION>
                                                       THREE MONTHS ENDED      SIX MONTHS ENDED
                                                            JULY 31,               JULY 31,
                                                       -------------------    ------------------
                                                        1999        2000       1999       2000
                                                       -------    --------    -------    -------
                                                         (IN THOUSANDS)         (IN THOUSANDS)
<S>                                                    <C>        <C>         <C>        <C>
Revenues(1):
  Internet commerce..................................  $5,625     $13,551     $ 9,831    $25,664
  Retail stores......................................   1,576       1,749       3,195      3,608
  eMatter............................................      --          25          --         88
  Unallocated........................................     161          19         479         25
                                                       ------     -------     -------    -------
     Consolidated net revenues.......................   7,362      15,344      13,505     29,385
Gross profit(1):
  Internet commerce..................................   1,096       3,114       1,659      5,371
  Retail stores......................................     544         614       1,113      1,258
  eMatter............................................      --          13          --         44
  Unallocated........................................     160           3         457          5
                                                       ------     -------     -------    -------
     Consolidated margin.............................   1,800       3,744       3,229      6,678
Contribution(2):
  Internet commerce..................................    (438)        778      (1,082)       229
  Retail stores......................................     132         221         299        486
  eMatter............................................      --      (1,243)         --     (5,786)
  Unallocated........................................     157          (1)        433          0
                                                       ------     -------     -------    -------
     Consolidated contribution.......................  $ (149)    $  (245)    $  (350)   $(5,071)
                                                       ======     =======     =======    =======
</TABLE>

---------------
(1) The presentation of revenues and gross profit is consistent with the
    Company's internal presentation of financial information to management.

(2) Contribution is defined as gross profit, less direct operating expenses.

RECONCILIATION OF CONTRIBUTION TO NET LOSS

<TABLE>
<CAPTION>

<S>                                                 <C>        <C>        <C>         <C>
Consolidated Contribution.........................  $  (149)   $  (245)   $   (350)   $ (5,071)
Interest income, net..............................      177        (35)        506         165
Indirect expenses.................................   (5,956)    (9,405)    (11,294)    (17,816)
                                                    -------    -------    --------    --------
Net loss..........................................  $(5,928)   $(9,685)   $(11,138)   $(22,722)
                                                    =======    =======    ========    ========
</TABLE>

     Geographic information.  International sales, measured as shipments to
addresses outside the United States were 11% and 12%, respectively, of total
revenues for the three and six month periods ended

                                       F-6
<PAGE>   119
                       FATBRAIN.COM, INC. AND SUBSIDIARY

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

July 31, 1999 and 15% and 13%, respectively, of total revenues for the three and
six month periods ended July 31, 2000. No foreign country or geographical area
accounted for more than 10% of revenue in any of the periods presented.

     Major customers.  No individual customer accounted for 10% or more of the
Company's consolidated revenues for the three and six months ended July 31, 1999
and July 31, 2000.

3.  RECENT DEVELOPMENTS

     On June 5, 2000, the Company's subsidiary, MightyWords(TM), closed a $35.7
million financing in venture capital investments. MightyWords is now operated as
an independent, privately held company. The investments include $20 million from
barnesandnoble.com llc ("B&N.com LLC"), $10 million from Vulcan Ventures Inc.
and an additional 5.7 million from other investors, including Millennium
Technology Ventures, Highland Capital Partners and APV Technology Partners. The
Company retained approximately 24.0 percent ownership in MightyWords, while
B&N.com LLC owns approximately 29.4 percent ownership in MightyWords.

     As part of the arrangement, the Company received approximately $10.1
million from MightyWords as reimbursement for expenses incurred and additional
cash spent on behalf of the subsidiary prior to the financing. The Company
recorded the reimbursement as additional paid in capital in accordance with
Staff Accounting Bulletin No. 51. The Company signed an operating agreement with
MightyWords on June 5, 2000, whereas MightyWords is responsible for monthly
reimbursements to the Company for all cash related expenses, and the Company is
responsible to MightyWords' vendors for payment of all of their expenses. The
operating agreement ends on January 31, 2001.

     In an unrelated matter, on July 12, 2000, the Company filed a registration
statement (File No. 333-41262) on Form S-3 with the Securities and Exchange
Commission (the "Commission") relating to the public offering, pursuant to Rule
415 under the Securities Act of 1933, as amended, of up to an aggregate of
$20,000,000 in securities of the Company (the "Registration Statement"). On
August 7, 2000, the Commission declared the Registration Statement effective.
(The Registration Statement and definitive prospectus contained therein are
collectively referred to as the "Prospectus.")

     On August 22, 2000, the Company filed a supplement to the Prospectus, dated
August 22, 2000, relating to the issuance and sale of up to 582,860 shares of
the Company's common stock and the sale of a warrant to purchase up to 116,572
shares of the Company's common stock (the "Common Stock Supplement"), with the
Commission.

                                       F-7
<PAGE>   120

                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of
Fatbrain.com, Inc.
Santa Clara, California

We have audited the accompanying balance sheets of Farbrain.com, Inc. as of
January 31, 1999 and 2000, and the related statements of operations and
comprehensive loss, stockholders' equity and cash flows for each of the three
years in the period ended January 31, 2000. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Fatbrain.com, Inc. as of January 31, 1999
and 2000, and the results of its operations and its cash flows for each of the
three years in the period ended January 31, 2000 in conformity with generally
accepted accounting principles.

DELOITTE & TOUCHE LLP
San Jose, California
March 7, 2000

                                       F-8
<PAGE>   121

                               FATBRAIN.COM, INC.

                                 BALANCE SHEETS
          (IN THOUSANDS, EXCEPT PER SHARE DATA AND PAR VALUE AMOUNTS)

<TABLE>
<CAPTION>
                                                                 JANUARY 31,
                                                              ------------------
                                                               1999       2000
                                                              -------    -------
<S>                                                           <C>        <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................  $ 9,341    $15,367
  Short-term investments....................................    5,344      5,475
  Accounts receivable, net of allowance of $161 and $654 in
     1999 and 2000, respectively............................    1,268      3,027
  Inventories...............................................    3,204      5,798
  Prepaid expenses and other................................    1,068      3,471
                                                              -------    -------
          Total current assets..............................   20,225     33,138
Property and equipment, net.................................    2,097     11,224
Investments.................................................   14,181      1,274
Goodwill, net...............................................    2,751      2,545
Other assets................................................      360        284
                                                              -------    -------
          Total assets......................................  $39,614    $48,465
                                                              =======    =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................  $ 1,896    $ 8,350
  Accrued liabilities.......................................    1,169      2,964
  Current portion of capital lease obligations..............       18         22
                                                              -------    -------
          Total current liabilities.........................    3,083     11,336
Capital lease obligations...................................       35         12
                                                              -------    -------
          Total liabilities.................................    3,118     11,348
Commitments and Contingencies (Note 9)
Stockholders' equity:
  Preferred stock, $0.001 par value, 5,000 shares
     authorized, none issued and outstanding................       --         --
  Common stock, $0.001 par value, 50,000 and 50,000 shares
     authorized, 11,172 and 12,951 shares issued and
     outstanding at January 31, 1999 and January 31, 2000,
     respectively...........................................       11         13
  Additional paid-in capital................................   50,270     75,909
  Warrants..................................................       12      5,261
  Accumulated loss on investments...........................      (47)       (25)
  Accumulated deficit.......................................  (13,750)   (44,041)
                                                              -------    -------
          Total stockholders' equity........................   36,496     37,117
                                                              -------    -------
          Total liabilities and stockholders' equity........  $39,614    $48,465
                                                              =======    =======
</TABLE>

                      (See Notes to Financial Statements)
                                       F-9
<PAGE>   122

                               FATBRAIN.COM, INC.

                STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                  YEAR ENDED JANUARY 31,
                                                              -------------------------------
                                                               1998        1999        2000
                                                              -------    --------    --------
<S>                                                           <C>        <C>         <C>
Revenues:
  Online....................................................  $ 3,021    $ 10,662    $ 28,776
  Retail and other..........................................    7,927       9,118       6,562
                                                              -------    --------    --------
     Total revenues.........................................   10,948      19,780      35,338
Cost of revenues:
  Online....................................................    2,189       8,433      23,191
  Retail and other..........................................    5,216       5,967       4,286
                                                              -------    --------    --------
     Total cost of revenues.................................    7,405      14,400      27,477
                                                              -------    --------    --------
Gross profit................................................    3,543       5,380       7,861
Operating expenses:
  Sales and marketing.......................................    4,192       9,918      25,121
  Development and engineering...............................      860       2,858       6,598
  General and administrative................................    1,674       2,909       7,354
                                                              -------    --------    --------
     Total operating expenses...............................    6,726      15,685      39,073
                                                              -------    --------    --------
Loss from operations........................................   (3,183)    (10,305)    (31,212)
Interest, net...............................................       (7)        413         921
                                                              -------    --------    --------
Net loss....................................................   (3,190)     (9,892)    (30,291)
Other comprehensive income/(loss) -- unrealized gain/(loss)
  on investments............................................       --         (47)         22
                                                              -------    --------    --------
Comprehensive loss..........................................  $(3,190)   $ (9,939)   $(30,269)
                                                              =======    ========    ========
Basic and diluted net loss per share........................  $ (2.11)   $  (2.87)   $  (2.61)
                                                              =======    ========    ========
Shares used in calculating basic and diluted net loss per
  share.....................................................    1,509       3,441      11,627
                                                              =======    ========    ========
</TABLE>

                      (See Notes to Financial Statements)

                                      F-10
<PAGE>   123

                               FATBRAIN.COM, INC.

                       STATEMENT OF STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                      CONVERTIBLE                                                 ACCUMULATED
                                       PREFERRED            COMMON                                   OTHER
                                         STOCK               STOCK        ADDITIONAL                COMPRE-
                                  -------------------   ---------------    PAID-IN                  HENSIVE     ACCUMULATED
                                   SHARES      AMOUNT   SHARES   AMOUNT    CAPITAL     WARRANTS      LOSS         DEFICIT
                                  ---------    ------   ------   ------   ----------   --------   -----------   -----------
<S>                               <C>          <C>      <C>      <C>      <C>          <C>        <C>           <C>
Balances, January 31, 1997......      2,435    $   2     1,504    $ 2      $ 4,065      $   --       $ --        $   (668)
Issuance of Preferred Series
  B.............................         19       --        --     --           31          --         --              --
Issuance of Preferred Series C
  (net of issuance costs of
  $5)...........................      1,042        1        --     --        2,494          --         --              --
Issuance of Preferred Series D
  (net of issuance costs of
  $56)..........................      1,726        2        --     --        7,192          --         --              --
Issuance of stockholder note
  receivable....................         --       --        --     --          (25)         --         --              --
Exercise of stock options.......         --       --        23     --            4          --         --              --
Options granted to
  consultants...................         --       --        --     --            3          --         --              --
Warrants granted to creditor....         --       --        --     --           --          12         --              --
Net loss........................         --       --        --     --           --          --         --          (3,190)
                                  ---------    ------   ------    ---      -------      ------       ----        --------
Balances, January 31, 1998......      5,222        5     1,527      2       13,764          12         --          (3,858)
Repayment of stockholder note
  receivable....................         --       --        --     --           25          --         --              --
Options granted to
  consultants...................         --       --        --     --           19          --         --              --
Exercise of stock options.......         --       --       116     --          129          --         --              --
Issuance of Preferred Series E
  (net of issuance costs of
  $24)..........................        857        1        --     --        5,498          --         --              --
Issuance of common stock in
  Initial Public Offering (net
  of issuance costs of
  $1,247).......................         --       --     3,450      3       30,835          --         --              --
Conversion of preferred stock to
  common in connection with
  Initial Public Offering.......    (6,079)       (6)    6,079      6           --          --         --              --
Unrealized loss on
  investments...................         --       --        --     --           --          --        (47)             --
Net loss........................         --       --        --     --           --          --         --          (9,892)
                                  ---------    ------   ------    ---      -------      ------       ----        --------
Balance, January 31, 1999.......         --       --    11,172     11       50,270          12        (47)        (13,750)
Warrants granted to consultant
  and creditor..................         --       --        --     --           --         264         --              --
Exercise of stock options.......         --       --       280      1          271          --         --              --
Repurchase of shares............         --       --       (11)    --           --          --         --              --
Exercise of stock warrants......         --       --        19     --           32         (32)        --              --
Sale of stock under employee
  stock purchase plan
  purchases.....................         --       --        53     --          489          --         --              --
Issuance of warrants and common
  stock in private placement
  (net of issuance costs of
  $135).........................         --       --     1,438      1       24,847       5,017         --              --
Unrealized gain on
  investments...................         --       --        --     --           --          --         22              --
Net loss........................         --       --        --     --           --          --         --         (30,291)
                                  ---------    ------   ------    ---      -------      ------       ----        --------
Balance, January 31, 2000.......         --       --    12,951    $13      $75,909      $5,261       $(25)       $(44,041)
                                  =========    ======   ======    ===      =======      ======       ====        ========

<CAPTION>

                                      TOTAL
                                  STOCKHOLDERS'
                                     EQUITY
                                  -------------
<S>                               <C>
Balances, January 31, 1997......    $  3,401
Issuance of Preferred Series
  B.............................          31
Issuance of Preferred Series C
  (net of issuance costs of
  $5)...........................       2,495
Issuance of Preferred Series D
  (net of issuance costs of
  $56)..........................       7,194
Issuance of stockholder note
  receivable....................         (25)
Exercise of stock options.......           4
Options granted to
  consultants...................           3
Warrants granted to creditor....          12
Net loss........................      (3,190)
                                    --------
Balances, January 31, 1998......       9,925
Repayment of stockholder note
  receivable....................          25
Options granted to
  consultants...................          19
Exercise of stock options.......         129
Issuance of Preferred Series E
  (net of issuance costs of
  $24)..........................       5,499
Issuance of common stock in
  Initial Public Offering (net
  of issuance costs of
  $1,247).......................      30,838
Conversion of preferred stock to
  common in connection with
  Initial Public Offering.......          --
Unrealized loss on
  investments...................         (47)
Net loss........................      (9,892)
                                    --------
Balance, January 31, 1999.......      36,496
Warrants granted to consultant
  and creditor..................         264
Exercise of stock options.......         272
Repurchase of shares............          --
Exercise of stock warrants......          --
Sale of stock under employee
  stock purchase plan
  purchases.....................         489
Issuance of warrants and common
  stock in private placement
  (net of issuance costs of
  $135).........................      29,865
Unrealized gain on
  investments...................          22
Net loss........................     (30,291)
                                    --------
Balance, January 31, 2000.......    $ 37,117
                                    ========
</TABLE>

                      (See Notes to Financial Statements)
                                      F-11
<PAGE>   124

                               FATBRAIN.COM, INC.

                            STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                  YEAR ENDED JANUARY 31,
                                                              -------------------------------
                                                               1998        1999        2000
                                                              -------    --------    --------
<S>                                                           <C>        <C>         <C>
Cash from operating activities:
  Net loss..................................................  $(3,190)   $ (9,892)   $(30,291)
  Adjustments to reconcile net loss to net cash used in
     operating activities:
     Depreciation and amortization..........................      297         648       1,602
     Write-off of fixed assets in connection with closing of
       stores...............................................       --          61          --
     Options and warrants granted to consultants and
       creditor.............................................       15          19         184
     Amortization of premium on investments.................       --          44         253
  Changes in current assets and liabilities:
     Accounts receivable....................................      (35)     (1,115)     (1,759)
     Inventories............................................   (1,145)        479      (2,594)
     Prepaid expenses and other assets......................     (173)       (826)     (2,316)
     Accounts payable.......................................    1,680        (622)      6,454
     Accrued liabilities....................................     (117)         85       1,795
                                                              -------    --------    --------
     Net cash used in operating activities..................   (2,668)    (11,119)    (26,672)
                                                              -------    --------    --------
Cash from investing activities:
     Purchase of property and equipment.....................     (941)     (1,371)    (10,454)
     Sale/(purchase) of investment securities...............       --     (19,616)     12,545
     Acquisition of CLBI, net of cash acquired..............   (4,334)         --          --
                                                              -------    --------    --------
     Net cash provided by/(used in) investing activities....   (5,275)    (20,987)      2,091
                                                              -------    --------    --------
Cash from financing activities:
     Repayment of capital lease obligation..................      (10)        (18)        (19)
     Issuance of preferred stock, net.......................    9,695       5,524          --
     Proceeds from sale of common stock in private
       placement............................................       --          --      24,848
     Issuance of warrants to investor.......................       --          --       5,017
     Net exercise of stock options..........................        4         129         272
     Employee stock purchase plan purchases.................       --          --         489
     Net proceeds from initial public offering..............       --      30,838          --
                                                              -------    --------    --------
     Net cash provided by financing activities..............    9,689      36,473      30,607
                                                              -------    --------    --------
Net increase in cash and equivalents:.......................    1,746       4,367       6,026
     Cash and equivalents at beginning of period............    3,228       4,974       9,341
                                                              -------    --------    --------
     Cash and equivalents at end of period..................  $ 4,974    $  9,341    $ 15,367
                                                              =======    ========    ========
Non-cash investing and financing activities:
     Conversion of preferred stock into common stock........  $    --    $ 19,268    $     --
     Equipment acquired through capital lease
       transactions.........................................  $    42    $     --    $     --
     Sale of preferred stock for note receivable............  $    25    $     --    $     --
     Unrealized gain/(loss) on investments..................  $    --    $    (47)   $     22
     Warrants issued for services (Note 6 and 7)............  $    --    $     --    $    138
     Cash paid to acquire CLBI, net of cash acquired:
       Assets acquired......................................  $ 2,926
       Liabilities assumed..................................   (1,897)
       Excess of purchase price over net assets acquired....    3,095
       Covenant not to compete..............................      210
                                                              -------
       Cash paid to acquire CLBI, net of cash acquired......  $ 4,334
                                                              =======
Supplemental disclosure of cash flow information:
     Cash paid for interest.................................  $    74    $      6    $     24
                                                              =======    ========    ========
     Cash paid for income taxes.............................  $     1    $      1    $     --
                                                              =======    ========    ========
</TABLE>

                      (See Notes to Financial Statements)
                                      F-12
<PAGE>   125

                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
                  YEARS ENDED JANUARY 31, 1998, 1999 AND 2000

1.  BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

  Description of Business and Basis of Presentation

     Fatbrain.com, Inc., formerly Computer Literacy, Inc., (the "Company") was
incorporated in California in November 1994 and reincorporated in Delaware in
May 1998. The Company is an online provider of professional books, technology
based training solutions, corporate documentation and other information
resources, all of which are targeted to business and technical professionals. In
October 1999, the Company introduced eMatter, a secure digital publishing
technology that allows authors and publishers to publish and sell works online.
Business is transacted through the Company's Web site or through its two
physical retail locations.

  Cash equivalents

     Cash equivalents are highly liquid debt instruments with original
maturities of three months or less when purchased.

  Concentration of Credit Risk

     Financial instruments, which potentially subject the Company to
concentrations of credit risk, consist principally of cash equivalents, accounts
receivables and investments. Risks associated with cash and cash equivalents are
mitigated by banking with credit worthy institutions. Risks associated with
accounts receivables are mitigated as the Company performs on-going credit
evaluations of its customers and requires deposits for sales on credit, when
deemed necessary. The Company maintains reserves for estimated credit losses.
The recorded carrying amount of cash and cash equivalents, accounts receivable
and investments approximate fair market value. One customer accounted for 27% of
accounts receivable at January 31, 1999. No one customer accounted for 10% or
more of accounts receivable at January 31, 2000.

     The objective of the Company's investment policy is conservation of capital
and maintenance of liquidity until funds are needed for use in business
operations. Funds are diversified to minimize risk and concentrations of
investments. Under policy guidelines, the following are considered eligible
investments: obligations of the U.S. Treasury, U.S. government agencies, certain
financial institutions and corporations, as well as investment in money market
funds. All investments are limited to those highly rated by outside
organizations and derivative instruments are ineligible as investments.

  Inventories

     Inventories are valued at the lower of average cost (first in, first out
method) or market. The Company's two largest vendors accounted for approximately
59% and 51% of the Company's book purchases in fiscal 1999 and 2000,
respectively.

  Property and Equipment

     Property and equipment is recorded at cost. Depreciation is computed using
the straight-line method over the estimated useful lives of the assets,
generally three to five years. Leasehold improvements and assets recorded under
capital lease are amortized on a straight-line basis over the lesser of the
lease term or the estimated useful life. Property and equipment included within
projects in progress is depreciated in the month after the asset is placed into
service.

                                      F-13
<PAGE>   126
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

  Investments

     Investments represent debt securities, which are stated at fair value based
on quoted market prices. All investments are classified as available-for-sale
securities based on the Company's intended use. The difference between amortized
cost and fair value representing unrealized holding gains and losses is recorded
as a separate component of stockholders' equity as accumulated other
comprehensive loss. Gains or losses on the sales of securities are determined on
a specific identification basis.

  Long-lived Assets

     Goodwill arising from the acquisition of Computer Literacy Bookshops, Inc.
(Note 2) is amortized over its estimated life of 15 years. Accumulated
amortization was approximately $344,000 and $550,000 at January 31, 1999 and
2000, respectively. The Company evaluates the recoverability of its long-lived
assets in accordance with Statement of Financial Accounting Standards ("SFAS")
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of." SFAS No. 121 requires recognition of impairment of
long-lived assets in the event that the net book value of such assets exceeds
the future undiscounted cash flows attributable to such assets. No such
impairments have been identified. The Company assesses the impairment of
long-lived assets when events or changes in circumstances indicate that the
carrying value of an asset may not be recoverable.

  Revenue Recognition

     The Company recognizes revenue, net of discounts, when persuasive evidence
of an arrangement exists, delivery has occurred or services have been rendered,
the price is fixed and determinable and collectibility is reasonably assured.
For online revenue, this generally occurs at the time of shipment, except in the
case of eMatter revenue which is generally recognized when the content is
downloaded by the customer. Retail and other revenue is generally recognized at
the time of sale.

  Fair Value of Financial Instruments

     The recorded carrying amounts of the Company's financial instruments, cash
and equivalents and investments, approximate their value and are based on quoted
market prices.

  Advertising Costs

     The cost of advertising is expensed as incurred. For the years ended
January 31, 1998, 1999 and 2000, the Company incurred advertising expense of
approximately $0.9 million, $3.0 million and $10.0 million, respectively.

  Product Development

     Product development expenses primarily consist of costs associated with the
systems and telecommunications infrastructure, editorial operations and content
acquisition. All product development costs have been expensed as incurred.

  Income Taxes

     Income taxes are accounted for in accordance with SFAS No. 109, "Accounting
for Income Taxes," an approach which requires the recognition of deferred tax
assets and liabilities for the expected future tax consequences of events that
have been recognized in the Company's financial and tax reporting. In estimating
future tax consequences, management generally considers all expected future
events other than enactments of changes in the tax laws or rates. Under the
provisions of SFAS No. 109, a valuation
                                      F-14
<PAGE>   127
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

allowance is provided when it is more likely than not that some portion or all
of the deferred tax assets recorded will not be recognized.

  Stock-Based Compensation

     The Company accounts for stock-based awards to employees using the
intrinsic value method in accordance with Accounting Principles Board Opinion
(APB) No. 25, "Accounting for Stock Issued to Employees". The Company accounts
for stock-based awards to non-employees in accordance with Statement of
Financial Accounting Standards (SFAS) No. 123, "Accounting for Stock Based
Compensation".

  Net Loss Per Share

     Basic loss per share excludes dilution and is computed by dividing net loss
by the weighted average number of common shares outstanding. There were 2,188
and 22,127 shares subject to repurchase at January 31, 1999 and 2000,
respectively. Diluted net loss per share reflects the potential dilution that
could occur if securities or other contracts to issue common stock (warrants and
common stock options) were exercised or converted into common stock. Common
stock equivalents are excluded from the computation in loss periods, as their
effect would be anti-dilutive.

  Comprehensive Loss

     In accordance with SFAS No. 130 "Reporting Comprehensive Income," the
Company reports by major components and as a single total, the change in its net
assets during the period from non-owner sources. Statements of comprehensive
loss for the years ended January 31, 1998, 1999 and 2000 have been included
within the statement of operations.

  New Accounting Standard

     In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities." This statement
requires companies to record derivatives on the balance sheet as assets or
liabilities, measured at fair value. Gains or losses resulting from changes in
the values of those derivatives would be accounted for depending on the use of
the derivative and whether it qualifies for hedge accounting. SFAS No. 133 will
be effective for the Company beginning in the first quarter of fiscal year 2002.
Although the Company has not fully assessed the implications of SFAS No. 133,
management does not believe that the adoption of this statement will have a
significant impact on the Company's financial position, results of operations or
cash flows.

  Use of Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting periods. Such estimates include, but are not limited to, the level of
inventory reserves for excess or slow moving inventory, evaluation of goodwill
for impairment, accrued expenses, reserve for sales returns and a valuation
allowance against net deferred tax assets. Actual results could differ from
those estimates.

                                      F-15
<PAGE>   128
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

  Reclassifications

     Certain prior year amounts in the accompanying financial statements have
been reclassified to conform to current year presentation. These
reclassifications had no effect on the results of operations or financial
position for any year presented.

2.  ACQUISITION

     On May 31, 1997, the Company completed the acquisition of all of the
outstanding capital stock of Computer Literacy Bookshops, Inc., a retailer of
computer books, with four stores located in California and Virginia. The
purchase price was approximately $5.1 million. The acquisition was accounted for
using the purchase method of accounting and accordingly, the assets acquired and
liabilities assumed were recorded at their estimated fair values as of the date
of acquisition. The principal assets acquired and liabilities assumed were cash
($759,000), inventory ($2.4 million), prepaid expenses and other current assets
($272,000), covenant not to compete ($210,000), property and equipment
($142,000), accounts receivable ($119,000), and accounts payable and accrued
expenses ($1.9 million). The excess of the purchase price over the net
identifiable assets acquired of $3.1 million is being amortized over a 15 year
period on a straight-line basis.

3.  PROPERTY AND EQUIPMENT

     Property and equipment consists of the following:

<TABLE>
<CAPTION>
                                                              JANUARY 31,    JANUARY 31,
                                                                 1999           2000
                                                              -----------    -----------
                                                                    (IN THOUSANDS)
<S>                                                           <C>            <C>
Computer and office equipment...............................    $1,595         $ 5,619
Software....................................................       780           1,610
Leasehold improvements......................................       232           1,325
Furniture and fixtures......................................       121           1,367
Projects in progress........................................       172           3,358
                                                                ------         -------
                                                                 2,900          13,279
Less accumulated depreciation and amortization..............      (803)         (2,055)
                                                                ------         -------
Property and equipment, net.................................    $2,097         $11,224
                                                                ======         =======
</TABLE>

4.  INVESTMENTS

     The amortized cost and fair value of available-for-sale securities are
presented in the tables below:

<TABLE>
<CAPTION>
                                                              JANUARY 31, 1999
                                                    -------------------------------------
                                                               (IN THOUSANDS)
                                                                  UNREALIZED
                                                    AMORTIZED    HOLDING GAINS     FAIR
                                                      COST       AND (LOSSES)      VALUE
                                                    ---------    -------------    -------
<S>                                                 <C>          <C>              <C>
Corporate debt securities.........................   $18,049         $(39)        $18,010
Debt securities of states and of the U.S. and
  political subdivisions of the states............     1,523           (8)          1,515
                                                     -------         ----         -------
          Total...................................   $19,572         $(47)        $19,525
                                                     =======         ====         =======
</TABLE>

                                      F-16
<PAGE>   129
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

<TABLE>
<CAPTION>
                                                               JANUARY 31, 2000
                                                     ------------------------------------
                                                                (IN THOUSANDS)
                                                                   UNREALIZED
                                                     AMORTIZED    HOLDING GAINS     FAIR
                                                       COST       AND (LOSSES)     VALUE
                                                     ---------    -------------    ------
<S>                                                  <C>          <C>              <C>
Discount commercial paper..........................    4,223             3          4,226
Corporate debt securities..........................    2,551           (28)         2,523
                                                      ------          ----         ------
          Total....................................   $6,774          $(25)        $6,749
                                                      ======          ====         ======
</TABLE>

     The contractual maturities of the Company's investments in debt securities
at January 31, 2000 are as follows:

<TABLE>
<CAPTION>
                                                              WITHIN ONE      ONE TO
                                                                 YEAR       FIVE YEARS
                                                              ----------    ----------
                                                                   (IN THOUSANDS)
<S>                                                           <C>           <C>
Discount commercial paper...................................    $4,226        $   --
Corporate debt securities...................................     1,249         1,274
                                                                ------        ------
          Total.............................................    $5,475        $1,274
                                                                ======        ======
</TABLE>

5.  ACCRUED LIABILITIES

     Accrued liabilities consist of the following:

<TABLE>
<CAPTION>
                                                              JANUARY 31,    JANUARY 31,
                                                                 1999           2000
                                                              -----------    -----------
                                                                    (IN THOUSANDS)
<S>                                                           <C>            <C>
Accrued compensation and related benefits...................    $  659         $1,807
Store and mail order credits................................       184            171
Accrued sales tax payable...................................        79            492
Other.......................................................       247            494
                                                                ------         ------
          Total.............................................    $1,169         $2,964
                                                                ======         ======
</TABLE>

6.  LINE OF CREDIT

     During fiscal 1998, the Company entered into a line of credit arrangement
which expired during fiscal 2000. In connection with establishing the line of
credit, the Company issued warrants to the bank to purchase up to 20,832 shares
of the Company's Series C Preferred Stock at a price of $2.40 per share. Such
warrants were converted to warrants to purchase common stock at the time of the
Company's initial public offering. Vesting of these warrants occurred, as
defined in the warrant agreement, based on outstanding balance thresholds.
Accordingly, the Company recorded the fair value of such warrants as expense
when it was deemed probable that the outstanding balance thresholds would be
met.

     In fiscal 2000, all vested warrants were exercised. The net value of the
warrants (total market value of the exercised warrants less the total price paid
to exercise the warrants) was divided by the market price of the Company's
common stock on the date of exercise to calculate the net shares issued. This
"net issuance" method resulted in 19,337 shares of common stock issued to the
warrant holder.

                                      F-17
<PAGE>   130
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

7.  STOCKHOLDERS' EQUITY

  Common Stock

     At January 31, 2000, the Company had 50,000,000 shares of common stock
authorized of which 12,950,507 were issued and outstanding. At January 31, 2000,
the Company had reserved shares of common stock for issuance as follows:

<TABLE>
<CAPTION>
                                                                (IN THOUSANDS)
<S>                                                             <C>
Options outstanding under stock plans.......................        3,306
Issuance under stock option plans...........................          503
Issuance under employee stock purchase plan.................          247
Conversion of warrants......................................          481
                                                                    -----
          Total shares reserved.............................        4,537
                                                                    =====
</TABLE>

  Preferred Stock

     The Company is authorized to issue 5,000,000 shares of preferred stock,
none of which was outstanding January 31, 1999 or 2000.

  1998 Employee Stock Purchase Plan

     In 1998, the Company adopted an Employee Stock Purchase Plan ("the ESPP").
A total of 300,000 shares of common stock are reserved for issuance under the
ESPP. Under the ESPP, eligible employees may purchase common stock over certain
offering periods through payroll deductions, which may not exceed 15% of the
employee's compensation, nor more than 500 shares on any purchase date. Unless
the Board of Directors shall determine otherwise, each offering period will run
for 24 months commencing on each June 1 and December 1, except that the first
offering period commenced on November 19, 1998 and will end on November 30,
2000. The price at which common stock may be purchased under the ESPP is equal
to 85% of the fair market value of common stock on the first or last day of the
applicable offering period, whichever is lower. In fiscal year 2000, the first
year of grant under the plan, 53,149 shares were issued at the weighted average
price of $9.20. At January 31, 2000 approximately $230,000 had been contributed
by employees that will be used to purchase shares in fiscal 2001 at a price
determined under the terms of the 1998 Purchase Plan. At January 31, 2000, the
Company had 246,851 shares of its common stock reserved for future issuance
under this plan.

  Stock Option Plan

     Under the 1996 Stock Option Plan (the "Plan" or the "1996 Stock Plan"), the
Company may grant options to purchase up to 1,215,686 shares of common stock to
employees, directors and consultants at prices not less than the fair market
value at the date of grant for incentive stock options and not less than 85% of
fair value for nonstatutory stock options. These options generally vest 25% one
year from the vest start date and ratably over the next 36 months and expire 10
years from the date of grant. Shares issued upon exercise of options that are
unvested are subject to repurchase by the Company upon termination of employment
or services. There were 22,127 shares issued and outstanding under the 1996
Stock Plan at January 31, 2000 that were subject to repurchase. Upon adoption of
the 1998 Omnibus Equity Incentive Plan (the "1998 Plan"), the Company
transferred all shares available for grant under the Plan to the 1998 Plan.

     The 1998 Omnibus Equity Incentive Plan was adopted by the Board of
Directors on July 13, 1998 and became effective on November 19, 1998. The
Company has reserved 3,000,000 shares, plus the

                                      F-18
<PAGE>   131
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

aggregate number of shares remaining available for issuance under the 1996 Stock
Plan, for issuance under the 1998 Plan. As of January 31, 2000, 2,912,205 of
options had been granted under the 1998 Plan and 502,629 shares are available
for option grant.

     Option activity under the 1996 Stock Option Plan and 1998 Omnibus Equity
Incentive Plan is as follows (shares in thousands):

<TABLE>
<CAPTION>
                                                              NUMBER OF    WEIGHTED
                                                               SHARES      EXERCISE
                                                              ---------    ---------
<S>                                                           <C>          <C>
Outstanding, February 1, 1997
  (8 vested at a weighted average $0.18)....................      277       $ 0.18
  Options granted (weighted average fair value of $0.09 per
     share..................................................      795         0.57
  Options exercised.........................................      (23)       (0.18)
  Options canceled..........................................     (183)       (0.26)
                                                                -----
Outstanding, January 31, 1998
  (118 vested at a weighted average $0.28)..................      866         0.52
  Options granted (weighted average fair value of $0.88 per
     share..................................................      431         5.24
  Options exercised.........................................     (116)       (1.12)
  Options canceled..........................................     (135)       (1.05)
                                                                -----
Outstanding, January 31, 1999
  (284 vested at a weighted average $0.61)..................    1,046         2.33
  Options granted (weighted average fair value of $11.58 per
     share..................................................    2,912        17.83
  Options exercised.........................................     (280)       (1.18)
  Options canceled..........................................     (372)       (8.85)
                                                                -----
Outstanding, January 31, 2000
  (382 vested at a weighted average $2.20)..................    3,306       $15.35
                                                                =====
</TABLE>

     Additional information regarding options outstanding as of January 31, 2000
is as follows:

<TABLE>
<CAPTION>
                                    OPTIONS OUTSTANDING                            OPTIONS VESTED
                 ---------------------------------------------------------   --------------------------
                                      WEIGHTED AVG                            NUMBER        WEIGHTED
   RANGE OF        NUMBER OF      REMAINING CONTRACTUAL   WEIGHTED AVERAGE   OF SHARES      AVERAGE
EXERCISE PRICE   SHARES (000'S)        LIFE (YRS)          EXERCISE PRICE     (000'S)    EXERCISE PRICE
--------------   --------------   ---------------------   ----------------   ---------   --------------
<S>              <C>              <C>                     <C>                <C>         <C>
$ 0.18 -  0.24         265                 7.1                 $ 0.20           220          $ 0.20
$ 0.72 -  0.96          28                 7.7                 $ 0.89            23          $ 0.87
$ 2.00 -  3.40         122                 7.7                 $ 2.24            74          $ 2.21
$ 6.00 -  8.00         162                 8.5                 $ 7.42            48          $ 7.04
$13.50 - 19.94       2,681                 9.7                 $17.92            17          $15.75
$21.88 - 36.13          48                 9.8                 $24.30            --          $   --
                     -----                                                      ---
$ 0.18 - 36.13       3,306                 9.3                 $15.35           382          $ 2.20
                     -----                                                      ---
</TABLE>

  Additional Stock Plan Information

     Since the Company continues to account for its stock-based awards to
employees using the intrinsic value method in accordance with APB No. 25, SFAS
No. 123, "Accounting for Stock-Based Compensation," requires the disclosure of
pro forma net income (loss) and earnings (loss) per share had the Company
adopted the fair value method for employee awards as of the beginning of 1996.
Under SFAS No. 123, the fair value of stock-based awards to employees is
calculated through the use of option

                                      F-19
<PAGE>   132
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

pricing models, even though such models were developed to estimate the fair
value of freely tradable, fully transferable options without vesting
restrictions, which significantly differ from the Company's stock option awards.
These models also require subjective assumptions, including future stock price
volatility and expected time to exercise, which greatly affect the calculated
values. The Company's fair value calculations on stock-based awards to employees
under the 1996 and 1998 Stock Plans were made using the Black-Scholes option
pricing model with the following weighted average assumptions: expected life, 4
years from the date of grant in 1998, 1999 and 2000; stock volatility, 0% in
1998, 92.3% in 1999 and 85% in 2000; risk-free interest rate, 5.5% in 1998 and
1999, and 5.8% in 2000; and no dividends during the expected term.

     The Company's calculations are based on a single option award valuation
approach, and forfeitures are recognized as they occur. For fiscal year 2000,
the Company's fair value calculations on stock-based awards under the 1998
Purchase Plan were also made using the Black-Scholes option pricing model with
the following weighted average assumptions: expected life of six months; stock
volatility of 85%; risk free interest rate of 4.8%; and no dividends during the
expected term. If the computed fair values of the fiscal 1998, 1999 and 2000
employee awards granted had been amortized to expense over the vesting period of
the awards, pro forma net loss would have been approximately $3,300,000 ($2.19
per share), $9,950,000 ($2.89 per share), and $33,282,000 ($2.86 per share),
respectively.

     During fiscal 1998 and 1999 the Company granted 29,301 and 16,151 options
to consultants at exercise prices ranging from $0.18 to $8.00 per share, and
recorded expense of approximately $3,000 to $19,000, respectively. All options
vested in the year of grant.

     In November 1999, the Company received net proceeds of $29,865,000 in a
private placement of 1,437,470 shares of common stock, of which $5,017,000 was
allocated to the fair value (using the Black Scholes pricing model) of warrants
to purchase 431,241 shares of common stock issued in conjunction with the
private placement. The warrants are exercisable at $26.09 and expire in November
2004. The common stock and warrants were registered with the SEC in January
2000.

     In October 1999, the Company issued warrants to purchase 50,000 shares of
common stock at $18.44 per share for eMatter content acquisition. Such warrants
vest and become exercisable upon the achievement of certain pre-defined
milestones. In accordance with SFAS No. 123 and related interpretations, the
Company accounted for these performance based awards under the fair value method
and as variable awards. The Company believes that the achievement of all
milestones is probable and, accordingly, has recorded $138,000 of sales and
marketing expense in the accompanying statement of operations for the portion of
the awards deemed to be earned. Additionally, the fair value of the first
milestone (contract signing) of $106,000 was capitalized into other current
assets and is being amortized over the 15 month contractual period of
performance. The warrants expire in October 2002.

                                      F-20
<PAGE>   133
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

8.  INCOME TAXES

     The Company's deferred tax balances at consist of the following:

<TABLE>
<CAPTION>
                                                                  JANUARY 31,
                                                              -------------------
                                                               1999        2000
                                                              -------    --------
                                                                (IN THOUSANDS)
<S>                                                           <C>        <C>
Net operating loss carryforwards............................  $ 4,873    $ 15,466
Expenses not currently deductible...........................      492         951
Allowance for bad debts.....................................       71         267
                                                              -------    --------
                                                                5,436      16,684
Valuation allowance.........................................   (5,436)    (16,684)
                                                              -------    --------
Net deferred tax asset......................................  $    --    $     --
                                                              =======    ========
</TABLE>

     The Company's effective tax rate differs from the expected benefit at the
federal statutory tax rate as follows:

<TABLE>
<CAPTION>
                                                               YEAR ENDED
                                                              JANUARY 31,
                                                              ------------
                                                              1999    2000
                                                              ----    ----
<S>                                                           <C>     <C>
Federal Statutory Tax Rate..................................  (35)%   (35)%
State Taxes, Net of Federal Benefit.........................   (6)     (6)
Other.......................................................    1       1
Valuation Allowance.........................................   40      40
                                                              ---     ---
Effective Tax Rate..........................................    0%      0%
                                                              ---     ---
</TABLE>

     A valuation allowance is provided when it is more likely than not that some
portion of the deferred tax asset will not be realized. The Company has
established a valuation allowance of $5,436,000 and $16,684,000 as of January
31, 1999 and 2000, respectively, due to the uncertainty of realizing future tax
benefits from its net operating loss carryforwards and other deferred tax
assets.

     At January 31, 2000 the Company had federal and state net operating loss
carryforwards of approximately $40,794,000 and $20,478,000 which expire
beginning in 2011 and in 2004, respectively.

     The extent to which the loss carryforwards can be used to offset future
taxable income may be limited depending on the extent of ownership changes
within any three-year period as provided in the Tax Reform Act of 1986 and the
California Conformity Act of 1987.

9.  COMMITMENTS AND CONTINGENCIES

  Lease Commitments

     The Company leases telecommunications services under a noncancelable
service agreement which began in fiscal year 1999. Expenses related to these
services for fiscal 1999 and 2000 were $35,000 and $36,000, respectively.

     The Company leases office and warehouse space, retail store space and
equipment under noncancelable operating leases which expire on various dates
through 2006. Rental expense under operating lease agreements, net of sublease
income, for the years ended January 31, 1998, 1999 and 2000 was approximately
$390,000, $612,000, and $1,301,000, respectively.

                                      F-21
<PAGE>   134
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

     At January 31, 1999 and 2000, the Company leased equipment with a cost of
$84,000 under capital leases. Accumulated amortization was approximately $37,000
and $56,000 for the fiscal years 1999 and 2000, respectively.

     Future minimum lease commitments under noncancelable service, operating and
capital leases as of January 31, 2000 are as follows (in thousands):

<TABLE>
<CAPTION>
YEARS ENDING                                                   SERVICE     OPERATING    CAPITAL
JANUARY 31,                                                   AGREEMENT     LEASES      LEASES
------------                                                  ---------    ---------    -------
<S>                                                           <C>          <C>          <C>
     2001...................................................     $36        $1,533       $ 25
     2002...................................................      36         1,567         12
     2003...................................................      --         1,288         --
     2004...................................................      --         1,235         --
     2005...................................................      --         1,246         --
Thereafter..................................................      --         1,283         --
                                                                 ---        ------       ----
          Future minimum lease payments.....................     $72        $8,152         37
                                                                 ===        ======
Amounts representing interest (8%)..........................                               (3)
                                                                                         ----
Present value of future minimum lease payments..............                               34
Current portion.............................................                              (22)
                                                                                         ----
Long-term lease obligations.................................                             $ 12
                                                                                         ====
</TABLE>

  Purchase commitments

     In March 1999, the Company entered into a revised agreement with Smartforce
(formerly CBT Systems, Ltd.). The agreement requires that the Company make a
$2,250,000 minimum purchase commitment of Smartforce training products, as
follows: fiscal 2001: $430,000; fiscal 2002: $470,000; and fiscal 2003:
$635,000. In fiscal 1999 and 2000, the Company made timely payments of $300,000
and $415,000, respectively, towards this commitment.

10.  EMPLOYEE BENEFIT PLAN

     The Company sponsors the Fatbrain.com, Inc. 401(k) Plan (the "401(k)
Plan"), formerly the Computer Literacy, Inc. 401(k) Plan, which qualifies as a
deferred salary arrangement under Section 401(k) of the Internal Revenue Code.
All full-time equivalent employees, over 21 years of age, are eligible and may
participate in the 401(k) Plan six months subsequent to their hire date. Under
the 401(k) Plan, participating employees may defer a portion of their pretax
earnings not to exceed 15% of their total compensation. The Company matches 50%
for the first 4% contributed by the employee. Total Company contributions were
$7,000, $31,000 and $81,000 in fiscal 1998, 1999 and 2000, respectively.

11.  SEGMENT INFORMATION

     On January 31, 1999, the Company adopted SFAS No. 131, "Disclosures About
Segments of an Enterprise and Related Information," which established standards
for reporting information about operating segments in annual financial
statements, along with related disclosures about products and services,
geographic areas, and major customers.

     Operating segments are defined as components of an enterprise about which
separate financial information is available that is evaluated by the Company's
chief operating decision-maker. By this definition, Fatbrain.com has three
operating segments: internet commerce, retail stores, and eMatter. These

                                      F-22
<PAGE>   135
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

segments are differentiated based upon the method used to distribute product.
For the internet commerce segment, products are ordered via the Company's Web
site and mailed directly to the customer through the Company's distribution
system. The retail stores maintain inventory within the store in a traditional
retail environment. eMatter is downloaded via the Company's Web site. These
operating segments had similar product offerings in the year ended January 31,
2000. Unallocated revenues are generated primarily from trade shows, book fairs
and sale of advertising space.

     The Company evaluates segment performance based on gross profit. The
Company does not analyze the segments individually below the gross profit line.
Direct operating expenses are those directly related to the operating segment
(e.g. direct salaries, rent, etc.) and exclude all corporate office expenses.
Segment assets are not presented as all assets of the Company are commingled and
are not available by segment. The accounting policies of the segments are the
same as those described in the summary of significant accounting policies.

SEGMENT CONTRIBUTION

<TABLE>
<CAPTION>
                                                                YEAR ENDING JANUARY 31,
                                                              ----------------------------
                                                               1998      1999       2000
                                                              ------    -------    -------
                                                                     (IN THOUSANDS)
<S>                                                           <C>       <C>        <C>
Revenues(1):
  Internet commerce.........................................  $3,021    $10,662    $28,275
  Retail stores.............................................   7,143      9,008      6,507
  eMatter...................................................      --         --         56
  Unallocated...............................................     784        110        500
                                                              ------    -------    -------
     Consolidated net revenues..............................  10,948     19,780     35,338
Gross profit(1):
  Internet commerce.........................................     832      2,229      5,128
  Retail stores.............................................   2,464      3,128      2,262
  eMatter...................................................      --         --         12
  Unallocated...............................................     247         23        459
                                                              ------    -------    -------
     Consolidated margin....................................   3,543      5,380      7,861
Contribution(2):
  Internet commerce.........................................     332       (283)     2,862
  Retail stores.............................................   1,078        744        694
  eMatter...................................................      --         --     (3,919)
  Unallocated...............................................      38         (4)       430
                                                              ------    -------    -------
     Consolidated contribution..............................  $1,448    $   457    $    67
                                                              ======    =======    =======
</TABLE>

---------------
(1) The presentation of revenues and gross profit is consistent with the
    Company's internal presentation of financial information to management.

(2) Contribution is defined as gross profit, less direct operating expenses.

                                      F-23
<PAGE>   136
                               FATBRAIN.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS
           YEARS ENDED JANUARY 31, 1998, 1999 AND 2000 -- (CONTINUED)

RECONCILIATION OF CONTRIBUTION TO NET LOSS

<TABLE>
<S>                                                           <C>        <C>         <C>
Consolidated contribution...................................  $ 1,448    $    457    $     67
Interest income, net........................................       (7)        413         921
Indirect expenses...........................................   (4,631)    (10,762)    (31,279)
                                                              -------    --------    --------
Net loss....................................................  $(3,190)   $ (9,892)   $(30,291)
                                                              =======    ========    ========
</TABLE>

  Geographic Information

     International sales are measured as shipments to addresses outside the
United States. For the year ended January 31, 1998, international sales were
less than 10% of total revenues. For both of the years ended January 31, 1999
and 2000, international sales were 11% of total revenue. No foreign country or
geographical area accounted for more than 10% of revenue in any of the periods
presented.

  Major Customers

     No individual customer accounted for 10% or more of the Company's revenues
for fiscal years 1998, 1999 or 2000.

                                      F-24
<PAGE>   137

                                                                         ANNEX A

                          AGREEMENT AND PLAN OF MERGER

                                    BETWEEN

                            BARNESANDNOBLE.COM INC.

                                      AND

                               FATBRAIN.COM, INC.

                         DATED AS OF SEPTEMBER 13, 2000
<PAGE>   138

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>            <C>                                                           <C>
ARTICLE I.     THE MERGER..................................................   A-1
     1.1       The Merger..................................................   A-1
     1.2       Closing.....................................................   A-1
     1.3       Effective Time..............................................   A-2
     1.4       Effect of the Merger........................................   A-2
     1.5       Certificate of Incorporation; Bylaws; Directors and Officers
                 of Surviving Corporation..................................   A-2

ARTICLE II.    EFFECT OF THE MERGER........................................   A-2
     2.1       Effect on Capital Stock.....................................   A-2
     2.2       Exchange Procedures.........................................   A-3
     2.3       Stock Transfer Books........................................   A-5
     2.4       Certain Adjustments.........................................   A-5
     2.5       Lost, Stolen or Destroyed Certificates......................   A-5
     2.6       Taking of Necessary Action; Further Action..................   A-5

ARTICLE III.   REPRESENTATIONS AND WARRANTIES OF THE COMPANY...............   A-5
     3.1       Organization and Standing...................................   A-5
     3.2       Subsidiaries................................................   A-6
     3.3       Capitalization..............................................   A-6
     3.4       Authority for Agreement.....................................   A-7
     3.5       No Conflict; Required Filings and Consents..................   A-7
     3.6       Permits; Compliance with Laws...............................   A-8
     3.7       SEC Filings.................................................   A-8
     3.8       Financial Statements........................................   A-8
     3.9       Absence of Certain Changes or Events........................   A-9
     3.10      Employee Benefit Plans; Labor Matters.......................   A-9
     3.11      Contracts...................................................  A-11
     3.12      Litigation..................................................  A-11
     3.13      Environmental Compliance and Disclosure.....................  A-12
     3.14      Intellectual Property.......................................  A-12
     3.15      Taxes.......................................................  A-13
     3.16      Assets......................................................  A-14
     3.17      Brokers.....................................................  A-14
     3.18      Insurance Policies..........................................  A-15
     3.19      Transactions with Affiliates................................  A-15
     3.20      No Existing Discussions.....................................  A-15
     3.21      Intentionally Omitted.......................................  A-15
     3.22      Change of Control Agreements................................  A-15
     3.23      Information Supplied........................................  A-15
     3.24      Company Action..............................................  A-16

ARTICLE IV.    REPRESENTATIONS AND WARRANTIES OF ACQUIRER..................  A-16
     4.1       Organization and Standing...................................  A-16
     4.2       Capitalization of Acquirer..................................  A-16
     4.3       Authority for Agreement.....................................  A-17
     4.4       No Conflict.................................................  A-17
     4.5       Permits; Compliance with Laws...............................  A-17
</TABLE>

                                       A-i
<PAGE>   139

<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>            <C>                                                           <C>
     4.6       Absence of Certain Changes or Events........................  A-17
     4.7       Required Filings and Consents...............................  A-18
     4.8       Information Supplied........................................  A-18
     4.9       Brokers.....................................................  A-18
     4.10      SEC Filings; Financial Statements...........................  A-18
     4.11      Litigation..................................................  A-19
     4.12      Issuance of Acquirer Common Stock...........................  A-19

ARTICLE V.     COVENANTS...................................................  A-19
     5.1       Conduct of Business by Company Pending the Closing..........  A-19
     5.2       Notices of Certain Events...................................  A-22
     5.3       Access to Information; Confidentiality......................  A-22
     5.4       Inquiries and Negotiations..................................  A-22
     5.5       Further Action; Consents; Filings...........................  A-23
     5.6       Additional Reports..........................................  A-24
     5.7       Third Party Consents........................................  A-24
     5.8       Tax-free Treatment..........................................  A-24

ARTICLE VI.    ADDITIONAL AGREEMENTS.......................................  A-25
     6.1       Stockholder Approval........................................  A-25
     6.2       Registration Statement......................................  A-25
     6.3       Directors' and Officers' Indemnification and Insurance......  A-26
     6.4       Public Announcements........................................  A-27
     6.5       Employee Benefits...........................................  A-27
     6.6       Blue Sky....................................................  A-27
     6.7       Reasonable Efforts..........................................  A-27
     6.8       Interim Financing...........................................  A-28
     6.9       Form S-8....................................................  A-28
     6.10      Nasdaq Listing..............................................  A-28
     6.11      Stock Options...............................................  A-28

ARTICLE VII.   CONDITIONS TO THE MERGER....................................  A-28
     7.1       Conditions to Each Party's Obligation to Effect the
                 Merger....................................................  A-28
     7.2       Conditions to Obligations of Acquirer to Effect the
                 Merger....................................................  A-29
     7.3       Conditions to Obligations of the Company to Effect the
                 Merger....................................................  A-29

ARTICLE VIII.  TERMINATION, AMENDMENT AND WAIVER...........................  A-30
     8.1       Termination.................................................  A-30
     8.2       Effect of Termination.......................................  A-30
     8.3       Amendment...................................................  A-31
     8.4       Waiver......................................................  A-31

ARTICLE IX.    GENERAL PROVISIONS..........................................  A-31
     9.1       Non-Survival of Representations and Warranties..............  A-31
     9.2       Notices.....................................................  A-31
     9.3       Severability................................................  A-32
     9.4       Assignment; Binding Effect; Benefit.........................  A-32
     9.5       Incorporation of Exhibits...................................  A-32
     9.6       Fees, Expenses and Other Payments...........................  A-32
     9.7       Governing Law...............................................  A-32
</TABLE>

                                      A-ii
<PAGE>   140

<TABLE>
<CAPTION>
                                                                             PAGE
                                                                             ----
<S>            <C>                                                           <C>
     9.8       Waiver of Jury Trial........................................  A-33
     9.9       Interpretation..............................................  A-33
     9.10      Counterparts................................................  A-33
     9.11      Entire Agreement............................................  A-33
     9.12      No Third Party Beneficiaries................................  A-33
</TABLE>

                                      A-iii
<PAGE>   141

                          AGREEMENT AND PLAN OF MERGER

     AGREEMENT AND PLAN OF MERGER, dated as of September 13, 2000 (as amended,
supplemented or otherwise modified from time to time, this "Agreement"), by and
between BARNESANDNOBLE.COM INC, a Delaware corporation ("Acquirer") and
FATBRAIN.COM, INC., a Delaware corporation ("Company").

                             W I T N E S S E T H :

     WHEREAS, the parties to this Agreement desire to effectuate the acquisition
of the Company by Acquirer;

     WHEREAS, each of the Board of Directors of Acquirer and the Company have
determined that the merger (the "Merger") of the Company with and into Acquirer,
with the Acquirer continuing as the surviving corporation, given the terms and
subject to the conditions set forth in this Agreement, is fair to and in the
best interests of their respective shareholders, and have approved and adopted
this Agreement and the transactions contemplated hereby;

     WHEREAS, at the Effective Time (as hereinafter defined) all of the issued
and outstanding shares of the Common Stock, $.001 par value per share, of the
Company (the "Company Common Stock") shall be cancelled and exchanged for a
price per share of $4.25 (the "Per Share Price"), payable to each holder thereof
in cash and Class A Common Stock of the Acquirer, $.001 par value per share (the
"Acquirer Common Stock") as more fully set forth in this Agreement;

     WHEREAS, for United States Federal income tax purposes, it is intended that
the Merger shall qualify as a tax-free reorganization under Section 368(a) of
the Internal Revenue Code of 1986, as amended (together with the rules and
regulations promulgated thereunder, the "Code"), and that this Agreement shall
be, and hereby is, adopted as a plan of reorganization for purposes of Section
368 of the Code; and

     WHEREAS, in connection with the execution and delivery of this Agreement,
Acquirer and certain stockholders of the Company are entering into an agreement
(the "Stockholders Agreement") (in the form attached hereto as Exhibit B)
pursuant to which such stockholders will agree to vote to adopt and approve this
Agreement and to take certain other actions in furtherance of the transactions
contemplated by this Agreement upon the terms and subject to the conditions set
forth in the Stockholders Agreement.

     NOW, THEREFORE, in consideration of the foregoing and the representations,
warranties, covenants and agreements set forth herein, and other good and
valuable consideration, the receipt and adequacy of which are hereby
acknowledged, and intending to be legally bound hereby, the parties hereto
hereby agree as follows:

                                   ARTICLE I.

                                   THE MERGER

     1.1 The Merger.  Subject to the terms and conditions set forth in this
Agreement, and in accordance with the General Corporation Law of the State of
Delaware ("Delaware Law"), at the Effective Time, the Company shall be merged
with and into Acquirer. Following the Merger, the separate corporate existence
of the Company shall cease and Acquirer shall continue as the surviving
corporation (the "Surviving Corporation").

     1.2 Closing.  Unless this Agreement shall have been terminated and the
Merger herein contemplated shall have been abandoned pursuant to Section 8.1 and
subject to the satisfaction or waiver of the conditions to the obligations of
the parties to effect the Merger as set forth in Article VII, the consummation
of the Merger (the "Closing") shall take place as promptly as practicable, but
in no event later than 10:00 a.m. on the second Business Day following the
satisfaction or waiver of the all the conditions as set forth in this Agreement
(the "Closing Date") at the offices of Robinson Silverman

                                       A-1
<PAGE>   142

Pearce Aronsohn & Berman LLP, 1290 Avenue of the Americas, New York, N.Y. 10104,
unless another date, time or place is agreed to by Acquirer and the Company.

     1.3 Effective Time.  At the Closing, the parties shall cause the Merger to
be consummated by filing a certificate of merger (the "Certificate of Merger")
with the Secretary of State of the State of Delaware in such form as required
by, and executed in accordance with the relevant provisions of, Delaware Law
(the date and time of such filings, or such later date and time as may be set
forth therein, being the "Effective Time").

     1.4 Effect of the Merger.  At the Effective Time, the effect of the Merger
shall be as provided in the applicable provisions of Delaware Law. Without
limiting the generality of the foregoing, and subject thereto, at the Effective
Time, except as otherwise provided herein, all the property, rights, privileges,
powers and franchises of the Company shall vest in Acquirer as the Surviving
Corporation, and all debts, liabilities and duties of the Company shall become
the debts, liabilities and duties of the Acquirer as the Surviving Corporation.

     1.5 Certificate of Incorporation; Bylaws; Directors and Officers of
Surviving Corporation.  Unless otherwise agreed by Acquirer and the Company
before the Effective Time, at the Effective Time:

          (a) the certificate of incorporation of Surviving Corporation in
     effect immediately prior to the Effective Time shall continue to be the
     certificate of incorporation of the Acquirer until amended in accordance
     with the terms thereof and Delaware Law;

          (b) the bylaws of the Surviving Corporation in effect immediately
     prior to the Effective Time shall continue to be the bylaws of the
     Surviving Corporation until amended in accordance with the terms thereof
     and Delaware Law;

          (c) the officers of Surviving Corporation immediately prior to the
     Effective Time shall continue to serve in their respective offices of the
     Surviving Corporation from and after the Effective Time, in each case until
     their successors are elected or appointed and qualified or until their
     resignation or removal; and

          (d) the directors of Surviving Corporation immediately prior to the
     Effective Time shall continue to serve as the directors of the Surviving
     Corporation from and after the Effective Time, in each case until their
     successors are elected or appointed and qualified or until their
     resignation or removal.

                                  ARTICLE II.

                     EFFECT OF THE MERGER ON CAPITAL STOCK

     2.1 Effect on Capital Stock.  At the Effective Time, by virtue of the
Merger, and without any action on the part of Acquirer, the Company or the
holders of any Company Common Stock, Acquirer Common Stock or any other shares
of capital stock of the Company or Acquirer:

          (a) Each share of Company Common Stock issued and outstanding
     immediately before the Effective Time (excluding those held in the treasury
     of the Company), and all rights in respect thereof, shall be canceled and
     shall by virtue of the Merger and without any action on the part of the
     holder thereof be converted automatically into the right to receive (i) an
     amount in cash equal to $1.0625 (the "Per Share Cash Consideration") and
     (ii) such number of fully paid and nonassessable shares of Acquirer Common
     Stock determined by dividing $3.1875 by the Average Closing Sales Price (as
     hereinafter defined) (the "Per Share Stock Consideration" and together with
     the Per Share Cash Consideration, the "Merger Consideration"). All of the
     shares of Company Common Stock to be converted into the right to receive
     the Merger Consideration pursuant to this Section 2.1(a) shall cease to be
     outstanding, shall automatically be canceled and retired and shall cease to
     exist, and each holder of a certificate representing any such shares of
     Company Common Stock shall cease to have any rights with respect thereto,
     except the right to receive the Merger Consideration issuable therefor upon
     the surrender of such certificate in accordance with Section 2.2(c) hereof,
     without interest, and

                                       A-2
<PAGE>   143

     cash in lieu of fractional shares as contemplated by Section 2.2(f). As
     used in this Agreement, the "Average Closing Sales Price" means the average
     of the closing sales price per share of the Acquirer Common Stock at 4:00
     p.m. (New York time) (as reported by Bloomberg L.P.) on the NASDAQ National
     Market for the 10 full trading days ending on the fifth full trading day
     immediately prior to the Effective Time.

          (b) Each share of Company Common Stock issued and outstanding
     immediately prior to the Effective Time that is held by the Company as
     treasury stock shall be canceled and retired and cease to exist and no
     payment or distribution shall be made with respect thereto.

          (c) At the sole discretion of Acquirer, each stock option to purchase
     Company Common Stock outstanding as of the Effective Time, whether under
     the Computer Literacy, Inc. Stock Plan, the Computer Literacy, Inc. 1998
     Omnibus Equity Incentive Plan and the FatBrain 2000 Supplemental Stock Plan
     (collectively, the "Company Option Plans") or otherwise ("Company Stock
     Options") shall either, in whole or in part, (a) be assumed by Acquirer
     (and the Company's repurchase rights with respect to the Company Stock
     Options, if any, shall be assigned to Acquirer) in accordance with Section
     6.11 hereof or (b) to the extent not exercised in accordance with its
     terms, be canceled immediately upon the Effective Time and be of no further
     force and effect. Each warrant to purchase Company Common Stock outstanding
     immediately prior to the Effective Time and identified on Schedule 2.1(c)
     to the Company Disclosure Schedule, shall at the Effective Time, be treated
     in accordance with its terms.

     2.2 Exchange Procedures.

     (a) Exchange Agent.  At or prior to the Effective Time, Acquirer shall
enter into an agreement with a bank or trust company designated by Acquirer and
reasonably acceptable to the Company, to act as exchange agent for the Merger
(the "Exchange Agent").

     (b) Acquirer to Provide Common Stock.  Acquirer shall deliver to the
Exchange Agent for the benefit of the holders of Company Common Stock (i) cash
in an amount necessary to make any cash payments due under Sections 2.1(a) and
2.2(f) and (ii) certificates of Acquirer Common Stock ("Acquirer Certificates")
representing the number of whole shares of Acquirer Common Stock issuable
pursuant to Section 2.1(a) in exchange for shares of Company Common Stock
outstanding immediately prior to the Effective Time. All funds deposited with
the Exchange Agent shall be invested as directed by the Surviving Corporation;
provided, that such investments shall be in obligations of or guaranteed by the
United States of America or of any agency thereof and backed by the full faith
and credit of the United States of America, or in deposit accounts, certificates
of deposit or banker's acceptances of, repurchase or reverse repurchase
agreements with, or Eurodollar time deposits purchased from, commercial banks
with capital, surplus and undivided profits aggregating in excess of $100
million (based on the most recent financial statements of such bank which are
then publicly available).

     (c) Exchange Procedures.  Promptly after the Effective Time (and in any
event no later than five Business Days after the later to occur of the Effective
Time and receipt by Acquirer of a complete list from the Company of the names
and addresses of its holders of record), the Exchange Agent shall mail to each
holder of record of certificates of Company Common Stock ("Company
Certificates") (i) a form letter of transmittal (which shall specify that
delivery shall be effected, and risk of loss and title to the Company
Certificates shall pass, only upon receipt of the Company Certificates by the
Exchange Agent, and shall be in such form and have such other provisions as
Acquirer may reasonably specify, and which shall be reasonably satisfactory to
the Company), and (ii) instructions for use in effecting the surrender of the
Company Certificates in exchange for the Merger Consideration. Upon surrender of
a Company Certificate for cancellation to the Exchange Agent or to such other
agent or agents as may be appointed by Acquirer, together with such letter of
transmittal, duly completed and validly executed, and such other documents as
may be reasonably required by the Exchange Agent, the holder of such Company
Certificate shall be entitled to receive in exchange therefor (i) a Acquirer
Certificate representing the number of whole shares of Acquirer Common Stock
equal to the product of the Per Share Stock Consideration multiplied by the
number of Shares formerly represented by the surrendered Company Certificate

                                       A-3
<PAGE>   144

(provided that each holder shall receive cash in lieu of any fractional share of
Acquirer Common Stock to which such holder would otherwise be entitled pursuant
to Section 2.2(f) hereof) and (ii) payment by check of an amount equal to the
product of the Per Share Cash Consideration multiplied by the number of shares
of Company Common Stock formerly represented by the surrendered Company
Certificate, after giving effect to any required tax withholding and the Company
Certificate so surrendered shall forthwith be canceled. Until so surrendered,
each outstanding Company Certificate that, prior to the Effective Time,
represented shares of Company Common Stock will be deemed from and after the
Effective Time, for all purposes, to evidence the right to receive the Merger
Consideration upon such surrender. Notwithstanding any other provision of this
Agreement, no interest will be paid or will accrue on any cash payable to
holders of Company Certificates pursuant to the provisions of this Article II.

     (d) Distributions With Respect to Unexchanged Shares.  No dividends or
other distributions with respect to Acquirer Common Stock with a record date
after the Effective Time will be paid to the holder of any unsurrendered Company
Certificate with respect to the shares of Acquirer Common Stock represented
thereby until the holder of record of such Company Certificate shall surrender
such Company Certificate. Subject to the effect of applicable escheat or similar
laws, following surrender of any such Company Certificate, there shall be paid
to the record holder of the Acquirer Certificates issued in exchange therefor,
without interest, at the time of such surrender, the amount of any such
dividends or other distributions with a record date after the Effective Time
theretofore payable with respect to such shares of Acquirer Common Stock.

     (e) Transfer of Ownership.  If any Acquirer Certificate is to be issued in
a name, or cash paid to an individual, corporation, partnership, limited
partnership, limited liability company, syndicate, person (including, without
limitation, a "person" as defined in Section 13(d)(3) of the Securities Exchange
Act of 1934, as amended (the "Exchange Act")), trust, association, entity or
government or political subdivision, agency or instrumentality of a government
(each, a "Person"), other than that in which the Company Certificate surrendered
in exchange therefor is registered, it will be a condition of the issuance
and/or payment thereof that the Company Certificate so surrendered will be
properly endorsed and otherwise in proper form for transfer and that the Person
requesting such exchange will have paid to Acquirer or any agent designated by
it any transfer or other taxes required by reason of the issuance of a Acquirer
Certificate for shares of Acquirer Common Stock in any name other than that of
the registered holder of the Company Certificate surrendered, or established to
the satisfaction of Acquirer or any agent designated by it that such tax has
been paid or is not payable.

     (f) No Fractional Share Certificates.  No scrip or fractional share of
Acquirer Common Stock shall be issued upon the surrender for exchange of Company
Certificates, and an outstanding fractional share interest shall not entitle the
owner thereof to vote, to receive dividends or to any rights of a stockholder of
Acquirer or of Surviving Corporation with respect to such fractional share
interest. In lieu of any such fractional share of Acquirer Common Stock,
Acquirer shall pay to each holder of Company Common Stock an amount in cash,
rounded to the nearest whole cent, equal to the product obtained by multiplying
(i) the fractional share interest to which such holder would otherwise be
entitled (after taking into account all shares of Company Common Stock held at
the Effective Time by such holder) by (ii) the Average Closing Sales Price.

     (g) Termination of Exchange Agent Funding.  Any portion of funds (including
any interest earned thereon) or Acquirer Certificates held by the Exchange Agent
which have not been delivered to holders of Company Certificates pursuant to
this Article II within six months after the Effective Time shall promptly be
paid or delivered, as appropriate, to Acquirer, and thereafter holders of
Company Certificates who have not theretofore complied with the exchange
procedures set forth in and contemplated by this Article II shall thereafter
look only to Acquirer (subject to abandoned property, escheat and similar laws)
only as general creditors thereof for their claim for shares of Acquirer Stock,
any cash in lieu of fractional shares of Acquirer Common Stock and any dividends
or distributions (with a record date after the Effective Time) with respect to
Acquirer Common Stock to which they are entitled.

                                       A-4
<PAGE>   145

     (h) No Liability.  None of the Exchange Agent, the Surviving Corporation or
any party hereto shall be liable to any Person in respect of any shares of
Acquirer Common Stock or cash delivered to a public official pursuant to any
applicable abandoned property, escheat or similar law.

     2.3 Stock Transfer Books.  At the Effective Time, the stock transfer books
of the Company shall each be closed, and there shall be no further registration
of transfers of shares of Company Common Stock thereafter on the records of any
such stock transfer books. If, after the Effective Time, Company Certificates
are presented to the Surviving Corporation, they shall be canceled and exchanged
for Acquirer Certificates and cash deliverable in respect thereof pursuant to
this Agreement in accordance with the procedures set forth in this Article II.

     2.4 Certain Adjustments.  If, between the date of this Agreement and the
Effective Time, the outstanding shares of Acquirer Common Stock shall be changed
into a different number of shares or securities by reason of any
reclassification, recapitalization, split-up, combination or exchange of shares,
or any dividend payable in stock or other securities shall be declared thereon
with a record date within such period, then the Average Closing Sales Price
established pursuant to the provisions of Section 2.1(a) shall be adjusted
accordingly (by the proportionate adjustment of each of the number of shares of
Acquirer Common Stock) to provide Acquirer and the stockholders and option
holders of the Company the same economic effect as contemplated by this
Agreement prior to such reclassification, recapitalization, split-up,
combination, exchange, dividend or increase.

     2.5 Lost, Stolen or Destroyed Certificates.  In the event any Company
Certificates shall have been lost, stolen or destroyed, the Exchange Agent shall
issue in exchange for such lost, stolen or destroyed Company Certificates, upon
the making of an affidavit of that fact by the holder thereof, the Merger
Consideration; provided, however, that Acquirer may, in its discretion and as a
condition precedent to the issuance thereof, require the owner of such lost,
stolen or destroyed Company Certificates to indemnify Acquirer against any claim
that may be made against Acquirer, the Surviving Corporation or the Exchange
Agent with respect to the Company Certificates alleged to have been lost, stolen
or destroyed and to post a bond, in such reasonable amount as Acquirer may
direct, in its sole discretion, as indemnity.

     2.6 Taking of Necessary Action; Further Action.  If, at any time after the
Effective Time, any further action is necessary or desirable to carry out the
purposes of this Agreement and to vest the Surviving Corporation with full
right, title and possession to all assets, property, rights, privileges, powers
and franchises of the Company, the officers and directors of the Company are
fully authorized in the name of their corporation or otherwise to take, and will
use good faith efforts to take, all such lawful and necessary action, so long as
such action is not inconsistent with this Agreement.

                                  ARTICLE III.

                 REPRESENTATIONS AND WARRANTIES OF THE COMPANY

     The Company hereby represents and warrants to Acquirer, except as set forth
in the disclosure schedule delivered by the Company to Acquirer simultaneously
with the execution of this Agreement (the "Company Disclosure Schedule") that:

     3.1 Organization and Standing.  The Company (i) is a corporation duly
organized, validly existing and in good standing under the laws of the State of
Delaware, (ii) has full corporate power and authority and all necessary
government approvals to own, lease and operate its properties and assets and to
conduct its business as presently conducted and (iii) is duly qualified or
licensed to do business as a foreign corporation and is in good standing in each
jurisdiction where the character of the properties owned, leased or operated by
it or the nature of its business makes such qualification or licensing
necessary, except where the failure to be so qualified or licensed, individually
or in the aggregate, has not had, or would not reasonably be expected to have, a
Material Adverse Effect (as hereinafter defined). The Company has furnished or
made available to Acquirer true and complete copies of its certificate of
incorporation (including any certificates of designations attached thereto, the
"Company Certificate of Incorporation") and bylaws (the "Company Bylaws"). As
used herein, "Material Adverse Effect" shall mean any change in

                                       A-5
<PAGE>   146

or effect on the business of any Person that, individually or in the aggregate
(taking into account all other such changes or effects), is, or is reasonably
likely to be, materially adverse to the business, assets, liabilities, financial
condition or results of operations of such Person taken as a whole; provided ,
however, that a "Material Adverse Effect" shall not include any adverse effect
attributable to (i) any announcement, dissemination or disclosure of this
Agreement or the transactions contemplated hereby (including without limitation
any delay of, reduction in or cancellation or change in the terms of product
orders by customers solely as a result of such announcement, dissemination or
disclosure) or (ii) changes affecting companies in the same industry as the
Person in question.

     3.2 Subsidiaries.  Except for shares of, or other ownership interests in,
the Subsidiaries (as hereinafter defined), the Company does not own of record or
beneficially, directly or indirectly, (i) any shares of outstanding capital
stock or securities convertible into or exchangeable or exercisable for capital
stock of any other corporation or (ii) any participating interest in any
partnership, joint venture or other similar non-corporate business enterprise.
Each Subsidiary is a corporation, partnership or limited liability company duly
organized, validly existing and in good standing under the laws of the
jurisdiction of its incorporation or organization and has all requisite
corporate, partnership or limited liability company power and authority to own
or lease and operate its properties and assets and to carry on its business as
it is now being conducted. Each Subsidiary is duly qualified as a foreign
corporation to do business, and is in good standing, in each jurisdiction in
which the character of its properties and assets owned or leased or the nature
of its activities makes such qualification necessary, except where the failure
to be so qualified would not have a Material Adverse Effect on the Company. Each
outstanding share of capital stock of each Subsidiary is duly authorized,
validly issued, fully paid and nonassessable and each such share owned by the
Company or another Subsidiary is free and clear of all claims, security
interests, liens, pledges, charges, escrows, options, proxies, rights of first
refusal, preemptive rights, mortgages, hypothecations, prior assignments, title
retention agreements, indentures, security agreements or any other encumbrance
of any kind ("Liens") and there are no proxies outstanding or restrictions on
voting with respect to any such shares. The copies of certificate of
incorporation, bylaws and other organizational documents of the Company and the
Subsidiaries previously presented to Acquirer by the Company are true, complete
and correct copies thereof. Such certificates of incorporation, bylaws and other
organizational documents are in full force and effect. None of the Company or
any Subsidiary is in violation of any of the provisions of its certificate of
incorporation, bylaws and other organizational documents. For purposes of this
Agreement, the term "Subsidiary" or "Subsidiaries" shall mean any corporation or
other business entity of which securities or other ownership interests having
ordinary voting power to elect a majority of the board of directors or other
persons performing similar functions are at the time owned by the Company and/or
one or more other Subsidiaries. A list containing the name of each Subsidiary
and the percent of shares owned of such Subsidiary by the Company and another
Subsidiary is set forth on Schedule 3.2 to the Company Disclosure Schedule.

     3.3 Capitalization.  The authorized capital stock of the Company consists
of 50,000,000 shares of Company Common Stock and 5,000,000 shares of preferred
stock, par value $0.001 per share ("Company Preferred Stock"). At August 31,
2000, (i) 13,648,457 shares of Company Common Stock were issued and outstanding,
all of which outstanding shares were validly issued and are fully paid and
nonassessable, (ii) no shares of Company Common Stock were held in the treasury
of the Company, (iii) 3,037,000 shares of Company Common Stock were reserved for
future issuance pursuant to the Company Option Plans, (iv) no shares of Company
Preferred Stock are outstanding, and (v) 249,000 shares of Company Common Stock
were reserved for issuance pursuant to the Computer Literacy, Inc. 1998 Employee
Stock Purchase Plan (the "Company ESPP"). The name of each holder of a Company
Stock Option, the grant date of each Company Stock Option, the number of shares
of Company Common Stock for which each Company Stock Option is exercisable, the
vesting or exercise schedule and the exercise price of each Company Stock Option
at August 31, 2000 are set forth on Schedule 3.3 of the Company Disclosure
Schedule. Except for shares of Company Common Stock issuable pursuant to Company
Stock Plans and stock option agreements entered into in connection therewith,
and the Company ESPP and as otherwise set forth on Schedule 3.3 to the Company
Disclosure Schedule, there are no options, warrants or other rights, agreements,
arrangements or commitments of any character to which the Company or any

                                       A-6
<PAGE>   147

Subsidiary is a party or by which the Company or any Subsidiary is bound
relating to the issued or unissued capital stock of the Company or any
Subsidiary or obligating the Company or any Subsidiary to issue or sell any
shares of capital stock of, or other equity interests in, the Company or any
Subsidiary. All shares of Company Common Stock subject to issuance as aforesaid,
upon issuance prior to the Effective Time on the terms and conditions specified
in the instruments pursuant to which they are issuable, will be duly authorized,
validly issued, fully paid and nonassessable. There are no outstanding
contractual obligations of the Company or any Subsidiary to repurchase, redeem
or otherwise acquire any shares of Company Common Stock or any capital stock of
any Subsidiary. Except as set forth on Schedule 3.3 to the Company Disclosure
Schedule, there are no outstanding contractual obligations of the Company or any
Subsidiary to provide funds to, or make any investment (in the form of a loan,
capital contribution or otherwise) in any Subsidiary or any other entity or
Person.

     3.4 Authority for Agreement.  The Company has all necessary corporate power
and authority to execute and deliver this Agreement, to perform its obligations
hereunder, and to consummate the transactions contemplated hereby. The execution
and delivery of this Agreement by the Company and the consummation by the
Company of the transactions contemplated hereby have been duly and validly
authorized by all necessary corporate action, and no other corporate proceedings
on the part of the Company are necessary to authorize this Agreement or to
consummate the transactions contemplated hereby (other than, with respect to the
Merger, the approval of this Agreement by the Company's stockholders and the
filing and recordation of the Certificate of Merger as required by Delaware
Law). This Agreement has been duly executed and delivered by the Company and,
assuming the due authorization, execution and delivery by Acquirer, constitutes
the legal, valid and binding obligation of the Company, enforceable against the
Company in accordance with its terms except to the extent that enforceability
thereof may be limited by applicable bankruptcy, insolvency, reorganization or
similar laws affecting the enforcement of creditors' rights generally and by
principles of equity regarding the availability of remedies.

     3.5 No Conflict; Required Filings and Consents.

     (a) The execution and delivery of this Agreement by the Company do not, and
the performance by the Company of its obligations hereunder, and the
consummation of the Merger will not, (i) conflict with or violate any provision
of the Company Certificate of Incorporation or Company Bylaws or any equivalent
organizational documents of any Subsidiary, (ii) assuming that all filings and
notifications have been made and all necessary stockholder votes have approved
this Agreement and the Merger, conflict with or violate in any material respect
any federal, state, foreign or local statute, law, ordinance, regulation, rule,
code, order, judgment, decree, other requirement or rule of law of the United
States or any other jurisdiction or regulatory agency ("Law") applicable to the
Company or any Subsidiary or by which any property or asset of the Company or
any Subsidiary is bound or affected or (iii) except as otherwise set forth on
Schedule 3.5 to the Company Disclosure Schedule, result in any breach of or
constitute a default (or an event which with the giving of notice or lapse of
time or both could reasonably be expected to become a default) under, or give to
others any right of termination, amendment, acceleration or cancellation of, or
result in the creation of a Lien on any property or asset of the Company or any
Subsidiary pursuant to, any Material Contract (as defined below).

     (b) The execution and delivery of this Agreement by the Company do not, and
the performance of this Agreement by the Company will not, require any consent,
approval, authorization or permit of, or filing with or notification to, any
United States federal, state or local or any foreign government or any court,
administrative or regulatory agency or commission or other governmental
authority or agency, domestic or foreign (a "Governmental Entity"), except (i)
the filing with the SEC of (A) a proxy statement relating to the meeting of the
Company's stockholders (as amended or supplemented from time to time, the "Proxy
Statement"), and (B) such reports under the Exchange Act and the Securities Act
of 1933, as amended, together with the rules and regulations promulgated
thereunder (the "Securities Act"), as may be required in connection with this
Agreement and the transactions contemplated hereby, (ii) the filing and
recordation of appropriate merger documents as required by Delaware Law, (iii)
the filings required by the Hart-Scott-Rodino Antitrust Improvements Act of
1976, as amended (the "HSR Act"),

                                       A-7
<PAGE>   148

and (iv) such other consents, approvals, orders, authorizations, registrations,
declarations and filings the failure of which to be made or obtained
individually or in the aggregate could not reasonably be expected to (x) have a
Material Adverse Effect on the Company, (y) impair the Company's ability to
perform its obligations under this Agreement or (z) prevent or materially delay
the consummation of the transactions contemplated by this Agreement.

     (c) The information supplied or to be supplied by the Company or any
Subsidiary or any of their respective officers, directors, employees,
accountants, consultants, legal counsel, agents and other representatives of the
Company or Subsidiary ("Representatives") for inclusion or incorporation by
reference in the Registration Statement (as hereinafter defined) will not, at
the respective times any such documents or any amendments or supplements thereto
are filed with the SEC, are first published, sent or given to stockholders or
become effective under the Securities Act or the Exchange Act, as applicable,
contain any untrue statement of a material fact or omit to state any material
fact required to be stated therein or necessary to make the statements therein,
in light of the circumstances under which they are made, not misleading. No
representation or warranty is made by the Company with respect to statements
made or incorporated by reference in any of such documents based on information
supplied by Acquirer specifically for inclusion or incorporation by reference
therein.

     3.6 Permits; Compliance with Laws.  The Company and the Subsidiaries are in
possession of all material franchises, grants, authorizations, licenses,
establishment registrations, permits, approvals and orders of any Governmental
Entity ("Permits") necessary for the Company or any Subsidiary to own, lease and
operate its properties and assets or otherwise to carry on its business as it is
now being conducted, and, as of the date of this Agreement, none of the Permits
has been suspended or canceled nor is any such suspension or cancellation
pending or, to the Company's knowledge, threatened. Neither the Company nor any
Subsidiary is in default or violation of, (i) any Law applicable to the Company
or any Subsidiary or by which any property or asset of the Company or any
Subsidiary is bound or affected or (ii) any Permits, except, in each case, for
such defaults or violations that could not reasonably be expected to have,
individually or in the aggregate, a Material Adverse Effect on the Company.
Schedule 3.6 to the Company Disclosure Schedule sets forth, as of the date of
this Agreement, all actions, proceedings, investigations or surveys pending or,
to the Company's knowledge, threatened against the Company or any Subsidiary
that could reasonably be expected to result in the suspension or cancellation of
any Permit. Except as set forth on Schedule 3.6 to the Company Disclosure
Schedule, since April 30, 2000, neither the Company nor any Subsidiary has
received from any Governmental Entity any notification (written or oral) with
respect to possible material defaults or violations of Law.

     3.7 SEC Filings.  The Company has made available to Acquirer true and
complete copies of each form, report, schedule, definitive proxy statement and
registration statement filed by the Company with the SEC subsequent to January
1, 1998 and on or prior to the date hereof (collectively, the "Company SEC
Filings"), which are all forms, reports, schedules, statements and other
documents (other than preliminary material) that the Company was required to
file with the SEC. The Company SEC Filings (including, without limitation, any
financial statements or schedules included therein) (i) at the time of filing
complied with the requirements of the Securities Act, or the Exchange Act, as
the case may be, and (ii) did not at the time of filing (or if amended,
supplemented or superseded by a filing prior to the date hereof, on the date of
that filing) contain any untrue statement of a material fact or omit to state a
material fact required to be stated therein or necessary in order to make the
statements therein, in the light of the circumstances under which they were
made, not misleading. None of the Subsidiaries is required to file any forms,
reports, schedules, statements or other documents with the SEC.

     3.8 Financial Statements.  All of the financial statements included in the
Company SEC Filings, in each case, including any related notes thereto
(collectively referred to as the "Company Financial Statements"), have been
prepared in accordance with generally accepted accounting principles ("GAAP")
applied on a consistent basis throughout the periods involved (except as may be
indicated in the notes thereto or, in the case of the unaudited statements, as
may be permitted by Form 10-Q and subject, in the case of the unaudited
statements, to normal, recurring audit adjustments) and fairly present the
consolidated financial position of the Company and its Subsidiaries at the
respective date thereof and the

                                       A-8
<PAGE>   149

consolidated results of its operations and changes in cash flows for the periods
indicated. Except as set forth in the Company Financial Statements or on
Schedule 3.8 to the Company Disclosure Schedule, there are no liabilities of the
Company or any of its Subsidiaries of any kind whatsoever, whether or not
accrued and whether or not contingent or absolute, that are material to the
Company and its Subsidiaries taken as a whole. The Company has heretofore
furnished or made available to Acquirer a complete and correct copy of any
amendments or modifications which have not yet been filed with the SEC to
agreements, documents or other instruments which previously had been filed by
the Company with the SEC as exhibits to the Company SEC Filings pursuant to the
Securities Act and the Exchange Act.

     3.9 Absence of Certain Changes or Events.  Except as contemplated by this
Agreement or as disclosed in the Company SEC Filings filed prior to the date
hereof or as set forth on Schedule 3.9 to the Disclosure Schedule, since April
30, 2000, the Company and its Subsidiaries have conducted their respective
businesses only in the ordinary course and consistent with prior practice and
there has not been (i) any event or occurrence of any condition that has had or
would reasonably be expected to have a Material Adverse Effect on the Company;
(ii) any declaration, setting aside or payment of any dividend or any other
distribution with respect to any of the capital stock of the Company or any
Subsidiary; (iii) any material change in accounting methods, principles or
practices employed by the Company; (iv) except in the ordinary course of
business consistent with past practice, any increase in the compensation or
benefits or establishment of any bonus, insurance, severance, deferred
compensation, pension, retirement, profit sharing, stock option (including,
without limitation, the granting of stock options, stock appreciation rights,
performance awards or restricted stock awards), stock purchase or other employee
benefit plan, or any other increase in the compensation payable or to become
payable to any executive officers of the Company or any Subsidiary; (v) any
issuance or sale of any stock, notes, bonds or other securities other than
pursuant to the exercise of outstanding securities, or entering into any
agreement with respect thereto; (vi) any amendment to the Company's certificate
of incorporation or bylaws, (vii) other than in the ordinary course of business,
any (x) purchase, sale, assignment or transfer of any material assets, (y)
mortgage, pledge or the institution of any lien, encumbrance or charge on any
material assets or properties, tangible or intangible, except for liens for
taxes not yet delinquent and such other liens, encumbrances or charges which
have not, individually or in the aggregate, had a Material Adverse Effect on the
Company, or (z) waiver of any rights of material value or cancellation or any
material debts or claims, (ix) any incurrence of any material liability
(absolute or contingent), except for current liabilities and obligations
incurred in the ordinary course of business consistent with past practice, (x)
any incurrence of any damage, destruction or similar loss, whether or not
covered by insurance, materially affecting the business or properties of the
Company or any Subsidiary, (xi) any entering into of any transaction of a
material nature other than in the ordinary course of business, consistent with
past practices, (xii) any termination of any Material Contract (as hereinafter
defined) other than by expiration of its term; (xiii) any receipt by the Company
of notice that the employment of any of the employees set forth on Schedule 3.9
to the Company Disclosure Schedule hereof will terminate; or (xiv) any receipt
of notice by the Company that any Material Contract (A) will terminate other
than by expiration of its term or (B) if such Material Contract has an optional
renewal clause that such option will not be exercised.

     3.10 Employee Benefit Plans; Labor Matters.

     (a) Schedule 3.10 to the Company Disclosure Schedule lists each employee
benefit fund, plan, program, arrangement and contract (including, without
limitation, any "employee benefit plan" as defined in Section 3(3) of ERISA and
any plan, program, arrangement or contract providing for severance, medical,
dental or vision benefits; life insurance or death benefits; disability
benefits, sick pay or other wage replacement; vacation, holiday or sabbatical;
pension or profit-sharing benefits; stock options or other equity compensation;
bonus or incentive pay or other material fringe benefits), whether written or
not, maintained, sponsored or contributed to or required to be contributed to by
the Company or any Subsidiary (the "Company Benefit Plans"). With respect to
each Company Benefit Plan, the Company has delivered or made available to
Acquirer a true, complete and correct written summary or copy of (i) such
Company Benefit Plan and the most recent summary plan description, if any,
related to such Company Benefit Plan, (ii) each trust agreement or other funding
arrangement relating to such Company

                                       A-9
<PAGE>   150

Benefit Plan, (iii) the most recent annual report (Form 5500) filed with the
Internal Revenue Service ("IRS") with respect to such Company Benefit Plan (and,
if the most recent annual report is a Form 5500-R, the most recent Form 5500-C
filed with respect to such Company Benefit Plan), (iv) the most recent actuarial
report or financial statement relating to such Company Benefit Plan and (v) the
most recent determination letter, if any, issued by the IRS with respect to such
Company Benefit Plan, or any pending request for such a determination letter.
Neither the Company nor any Subsidiary nor, to the Company's knowledge, any
other Person, has any express or implied commitment, to modify, change or
terminate any Company Benefit Plan, other than with respect to a modification,
change or termination required by ERISA or the Code. No condition, agreement or
commitment exists that presents a risk to the Company or any Subsidiary of
incurring, or being subject to, a liability upon the termination of any Company
Benefit Plan on the merger or transfer of assets or liabilities thereof into an
employee benefit plan maintained by Acquirer, other than such liability arising
out of the administration of such merger, termination or transfer of assets or
liabilities.

     (b) Each Company Benefit Plan has been administered in all material
respects in accordance with its terms and all applicable laws, including,
without limitation, ERISA and the Code, and all contributions required to be
made under the terms of any of the Company Benefit Plans as of the date of this
Agreement have been timely made or, if not yet due, have been reflected on the
most recent consolidated balance sheet filed or incorporated by reference in the
Company SEC Filings prior to the date of this Agreement, to the extent required
by GAAP.

     (c) The Company, on behalf of itself and all of the Subsidiaries, hereby
represents that: (i) each Company Benefit Plan which is intended to be qualified
under Section 401(a) of the Code has received, or will receive without the
requirement of an amendment to such plan (to the extent such letters are
available under current IRS practice), a favorable determination letter from the
IRS as to its qualified status under the Code, and each trust established in
connection with any Company Benefit Plan which is intended to be exempt from
federal income taxation under Section 501(a) of the Code has received a
determination letter from the IRS that it is so exempt, and no fact or event has
occurred that could adversely affect the qualified status of any such Company
Benefit Plan or the exempt status of any such trust; and (ii) there has been no
prohibited transaction (within the meaning of Section 406 of ERISA or Section
4975 of the Code other than a transaction that is under a statutory or
administrative exemption) with respect to any Company Benefit Plan that could
result in liability to the Company or any Subsidiaries.

     (d) No Company Benefit Plan is a multi employer pension plan (as defined in
Section 3(37) of ERISA) or other pension plan subject to Title IV of ERISA and
neither the Company, any Subsidiary nor any other trade or business (whether or
not incorporated) that is under "common control" with the Company or a
Subsidiary (within the meaning of Section 4001(b) of ERISA) or with respect to
which the Company or any Subsidiary could otherwise incur liability under Title
IV of ERISA (an "ERISA Affiliate") has sponsored or contributed to or been
required to contribute to a multi employer pension plan or other pension plan
subject to Title IV of ERISA. No liability under Title IV of ERISA has been
incurred by the Company, any Subsidiary or any ERISA Affiliate that has not been
satisfied in full, and no condition exists that presents a risk to the Company
or any Subsidiary of incurring or being subject (whether primarily, jointly or
secondarily) to a liability thereunder. None of the assets of the Company or any
Subsidiary is, or may reasonably be expected to become, the subject of any lien
arising under ERISA or Section 412(n) of the Code.

     (e) The Company has scheduled on Schedule 3.10(e) to the Company Disclosure
Schedule and has delivered or made available to Acquirer true, complete and
correct copies of (i) all current employment agreements with officers and
employees and all current consulting agreements of the Company and each
Subsidiary providing for annual compensation in excess of $100,000, (ii) all
severance plans, termination agreements, post-employment and other compensation
agreements, arrangements and plans, supplemental retirement, programs and
policies of the Company and each Subsidiary with or relating to their respective
employees, directors or consultants, and (iii) all plans, programs, agreements
and other arrangements of

                                      A-10
<PAGE>   151

the Company and each Subsidiary with or relating to their respective employees,
directors or consultants which contain "change of control" provisions.

     (f) Neither the Company nor any Subsidiary is a party to any collective
bargaining or other labor union contract applicable to persons employed by the
Company or any Subsidiary and no collective bargaining agreement is being
negotiated by the Company or any Company Subsidiary. As of the date of this
Agreement, there is no labor dispute, strike or work stoppage against the
Company or any Subsidiary pending or, to the Company's knowledge, threatened
which may interfere with the respective business activities of the Company or
any Subsidiary. As of the date of this Agreement, none of the Company, any
Subsidiary, or any of their respective Representatives or employees has
committed any unfair labor practice in connection with the operation of the
respective businesses of the Company or any Subsidiary, and there is no charge
or complaint against the Company or any Subsidiary by the National Labor
Relations Board or any comparable Governmental Entity pending or threatened in
writing.

     (g) Except as required by Law or as set forth on Schedule 3.10(g) to the
Company Disclosure Schedule, no Company Benefit Plan provides any of the
following retiree or post-employment benefits to any person: medical, disability
or life insurance benefits. The Company and the ERISA Affiliates are in
compliance in all material respects with (i) the requirements of the applicable
health care continuation and notice provisions of the Consolidated Omnibus
Budget Reconciliation Act of 1985, as amended ("COBRA") and the regulations
(including proposed regulations) thereunder and (ii) the applicable requirements
of the Health Insurance Portability and Accountability Act of 1996, as amended
and the regulations (including the proposed regulations) thereunder.

     (h) All consultants retained by the Company or any Subsidiary have been
properly classified as independent contractors and all consultants retained by
the Company or any Subsidiary prior to January 31, 2000 have been properly
classified as independent contractors.

     3.11 Contracts.  Schedule 3.11 to the Company Disclosure Schedule sets
forth a true, correct and complete list of the following contracts to which the
Company or a Subsidiary is a party (including every amendment, modification or
supplement to the foregoing) which have not been filed as part of or as an
exhibit to the Company SEC Filings (the "Filed Material Contracts"): (i) any
contracts of employment and contracts or agreements which limit or restrict the
Company, any Subsidiary or any employee from engaging in any business in any
jurisdiction, (ii) agreements or arrangements for the purchase or sale of any
material assets (otherwise than in the ordinary course of business), (iii) all
bonds, debentures, notes, loans, credit or loan agreements or commitments,
mortgages, indentures or guarantees or other agreements or contracts relating to
the borrowing of money involving amounts in excess of $50,000, (iv) agreements
with unions, material independent contractor agreements and material leased or
temporary employee agreements, (v) leases of any real or personal property
involving annual rent of $50,000 or more, (vi) all other contracts, agreements
or commitments involving payments made by or to the Company or a Subsidiary in
excess of $50,000 and (vii) other agreements, arrangements or commitments set
forth on Schedule 3.11 to the Company Disclosure Schedule, which are material to
the business of the Company (individually, a "Material Contract" and
collectively with the Filed Material Contracts, "Material Contracts"). The
Company has delivered or made available true, correct and complete copies of all
such Material Contacts to Acquirer. Neither the Company or any Subsidiary is in
default under any Material Contract.

     3.12 Litigation.  Schedule 3.12 of the Company Disclosure Schedule sets
forth a complete and accurate (a) summary description of each investigation,
action, suit or proceeding pending against the Company or any of its
Subsidiaries, or to the knowledge of the Company, threatened against the Company
or any of its Subsidiaries, at law or in equity or before or by any federal or
state commission, board, bureau, agency, regulatory or administrative
instrumentality or other Governmental Entity or any arbitratory or arbitration
tribunal and (b) a summary description of any outstanding judgment order or
decree entered in any lawsuit or proceeding imposing material obligations
against the Company or any of its Subsidiaries, except as disclosed in the
Company SEC filings. Except as disclosed in the Company SEC Filings, (i) there
are no investigations, actions, suits or proceedings pending against the Company
or

                                      A-11
<PAGE>   152

its Subsidiaries or, to the knowledge of the Company, threatened against the
Company or its Subsidiaries (or any of their respective properties, rights or
franchises), at law or in equity, or before or by any federal or state
commission, board, bureau, agency, regulatory or administrative instrumentality
or other Governmental Entity or any arbitrator or arbitration tribunal, that
would reasonably be expected to, individually or in the aggregate, have a
Material Adverse Effect on the Company, and, (ii) to the knowledge of the
Company, no development has occurred with respect to any pending or threatened
action, suit or proceeding that would reasonably be expected to result in a
Material Adverse Effect on the Company or would reasonably be expected to
prevent, materially impair or materially delay the consummation of the
transactions contemplated hereby. Except as disclosed in the Company SEC
Filings, neither the Company nor any of its Subsidiaries is subject to any
judgment, order or decree entered in any lawsuit or proceeding which would
reasonably be expected to, individually or in the aggregate, have a Material
Adverse Effect on the Company.

     3.13  Environmental Compliance and Disclosure.  Except as set forth on
Schedule 3.13 to the Company Disclosure Schedule:

          (a) Each of the Company and its Subsidiaries possesses, and is in
     compliance in all material respect with, all permits, licenses and
     governmental authorizations and has filed all notices that are required
     under, all federal and state environmental laws applicable to the Company
     or any Subsidiary, as applicable, and neither the Company nor any
     Subsidiary has received notice of actual or threatened liability under the
     Federal Comprehensive Environmental Response, Compensation and Liability
     Act ("CERCLA") or any similar state or local statute or ordinance from any
     governmental agency or any third party and, to the knowledge of the
     Company, there are no facts or circumstances which could form the basis for
     the assertion of any claim against the Company or any Subsidiary under any
     federal or state environmental laws with respect to any on-site or off-site
     location; and none of the assets owned by the Company or any Subsidiary or
     any real property leased by the Company or any Subsidiary contain any
     friable asbestos, regulated PCBs or underground storage tanks.

          (b) Neither the Company nor any Subsidiary has been subject to any
     administrative or judicial proceeding pursuant to and, to the knowledge of
     the Company, has not been alleged to be in violation of, applicable
     environmental laws or regulations either now or any time during the past
     five years; and

          (c) Neither the Company nor any Subsidiary has received notice that it
     is subject to any claim, obligation, liability, loss, damage or expense of
     whatever kind or nature, contingent or otherwise, incurred or imposed or
     based upon any provision of any environmental law and there is no basis for
     any such notice and, to the knowledge of the Company, none are threatened
     or foreseen.

     3.14 Intellectual Property.

     (a) Schedule 3.14 to the Company Disclosure Schedule sets forth a true and
complete list of all of the following items which the Company and/or its
Subsidiaries own in whole or in part and/or have a valid claim of ownership in
whole or in part (such as a contract right of assignment from an employee or
independent contractor) (hereinafter referred to as the "Intellectual Property
Rights"): (i) all United States and foreign patents and applications therefor,
(ii) all patentable inventions which have not yet become the subject to a patent
application, (iii) all United States and foreign trademark, trade name, service
mark, collective mark, and certification mark registrations and applications
therefor at the federal, state or local level, (iv) all material trademarks,
trade names, service marks, collective marks, and certification marks which have
been used by the Company or its Subsidiaries in commerce at any time in the last
five years (and for each, the date of first use in commerce and a description of
the goods and services in connection with which it has been used), and (v) all
United States and foreign and copyright registrations and applications therefor.
Schedule 3.14 to the Company Disclosure Schedule also sets forth a true and
complete list of all items described in subsections (i) through (iv) of the
previous sentence in which the Company or any of its Subsidiaries own a license
(the "Licensed Rights"). To their knowledge, neither the Company nor any
Subsidiary has (i) any unpatented inventions which have been the subject of a
patent application, (ii) any material copyrightable works of authorship which
have not been the subject of a copyright registration or application therefor,
including but not limited to software code, manuals and

                                      A-12
<PAGE>   153

other text works, photographs, video recordings, and audio recordings, or (iii)
any mask works. The Company represents and warrants that, except as set forth on
Schedule 3.14 to the Company Disclosure Schedule, to the Company's knowledge,
(i) the Intellectual Property Rights owned by the Company and/ or its
Subsidiaries are free and clear of any Liens, except for licenses granted by the
Company in the ordinary course of business; (ii) the Licensed Rights are free
and clear of any Liens , except for licenses granted by the Company in the
ordinary course of business; and (iii) the Intellectual Property Rights and the
Licensed Rights are all those material rights necessary to the conduct of the
business of each of the Company, its Subsidiaries and the Company's affiliates
as presently conducted. To the Company's knowledge, the validity of the
Intellectual Property Rights and title thereto and validity of the Licensed
Rights, (i) have not been questioned in any prior Litigation; (ii) are not being
questioned in any pending Litigation; and (iii) are not the subject(s) of any
threatened or proposed Litigation. To the Company's knowledge, the business of
each of the Company and its Subsidiaries, as presently conducted, does not
conflict with and has not been alleged to conflict with any patents, trademarks,
trade names, service marks, copyrights or other intellectual property rights of
others. To the Company's knowledge, the consummation of the transactions
contemplated hereby will not result in the loss or impairment of any of the
Intellectual Property Rights or the Company's or its Subsidiaries' right to use
any of the Licensed Rights. To the Company's knowledge, there are no third
parties using any of the Intellectual Property Rights material to the business
of the Company or its Subsidiaries as presently conducted.

     (b) Each of the Company and its Subsidiaries owns, or possesses
sufficiently broad and valid rights to, all computer software programs that are
material to the conduct of the business of the Company and its Subsidiaries.
There are no infringement suits, actions or proceedings pending or, to the
knowledge of the Company, threatened against the Company or any Subsidiary with
respect to any software owned or licensed by the Company or any Subsidiary.

     3.15 Taxes.

     (a) The Company and each of its Subsidiaries have timely filed all Tax
Returns (as hereinafter defined) required to be filed by any of them, or has
timely applied for and received valid extensions thereof, and such Tax Returns
are true, correct and complete in all material respects, except to the extent
that a reserve for Taxes has been established in the most recent Company
Financial Statements in accordance with GAAP. All Taxes (as hereinafter defined)
of the Company and its Subsidiaries which are (i) shown as due on such Tax
Returns, (ii) otherwise due and payable or (iii) claimed or asserted by any
taxing authority to be due, have been paid, except for those Taxes for which
adequate reserves have been established in the most recent Company Financial
Statements included in the Company SEC Filings in accordance with GAAP. There
are no liens for any Taxes upon the assets of the Company or any of its
Subsidiaries, other than statutory liens for Taxes not yet due and payable and
liens for real estate Taxes contested in good faith. The Company does not know
of any proposed or threatened Tax claims or assessments which, if upheld, could
individually or in the aggregate have a Company Material Adverse Effect. Neither
the Company nor any of its Subsidiaries (i) is a party to any agreement
providing for the allocation, sharing or indemnification of Taxes; (ii) is
required to include in income any adjustment pursuant to Section 481(a) of the
Code by reason of a voluntary change in accounting method initiated by the
Company or a Subsidiary nor does the Company or any Subsidiary thereof have any
knowledge that the Internal Revenue Service ("IRS") has proposed any such
adjustment or change in accounting method. Neither the Company nor any of its
Subsidiaries has made an election under Section 341(f) of the Code. Neither the
Company nor any of its Subsidiaries has waived any statute of limitations in
respect of Taxes which waiver is still in effect or agreed to any extension of
time that is still is still in effect with respect to a Tax assessment or
deficiency. The Company and each Subsidiary has withheld and paid over to the
relevant taxing authority all Taxes required to have been withheld and paid in
connection with payments to employees, independent contractors, creditors,
Stockholders or other third parties. The unpaid Taxes of the Company and its
Subsidiaries for the current taxable period (A) did not, as of the date of the
most recent Company Financial Statements, exceed the reserve for Tax liability
set forth on the face of the balance sheet in the most recent Company Financial
Statements and (B) do not exceed that reserve as adjusted for the passage of
time through the Closing in accordance with the past custom and practice of the

                                      A-13
<PAGE>   154

Company and its Subsidiaries in filing their Tax Returns or by reason of any
transaction contemplated by this Agreement. None of the Company or its
Subsidiaries owns any interest in real property in any jurisdiction that would
be subject to Tax upon its transfer. Neither the Company nor any of its
Subsidiaries has distributed the stock of any company in a transaction
satisfying the requirements of Section 355 of the Code. For purposes of this
Agreement, (a) "Tax" (and, with correlative meaning, "Taxes") means any federal,
state, local or foreign income, gross receipts, property, sales, use, license,
excise, franchise, employment, payroll, premium, withholding, alternative or
added minimum, ad valorem, transfer or excise tax, or any other tax, custom,
duty, governmental fee or other like assessment or charge of any kind
whatsoever, together with any interest or penalty or addition thereto, whether
disputed or not, imposed by any Governmental Entity, and (b) "Tax Return" means
any return, report or similar statement required to be filed with respect to any
Tax (including any attached schedules), including, without limitation, any
information return, claim for refund, amended return or declaration of estimated
Tax. For purposes of this Agreement, "Taxes" shall also include any obligations
under any agreements or arrangements with any Person with respect to the
liability for, or sharing of, Taxes (including pursuant to Treasury Regulation
sec. 1.1502-6 or comparable provisions of state, local or foreign tax law) and
including liability for Taxes as a transferee or successor, by contract or
otherwise.

     (b) Schedule 3.15 of the Company Disclosure Schedule sets forth with
reasonable specificity: (i) all material Tax Returns filed or due to be filed
applicable to the three year period ending on the date hereof and (ii) all
material correspondence with any Tax authorities (including, without limitation,
all audits, notices and requests for information from or to taxing authorities)
since January 31, 2000.

     3.16 Assets.

     (a) Except as set forth in the Company's Annual Report on Form 10-K for the
fiscal year ended January 31, 2000 (the "10-K") or on Schedule 3.16 to the
Company Disclosure Schedule, the Company and each of its Subsidiaries have good
and marketable title to, or a valid leasehold interest in, all of their real and
personal properties and assets reflected in the 10-K or acquired after January
31, 2000, in each case free and clear of all Liens, except for (i) Liens which
secure indebtedness which are properly reflected in the 10-K; (ii) Liens for
Taxes accrued but not yet payable; and (iii) Liens arising as a matter of law in
the ordinary course of business with respect to obligations incurred after
January 31, 2000, provided that the obligations secured by such Liens are not
delinquent. Schedule 3.16 to the Company Disclosure Schedule sets forth a true,
correct and complete list of all real property (i) owned or leased by the
Company or a Subsidiary, (ii) as to which the Company or a Subsidiary has a
license, easement or right of way to use, (iii) as to which the Company or a
Subsidiary has the option to purchase, lease, license or acquire an easement or
right of way or (iv) in which the Company or a Subsidiary has any other
interest. Except as set forth on Schedule 3.16 to the Company Disclosure
Schedule, the Company and each of its Subsidiaries either own, or have valid
leasehold interests in, all properties and assets used by them in the conduct of
their business.

     (b) Except as set forth on Schedule 3.16 to the Company Disclosure
Schedule, neither the Company nor any of its Subsidiaries has any legal
obligation, absolute or contingent, to any other person to sell or otherwise
dispose of any of its assets with an aggregate value of $50,000.

     (c) The equipment of the Company and its Subsidiaries is in good operating
condition and repair, normal wear and tear excepted, and is adequate for the
uses to which it is being put, and none of such equipment is in need of
maintenance or repairs, except for ordinary routine maintenance or repairs that
are not in the aggregate material in nature or cost. The equipment of the
Company and its Subsidiaries is sufficient for the continued conduct of the
business of the Company and its Subsidiaries after the Effective Time in the
same manner as conducted prior to the Effective Time.

     3.17 Brokers.  Except for the Company Financial Advisor (as hereinafter
defined) no broker, finder or investment banker is entitled to any brokerage,
finder's or other fee or commission in connection with this Agreement, the
Merger or the other transactions contemplated by this Agreement based upon
arrangements made by or on behalf of the Company.

                                      A-14
<PAGE>   155

     3.18 Insurance Policies.  Schedule 3.18 to the Company Disclosure Schedule
sets forth a complete and accurate list of all insurance policies in force
naming the Company, any of its Subsidiaries or employees thereof as an insured
or beneficiary or as a loss payable payee or for which the Company or any
Subsidiary has paid or is obligated to pay all or part of the premiums. Neither
the Company nor any Subsidiary has received notice of any pending or threatened
cancellation or premium increase (retroactive or otherwise) with respect
thereto, and each of the Company and the Subsidiaries is in compliance in all
material respects with all conditions contained therein. There are no material
pending claims against such insurance policies by the Company or any Subsidiary
as to which insurers are defending under reservation of rights or have denied
liability, and there exists no material claim under such insurance policies that
has not been properly filed by the Company or any Subsidiary.

     3.19 Transactions with Affiliates.  Except as set forth on Schedule 3.19 to
the Company Disclosure Schedule (other than compensation and benefits received
in the ordinary course of business as an employee or director of the Company or
its Subsidiaries), no director, officer or other "affiliate" or "associate" (as
defined in Rule l2b-2 promulgated under the Exchange Act) of the Company or any
Subsidiary or any entity in which, to the knowledge of the Company, any such
director, officer or other affiliate or associate, owns any beneficial interest
(other than a publicly held corporation whose stock is traded on a national
securities exchange or in the over-the-counter market and less than 1% of the
stock of which is beneficially owned by any such persons) has any interest in:
(i) any contract, arrangement or understanding with, or relating to the business
or operations of Company or any Subsidiary; (ii) any loan, arrangement,
understanding, agreement or contract for or relating to indebtedness of the
Company or any Subsidiary; or (iii) any property (real, personal or mixed),
tangible, or intangible, used or currently intended to be used in, the business
or operations of the Company or any Subsidiary.

     3.20 No Existing Discussions.  As of the date hereof, the Company is not
engaged, directly or indirectly, in any negotiations or discussions with any
other party with respect to an Alternative Transaction (as hereinafter defined).

     3.21 Intentionally Omitted.

     3.22 Change of Control Agreements.  Except as otherwise contemplated by
this Agreement or as set forth on Schedule 3.22 of the Company Disclosure
Schedule, neither the execution and delivery of this Agreement nor the
consummation of the Merger or the other transactions contemplated by this
Agreement, will (either alone or in conjunction with any other event) result in,
cause the accelerated vesting or delivery of, or increase the amount or value
of, any payment or benefit to any director, officer or employee of the Company.
Without limiting the generality of the foregoing, no amount paid or payable by
the Company in connection with the Merger or the other transactions contemplated
by this Agreement (either solely as a result thereof or as a result of such
transactions in conjunction with any other event) will be an "excess parachute
payment" within the meaning of Section 280G of the Code.

     3.23 Information Supplied.  None of the information supplied or to be
supplied by the Company in writing to Acquirer specifically for inclusion or
incorporation by reference in the Proxy Statement in connection with the meeting
of the CompanyIs stockholders to be called to consider the Merger at the date
such document is first published, sent or delivered to the respective
stockholders of the Company and the Acquirer or, unless promptly corrected, at
any time during the pendency of a stockholders meeting of the Company or the
Acquirer, as the case may be, will contain any untrue statement of a material
fact or omit to state any material fact required to be stated therein or
necessary in order to make the statements made therein, in light of the
circumstances under which they were made, not misleading. The Proxy Statement
will comply as to form and substance in all material respects with the
requirements of the Exchange Act. Notwithstanding the foregoing, no
representation or warranty is made by the Company with respect to statements
made or incorporated by reference therein based on information supplied by
Acquirer for inclusion or incorporation by reference in any of the foregoing
documents.

                                      A-15
<PAGE>   156

     3.24 Company Action.

     (a) The Company represents that its Board of Directors, at a meeting duly
called and held, has (i) determined that this Agreement and the transactions
contemplated hereby, including the Merger, are advisable and are fair to and in
the best interest of the Company's stockholders, (ii) approved this Agreement
and the transactions contemplated hereby, including the Merger and the
transactions contemplated thereby, and (iii) resolved to recommend the approval
and adoption of this Agreement and the Merger by the Company's stockholders (the
recommendations referred to in this clause (iii) are collectively referred to in
this Agreement as the "Recommendations").

     (b) The Company further represents that JP Morgan Securities Inc. (the
"Company Financial Advisor") has rendered to the Company's Board of Directors
its written opinion, a copy of which is attached to Schedule 3.24 of Company
Disclosure Schedule, to the effect that, as of the date of this Agreement, the
Per Share Price is fair, from a financial point of view, to the Company's
stockholders. The Company hereby consents to the inclusion in the Proxy
Statement of the recommendations of the Company's Board of Directors and the
opinion of the Company Financial Adviser described in this Section.

                                  ARTICLE IV.

                   REPRESENTATIONS AND WARRANTIES OF ACQUIRER

     The Acquirer represents and warrants to the Company that:

     4.1 Organization and Standing.  The Acquirer (i) is a corporation duly
organized, validly existing and in good standing under the laws of its
jurisdiction of incorporation, (ii) has full corporate power and authority to
own, lease and operate it properties and assets and to conduct its business as
presently conducted and (iii) is duly qualified or licensed to do business as a
foreign corporation and is in good standing in each jurisdiction where the
character of the properties owned, leased or operated by it or the nature of its
business makes such qualification or licensing necessary, except where the
failure to be so qualified or licensed, individually or in the aggregate, has
not had, or would not reasonably be expected to have, a Material Adverse Effect
to barnesandnoble.com llc (the "Operating Company") (i) is a limited liability
company duly organized, validly existing and in good standing under the laws of
Delaware, (ii) has full corporate power and authority to own, lease, and operate
its properties and assets and to conduct its business as presently conducted and
(iii) is duly qualified or licensed to do business as a foreign corporation and
is in good standing in each jurisdiction where the character of the properties
owned, leased or operated by it or the nature of its business makes such
qualification or licensing necessary, except where the failure to be so
qualified or licensed, individually or in the aggregate, has not had, or would
not reasonably be expected to have, a Material Adverse Effect on Acquirer.

     4.2 Capitalization of Acquirer.  The authorized capital stock of Acquirer
consists of 50,000,000 shares of Preferred Stock, par value $0.001 per share
("Acquirer Preferred Stock"), 750,000,000 shares of Acquirer Common Stock, 1,000
shares of Class B Common Stock, par value $0.001 per share ("Class B Common
Stock"), and 1,000 shares of Class C Common Stock, par value $0.001 per share
("Class C Common Stock"). At August 31, 2000, (i) no shares of Acquirer
Preferred Stock were issued and outstanding, (ii) 31,155,268 shares of Acquirer
Common Stock were issued and outstanding, all of which outstanding shares were
validly issued and are fully paid and nonassessable, (iii) one share of Class B
Common Stock was issued and outstanding, all of which outstanding shares were
validly issued and are fully paid and nonassessable, (iv) one share of Class C
Common Stock was issued and outstanding, all of which outstanding shares were
validly issued and are fully paid and nonassessable, (v) no shares of Acquirer
Common Stock were held in the treasury of the Acquirer, and (vi) 23,809,486
shares of Acquirer Common Stock were reserved for future issuance pursuant to
Acquirer's 1999 Incentive Plan (the "Acquirer Plan"). Except for shares of
Acquirer Common Stock issuable pursuant to the Acquirer Plan and stock option
agreements entered into in connection therewith, there are no options, warrants
or other rights, agreements, arrangements or commitments of any character to
which the Acquirer is a party

                                      A-16
<PAGE>   157

or by which the Acquirer is bound relating to the issued or unissued capital
stock of the Acquirer or obligating the Acquirer to issue or sell any shares of
capital stock of, or other equity interests in, the Acquirer. There are no
outstanding contractual obligations of the Acquirer to repurchase, redeem or
otherwise acquire any shares of Acquirer Common Stock.

     4.3 Authority for Agreement.  The Acquirer has all necessary corporate
power and authority to execute and deliver this Agreement, to perform its
obligations hereunder and to consummate the Merger and the other transactions
contemplated by this Agreement. The execution, delivery and performance by the
Acquirer of this Agreement, and the consummation by it of the Merger and the
other transactions contemplated by this Agreement, have been duly authorized by
all necessary corporate action and no other corporate proceedings on the part of
Acquirer is necessary to authorize this Agreement or to consummate the Merger or
the other transactions contemplated by this Agreement (other than, with respect
to the Merger, the filing and recordation of appropriate merger documents as
required by Delaware Law and, the approval of the holders of the Acquirer Common
Stock). This Agreement has been duly executed and delivered by Acquirer and,
assuming due authorization, execution and delivery by the Company, constitutes a
legal, valid and binding obligation of Acquirer, enforceable against Acquirer in
accordance with its terms.

     4.4 No Conflict.  The execution and delivery of this Agreement by each of
Acquirer and Operating Company do not, and the performance of this Agreement by
each of them and the consummation of the Merger and the other transactions
contemplated by this Agreement will not, (i) conflict with or violate the
certificate of incorporation or bylaws of Acquirer or the organizational
documents of Operating Company, (ii) conflict with or violate any Law applicable
to Acquirer or Operating Company or by which any property or asset of such
person is bound or affected, or (iii) result in any breach of or constitute a
default (or an event which with notice or lapse of time or both would become a
default) under, give to others any right of termination, amendment, acceleration
or cancellation of, or result in the creation of a lien or other encumbrance on
any property or asset of such person pursuant to, any note, bond, mortgage,
indenture, contract, agreement, lease, license, permit, franchise or other
instrument or obligation to which the Acquirer or Operating Company is a party
or by which such person or any property or asset of either of them is bound or
affected, except in the case of clauses (ii) and (iii) for any such conflicts,
violations, breaches, defaults or other occurrences which would not,
individually or in the aggregate, prevent or materially delay the performance by
it of its respective obligations under this Agreement or the consummation of the
Merger or the other transactions contemplated by this Agreement.

     4.5 Permits; Compliance with Laws.  Acquirer and Operating Company are each
in possession of all material Permits necessary for such person to own, lease
and operate its properties and assets or otherwise to carry on its business as
it is now being conducted, and, as of the date of this Agreement, none of the
Permits has been suspended or canceled nor is any such suspension or
cancellation pending or, to Acquirer's knowledge, threatened. Neither Acquirer
nor Operating Company is in default or violation of, (i) any Law applicable to
such person or by which any property or asset of such person is bound or
affected or (ii) any Permits, except, in each case, for such defaults or
violations that could not reasonably be expected to have, individually or in the
aggregate, a Material Adverse Effect on Acquirer. Except as set forth in the
Acquirer SEC Filings (as hereinafter defined), all actions, proceedings,
investigations or surveys pending or, to the Acquirer's knowledge, threatened
against the Acquirer or Operating Company that could reasonably be expected to
result in the suspension or cancellation of any Permit. Except as set forth in
the Acquirer SEC Filings since June 30, 2000, neither Acquirer nor Operating
Company has received from any Governmental Entity any notification (written or
oral) with respect to possible material defaults or violations of Law.

     4.6 Absence of Certain Changes or Events.  Except as contemplated by this
Agreement or as disclosed in Acquirer SEC Filings filed prior to the date
hereof, since June 30, 2000, Acquirer has conducted its business only in the
ordinary course and consistent with prior practice and there has not been (i)
any event or occurrence of any condition that has had or would reasonably be
expected to have a Material Adverse Effect on Acquirer; (ii) any declaration,
setting aside or payment of any dividend or any other distribution with respect
to any of the capital stock of Acquirer; (iii) any material change in

                                      A-17
<PAGE>   158

accounting methods, principles or practices employed by Acquirer; (iv) any
issuance or sale of any stock, notes, bonds or other securities other than
pursuant to the exercise of outstanding securities, or entering into any
agreement with respect thereto; (v) any amendment to Acquirer's certificate of
incorporation or bylaws, (vi) other than in the ordinary course of business, any
(x) purchase, sale, assignment or transfer of any material assets, (y) mortgage,
pledge or the institution of any lien, encumbrance or charge on any material
assets or properties, tangible or intangible, except for liens for taxes not yet
delinquent and such other liens, encumbrances or charges which have not,
individually or in the aggregate, had a Material Adverse Effect on Acquirer, or
(z) waiver of any rights of material value or cancellation or any material debts
or claims, (vii) any incurrence of any material liability (absolute or
contingent), except for current liabilities and obligations incurred in the
ordinary course of business consistent with past practice, (viii) any incurrence
of any damage, destruction or similar loss, whether or not covered by insurance,
materially affecting the business or properties of Acquirer, (ix) any entering
into of any transaction of a material nature other than in the ordinary course
of business, consistent with past practices, (x) any termination of any Material
Contract other than by expiration of its term; or (xi) any receipt of notice by
Acquirer that any Material Contract (A) will terminate other than by expiration
of its term, or (B) if such Material Contract has an optional renewal clause
that such option will not be exercised.

     4.7 Required Filings and Consents.  The execution and delivery of this
Agreement by Acquirer does not, and the performance of this Agreement by it will
not, require any consent, approval, authorization or permit of, or filing with
or notification to, any Governmental Entity, except (i) for applicable
requirements of the Exchange Act and filing and recordation of appropriate
merger documents as required by Delaware Law, (ii) those required by the HSR
Act, and (iii) where failure to obtain such consents, approvals, authorizations
or permits, or to make such filings or notifications, would not, individually or
in the aggregate, prevent or materially delay the performance by Acquirer of any
of its respective obligations under this Agreement or the consummation of the
Merger or the other transactions contemplated by this Agreement.

     4.8 Information Supplied.  None of the information supplied or to be
supplied by Acquirer for inclusion or incorporation by reference in the Proxy
Statement will, at the date such documents are first published, sent or
delivered to the stockholders of the Company and Acquirer or, unless promptly
corrected, contain any untrue statement of a material fact or omit to state any
material fact required to be stated therein or necessary in order to make the
statements made therein, in light of the circumstances under which they were
made, not misleading. The Proxy Statement will comply as to form and substance
in all material respects with the requirements of the Exchange Act.
Notwithstanding the foregoing, no representation or warranty is made by Acquirer
with respect to statements made or incorporated by reference therein based on
information supplied by the Company for inclusion or incorporation by reference
in any of the foregoing documents.

     4.9 Brokers.  No broker, finder or investment banker is entitled to any
brokerage, finderIs or other fee or commission payable by such person in
connection with this Agreement, the Merger or the other transactions
contemplated by this Agreement based upon arrangements made by or on behalf of
such person.

     4.10 SEC Filings; Financial Statements.

     (a) Acquirer has timely filed all forms, reports, statements and documents
required to be filed by it with the SEC since January 1, 2000 (collectively,
together with any such forms, reports, statements and documents Acquirer may
file subsequent to the date hereof until the Closing, the "Acquirer SEC
Filings"). Each Acquirer SEC Filing (i) was prepared in accordance with the
requirements of the Securities Act or the Exchange Act, as the case may be, and
(ii) did not at the time it was filed contain any untrue statement of a material
fact or omit to state a material fact required to be stated therein or necessary
in order to make the statements made therein, in the light of the circumstances
under which they were made, not misleading. Each form, report, statement and
document referred to in this paragraph was prepared in all material respects in
accordance with the requirements of applicable Law.

                                      A-18
<PAGE>   159

     (b) Each of the consolidated financial statements (including, in each case,
any notes thereto) contained in the Acquirer SEC Filings was prepared in
accordance with GAAP applied on a consistent basis throughout the periods
indicated (except as may be indicated in the notes thereto) and each presented
fairly the consolidated financial position of Acquirer as at the respective
dates thereof, and their consolidated results of operations, stockholders'
equity and cash flows for the respective periods indicated therein, except as
otherwise noted therein (subject, in the case of unaudited statements, to normal
and recurring immaterial year-end adjustments).

     4.11 Litigation.  Except as disclosed in Acquirer SEC Filings, (i) there
are no investigations, actions, suits or proceedings pending against Acquirer
or, to the knowledge of Acquirer, threatened against Acquirer (or any of its
properties, rights or franchises), at law or in equity, or before or by any
federal or state commission, board, bureau, agency, regulatory or administrative
instrumentality or other Governmental Entity or any arbitrator or arbitration
tribunal, that would reasonably be expected to, individually or in the
aggregate, have a Material Adverse Effect on Acquirer, and, (ii) to the
knowledge of Acquirer, no development has occurred with respect to any pending
or threatened action, suit or proceeding that would reasonably be expected to
result in a Material Adverse Effect on Acquirer or would reasonably be expected
to prevent, materially impair or materially delay the consummation of the
transactions contemplated hereby. Except as disclosed in Acquirer SEC Filings,
Acquirer is not subject to any judgment, order or decree entered in any lawsuit
or proceeding which would reasonably be expected to, individually or in the
aggregate, have a Material Adverse Effect on Acquirer.

     4.12 Issuance of Acquirer Common Stock.  The shares of Acquirer Common
Stock to be issued in connection with the Merger have been duly authorized and,
when issued as contemplated by this Agreement, will be duly authorized, validly
issued, fully paid and non-assessable, free of any preemptive rights created by
Law, the certificate of incorporation of Acquirer, the bylaws of Acquirer or any
agreement to which Acquirer is a party or by which Acquirer is bound and will be
registered under the Securities Act and registered or exempt from registration
under applicable securities laws.

                                   ARTICLE V.

                                   COVENANTS

     5.1 Conduct of Business by Company Pending the Closing.  Except as
contemplated by this Agreement, the Company agrees that, between the date of
this Agreement and the earlier of the termination of this Agreement pursuant to
its terms or the Effective Time, unless Acquirer shall otherwise agree in
writing, (x) the respective businesses of the Company and the Subsidiaries shall
be conducted only in, and the Company and the Subsidiaries shall not take any
action except in, the ordinary course of business consistent with past practice
and (y) the Company shall use all reasonable efforts to keep available the
services of such of the current officers, key employees and consultants of the
Company and the Subsidiaries and to preserve the current business relationships
of the its corporate partners, customers, suppliers and other Persons in order
to preserve substantially intact its business organization. Without limiting the
foregoing, neither the Company nor any Subsidiary shall, except as contemplated
by this Agreement, between the date of this Agreement and the Effective Time,
directly or indirectly, do, or agree to do, any of the following without the
prior written consent of Acquirer:

          (a) amend or otherwise change its certificate of incorporation or
     bylaws or equivalent organizational documents;

          (b) issue, sell, pledge, dispose of, grant, transfer, lease, license,
     guarantee or encumber, or authorize the issuance, sale, pledge,
     disposition, grant, transfer, lease, license or encumbrance of, (i) any
     shares of capital stock of the Company or any Subsidiary of any class, or
     securities convertible into or exchangeable or exercisable for any shares
     of such capital stock, or any options, warrants or other rights of any kind
     to acquire any shares of such capital stock, or any other ownership
     interest (including, without limitation, any phantom interest), of the
     Company or any Subsidiary, other than the issuance of shares of Company
     Common Stock pursuant to the exercise of

                                      A-19
<PAGE>   160

     the Company Stock Options or (ii) any material property or assets of the
     Company or any Subsidiary except (A) transactions pursuant to existing
     contracts and (B) transactions in the ordinary course of business
     consistent with past practice;

          (c) (i) acquire (including, without limitation, by merger,
     consolidation, or acquisition of stock or assets) any interest in any
     Person or any division thereof, other than the purchase of assets in the
     ordinary course of business consistent with past practice; (ii) incur any
     indebtedness for borrowed money (other than indebtedness with respect to
     working capital in amounts consistent with past practice), including
     borrowing an amount in excess of the amount currently outstanding pursuant
     to that certain Accounts Receivable Financing Agreement, dated as of April
     27, 2000, between the Company and Silicon Valley Bank, or issue any debt
     securities or assume, guarantee or endorse, or otherwise as an
     accommodation become responsible for, the obligations of any Person (other
     than a Subsidiary) for borrowed money or make any loans or advances
     material to the business, assets, liabilities, financial condition or
     results of operations of the Company and its Subsidiaries, taken as a
     whole; (iii) terminate, cancel or request any material change in, or agree
     to any material adverse change in, any Material Contract or other material
     License; (iv) make or authorize any capital expenditure, other than capital
     expenditures in the ordinary course of business consistent with past
     practice or committed to prior to the date of this Agreement and identified
     on Schedule 5.1(c) to the Company Disclosure Schedule that are not, in the
     aggregate, in excess of $100,000 for the Company and the Subsidiaries taken
     as a whole; or (v) enter into or amend any contract, agreement, commitment
     or arrangement that, if fully performed, would not be permitted under this
     Section 5.1;

          (d) except as otherwise provided in this Agreement, declare, set
     aside, make or pay any dividend or other distribution, payable in cash,
     stock, property or otherwise, with respect to any of its capital stock,
     except that any Subsidiary may pay dividends or make other distributions to
     the Company;

          (e) except as otherwise provided in this Agreement, reclassify,
     combine, split, subdivide or redeem, purchase or otherwise acquire,
     directly or indirectly, any of its capital stock, other than pursuant to
     the right to repurchase shares of Company Common Stock upon the termination
     of Company employees' employment existing on the date of this Agreement;

          (f) except as otherwise provided in this Agreement, amend or change
     any terms of any Company Stock Option, including the period (including,
     without limitation, permit any acceleration, amendment or change) or
     exercisability of options granted under the Company Stock Plans or any
     other outstanding options or authorize cash payments in exchange for any
     Company Stock Options granted under any of the Company Stock Plans or any
     other outstanding options;

          (g) amend the terms of, repurchase, redeem or otherwise acquire, or
     permit any Subsidiary to repurchase, redeem or otherwise acquire, any of
     its securities or any securities of any Subsidiary, other than pursuant to
     the right to repurchase shares of Company Common Stock upon the termination
     of Company employees' employment existing on the date of this Agreement;

          (h) increase the compensation payable or to become payable to its
     directors, officers, consultants or employees, grant any rights to
     severance or termination pay to, or enter into any employment or severance
     agreement, except as required by the terms of this Agreement, which
     provides benefits upon a change in control of the Company that would be
     triggered by the Merger with, any director, officer, consultant or other
     employee of the Company or any Subsidiary who is not currently entitled to
     such benefits from the Merger, establish, adopt, enter into or amend any
     collective bargaining, bonus, profit sharing, thrift, compensation, stock
     option, restricted stock, pension, retirement, deferred compensation,
     employment, termination, severance or other plan, agreement, trust, fund,
     policy or arrangement for the benefit of any director, officer, consultant
     or employee of the Company or any Subsidiary, except to the extent required
     by applicable Law or the terms of a collective bargaining agreement, or
     enter into or amend any contract, agreement, commitment or arrangement
     (including, without limitation, any loan agreement) between the Company or
     any Subsidiary and any of the Company's directors, officers, consultants or
     employees, except for increases in compensation paid and bonuses

                                      A-20
<PAGE>   161

     payable to Persons who are not directors of the Company in the ordinary
     course of business consistent with past practice;

          (i) pay, discharge or satisfy any claims, liabilities or obligations
     (absolute, accrued, asserted or unasserted, contingent or otherwise), other
     than the payment, discharge or satisfaction of claims, liabilities or
     obligations in the ordinary course of business and consistent with past
     practice;

          (j) except as required by any Governmental Entity, make any material
     change with respect to the Company's accounting policies, principles,
     methods or procedures, including, without limitation, revenue recognition
     policies, other than as required by GAAP;

          (k) make any material Tax election or settle or compromise any
     material Tax liability, other than the payment of Taxes which are due and
     payable; or

          (l) authorize or enter into any formal or informal agreement or
     otherwise make any commitment to do any of the foregoing or to take any
     action which would make any of the representations or warranties of the
     Company contained herein untrue or incorrect in any material respect or
     prevent the Company from performing or cause the Company not to perform its
     covenants hereunder in any material respect or result in any of the
     conditions to the Merger set forth herein not being satisfied in any
     material respect.

     5.2 Notices of Certain Events.  Each of Acquirer and the Company shall give
prompt notice to the other of (i) any notice or other communication from any
Person alleging that the consent of such Person is or may be required in
connection with the Merger or any other transactions contemplated by this
Agreement; (ii) any notice or other communication from any Governmental Entity
in connection with the Merger or any other transactions contemplated by this
Agreement; (iii) any actions, suits, claims, investigations or proceedings
commenced or, to its knowledge, threatened against, relating to or involving or
otherwise affecting Acquirer or the Company or the Subsidiaries, respectively,
which, if pending on the date hereof, would have been required to have been
disclosed in this Agreement, or that relate to the consummation of the Merger or
any other transactions contemplated by this Agreement; (iv) the occurrence of a
default or event that, with the giving of notice or lapse of time or both, will
become a default under any Material Contract; and (v) any change that could
reasonably be expected to have a Material Adverse Effect on the Company, or to
delay or impede the ability of either Acquirer or the Company, respectively, to
perform their respective obligations pursuant to this Agreement and to effect
the consummation of the Merger.

     5.3 Access to Information; Confidentiality.  Except as required pursuant to
any confidentiality agreement or similar agreement or arrangement to which
Acquirer or the Company or any of the Subsidiaries is a party or pursuant to
applicable Law or the regulations or requirements of any stock exchange or other
regulatory organization with whose rules a party hereto is required to comply,
from the date of this Agreement to the Effective Time, the Company shall (and
shall cause the Subsidiaries, to) (i) provide to Acquirer (and its
Representatives) access at reasonable times upon prior notice to the Company's
and its Subsidiaries' officers, employees, agents, properties, offices and other
facilities and to the books and records thereof, and (ii) furnish promptly such
information concerning the Company's and its Subsidiaries' business, properties,
contracts, assets, liabilities and personnel as Acquirer or its Representatives
may reasonably request. No investigation conducted pursuant to this Section 5.3
shall affect or be deemed to modify any representation or warranty made in this
Agreement. The parties hereto shall comply with, and shall cause their
respective Representatives to comply with, all of their respective obligations
under that certain Confidentiality Agreement, between the Acquirer and the
Company (the "Confidentiality Agreement"), with respect to the information
disclosed pursuant to this Section 5.3.

     5.4 Inquiries and Negotiations.

     (a) From the date hereof until the Effective Time or earlier termination of
this Agreement in accordance with its terms, the Company will not and will
instruct the Subsidiaries and their respective officers, directors, employees,
representatives and other agents or otherwise not to directly or indirectly (i)
solicit, initiate or knowingly encourage the submission of any Alternative
Transaction (as hereinafter

                                      A-21
<PAGE>   162

defined), including, without limitation, any Superior Proposal (as hereinafter
defined), or (ii) participate in any discussions or negotiations regarding, or
furnish to any person any non-public information with respect to, or otherwise
cooperate in any way with respect to, or assist or participate in or facilitate,
any Alternative Transaction with any person, corporation, entity or "group" (as
defined in Section 13(d) of the Exchange Act) other than Acquirer and its
affiliates, representatives and agents (each, a "Third Party"), except that the
Company may take any action referred to in these clauses (i) or (ii) if (A) the
Board determines in good faith (after consultation with outside counsel) that
such action is required by the fiduciary duties of the Board under applicable
law, (B) the Board determines in good faith that the Alternative Transaction
constitutes a Superior Proposal, and (C) the Company has given prior written
notice to Acquirer and has used all commercially reasonable efforts to enter
into a customary confidentiality agreement on terms no less favorable to the
Company that those contained in the Confidentiality Agreement. The Company shall
promptly notify Acquirer orally and in writing if any proposal or offer is
received by, any information is requested from, or any discussions or
negotiations are sought to be initiated or continued with, the Company in
respect of an Alternative Transaction, and shall, in any such notice to
Acquirer, indicate the identity of the Third Party and the terms and conditions
of any proposals or offers or the nature of any inquiries or contracts, and
thereafter shall keep Acquirer informed, on a reasonably current basis, of all
material developments affecting the status and terms of any such proposals or
offers or the status of any such discussions or negotiations. The Company shall
not release any Third Party from, or waive any provision of, any confidentiality
or standstill agreement. As of the date hereof, the Company, shall cease, and
shall cause the Subsidiaries and the officers, directors, employees,
representatives and other agents of the Company and the Subsidiaries, to cease,
all discussions, negotiations and communications with all Third Parties.

     (b) As used in this Agreement, the term "Alternative Transaction" shall
mean any bona fide written proposal or offer from any Third Party relating to
any (i) merger, consolidation, recapitalization, tender or exchange offer, debt
restructuring or similar transaction involving the Company, (ii) sale of more
than 30% of the common stock or other capital stock of the Company or (iii) sale
of assets (including stock of Subsidiaries) representing more than 30% of the
assets of the Company and its Subsidiaries, taken as a whole, including a sale
by any means specified in clause (i) of this sentence.

     (c) As used in this Agreement, the term "Superior Proposal" shall mean any
bona fide written Alternative Transaction, if and only if, the Board reasonably
determines (after consultation with its financial advisor and outside counsel)
(x) that the proposed transaction would be more favorable from a financial point
of view to its stockholders than the Merger and the transactions contemplated
hereby taking into account at the time of determination any changes to the terms
of this Agreement that as of that time had been proposed by Acquirer, and (y)
that the person or entity making such Superior Proposal is capable of
consummating such Alternative Transaction (based upon, among other things, the
availability of financing and the degree of certainty of obtaining financing,
the expectation of obtaining required regulatory approvals and the identity and
background of such person).

     (d) Except as set forth in this Section 5.4, neither the Board nor any
committee thereof shall withdraw or modify, or propose to withdraw or modify, in
a manner adverse to Acquirer, the approval or recommendation by the Board or any
such committee of this Agreement, the Merger or any other transaction.
Notwithstanding the foregoing, the Board, subject to Section 5.4(j) hereof, may
withdraw or modify its approval or recommendation of the Merger if the Board
determines in good faith (i) after consultation with outside counsel, that such
action is required by the fiduciary duties of the Board under applicable law and
(ii) that the Alternative Transaction constitutes a Superior Proposal.
Notwithstanding the foregoing, nothing in this Agreement shall (x) require the
Board to act in a manner inconsistent with its duty of candor under applicable
law, (y) limit the Board's ability to make any disclosure to the Company's
stockholders that the Board determines in good faith (after consultation with
outside counsel) is required to be made to satisfy its fiduciary duties under
applicable law or (z) limit the Company's ability to make any disclosure
required by applicable law.

     (e) Nothing contained in this Section 5.4 shall prohibit the Company from
making any disclosure to the Company's stockholders, if the Board determines in
good faith, after having received advice from

                                      A-22
<PAGE>   163

outside counsel, that such action is required under applicable Law; provided,
however, that neither the Company nor the Board nor any committee thereof shall,
withdraw or modify, or propose publicly to withdraw or modify, its position with
respect to this Agreement, the Merger or any other transactions or shall approve
or recommend, or propose publicly to approve or recommend, any Alternative
Transaction, including a Superior Proposal, unless the Company complies with the
provisions of this Section 5.4.

     (f) If an Acquirer Payment Event (as hereinafter defined) occurs, the
Company shall pay to Acquirer, within five Business Days following such Acquirer
Payment Event, $2,000,000 in cash. If a Company Payment Event (as hereinafter
defined) occurs, the Acquirer shall pay to the Company, within Five Business
Days following such Payment Event, $2,000,000 in cash.

     (g) For purposes of this Agreement, the term "Company Payment Event" shall
mean the termination of this Agreement by the Company pursuant to Section
8.1(e). For purposes of this Agreement, the term "Acquirer Payment Event" shall
mean (x) the termination of this Agreement by the Acquirer pursuant to Sections
8.1(c) or Section 8.1(d)(ii) or (y) (1) after the date hereof and prior to the
termination of this Agreement a third party shall have made a bona fide proposal
or offer for an Alternative Transaction and (2) within 6 months of the date of
termination of this Agreement (other than by reason of Acquirer's failure to
comply with or perform, or its breach of, in any material respect any of its
agreements or covenants contained herein), the Company shall enter into an
agreement with respect to, or consummate, an Alternative Transaction. The
parties acknowledge that the payment of any Company Payment Event or Acquirer
Payment Event shall be the sole and exclusive remedy of each of the Company and
Acquirer, as the case may be, with respect to the termination of this Agreement.

     (h) The Company acknowledges that the agreements contained in this Section
5.4 are an integral part of the transactions contemplated by this Agreement, and
that, without these agreements, Acquirer would not enter into this Agreement;
accordingly, if the Company fails to promptly pay any amount due pursuant to
this Section 5.4, and, in order to obtain such payment, Acquirer commences a
suit that results in a judgment against the Company for the fee set forth in
this Section 5.4, the Company shall also pay to Acquirer its costs and expenses
incurred (including, without limitation, fees and expenses of counsel) in
connection with such litigation.

     (i) This Section 5.4 shall survive any termination of this Agreement,
however caused and is intended to benefit Acquirer and shall be binding on the
successors and assigns of the Company.

     (j) The Company may terminate this Agreement and enter into a letter of
intent, agreement-in-principle, acquisition agreement or other similar agreement
(each, an "Acquisition Agreement") with respect to a Superior Proposal provided
that, prior to any such termination:

          (i) the Company has provided Acquirer written notice that it intends
     to terminate this Agreement pursuant to this Section 5.4, identifying the
     Superior Proposal and the parties thereto and delivering an accurate
     description of all material terms (including any changes or adjustments to
     such terms as a result of negotiations or otherwise) of the Acquisition
     Agreement to be entered into for such Superior Proposal and have afforded
     the Acquirer a reasonable opportunity within the immediately succeeding
     five Business Days after delivering such notice to make such adjustments to
     the terms and conditions of this Agreement as would enable the Company's
     Board of Directors to maintain its recommendation of this Agreement and the
     Merger to holders of the Company Common Stock and enable Company to proceed
     with the Merger on such adjusted terms; and

          (ii) at least five full Business Days after the Company has provided
     the notice referred to in clause (i) above, the Company delivers to
     Acquirer (A) a written notice of termination of this Agreement pursuant to
     this Section 5.4 and (B) a written acknowledgment from the Company that the
     termination of this Agreement and the entry into the Acquisition Agreement
     for the Alternative Transaction will be a Payment Event.

     5.5 Further Action; Consents; Filings.  (a) Upon the terms and subject to
the conditions hereof, each of the parties hereto shall use all reasonable
efforts to (i) take, or cause to be taken, all appropriate action, and do, or
cause to be done, all things necessary, proper or advisable under applicable Law
or

                                      A-23
<PAGE>   164

otherwise to consummate and make effective the Merger, (ii) obtain from
Governmental Entities any consents, licenses, permits, waivers, approvals,
authorizations or orders required to be obtained or made by Acquirer or the
Company or any of their respective Subsidiaries in connection with the
authorization, execution and delivery of this Agreement and the consummation of
the Merger and (iii) make all necessary filings, and thereafter make any other
required or appropriate submissions, with respect to this Agreement, the Merger
required under (A) the rules and regulations of the NASDAQ National Market or
such other applicable securities exchange, (B) the Securities Act, the Exchange
Act and any other applicable federal or state securities laws, (C) the HSR Act
and (D) any other applicable Law. The parties hereto shall cooperate and consult
with each other in connection with the making of all such filings, including by
providing copies of all such documents to the non-filing parties and their
advisors prior to filing, and none of the parties shall file any such document
if any of the other parties shall have reasonably objected to the filing of such
document. No party shall consent to any voluntary extension of any statutory
deadline or waiting period or to any voluntary delay of the consummation of the
Merger at the behest of any Governmental Entity without the consent and
agreement of the other parties hereto, which consent shall not be unreasonably
withheld or delayed.

     (b) Each of the Company and Acquirer will give (or will cause their
respective Subsidiaries to give) any notices to third Persons, and use, and
cause their respective Subsidiaries to use, reasonable efforts to obtain any
consents from third Persons necessary, proper or advisable to consummate the
transactions contemplated by this Agreement.

     (c) From the date of this Agreement until the earlier of the termination of
this Agreement and the Effective Time, each of the Company and Acquirer
covenants and agrees that it will not: (i) knowingly take any action that could
reasonably be expected to prevent the Merger from constituting a transaction
qualifying under Section 368(a) of the Code; or (ii) take any action which would
make any of the representations or warranties made by it contained in this
Agreement untrue and incorrect or prevent it from performing or cause it not to
perform its covenants hereunder or result in any of the conditions to the Merger
set forth herein not being satisfied.

     (d) Acquirer shall not file a request with the SEC to have the Registration
Statement declared effective until after the day on which the waiting period
under the HSR Act and any other applicable antitrust laws expires or terminates.

     5.6 Additional Reports.  The Company and Acquirer shall each furnish to the
other copies of any reports which it files with the SEC on or after the date
hereof, and the Company and Acquirer, as the case may be, covenant and warrant
that as of the respective dates thereof, such reports will not contain any
untrue statement of a material fact or omit to state a material fact required to
be stated therein or necessary to make the statements therein, in light of the
circumstances under which they were made, not misleading. Any unaudited
consolidated interim financial statements included in such reports (including
any related notes and schedules) will fairly present the financial position of
the Company and its consolidated Subsidiaries or Acquirer and its consolidated
Subsidiaries, as the case may be, as of the dates thereof and the results of
operations and changes in financial position or other information included
therein for the periods or as of the date then ended (subject, where
appropriate, to normal year-end adjustments), in each case in accordance with
past practice and GAAP consistently applied during the periods involved (except
as otherwise disclosed in the notes thereto).

     5.7 Third Party Consents.  The Company shall use all reasonable efforts to
obtain the consent or approval or confirmation or other reasonable comfort of
those persons listed on Schedule 5.7 of the Company Disclosure Schedule with
respect to the continuing relationship of the Company and such parties under
existing contracts and arrangements following the Effective Time.

     5.8 Tax-free Treatment.  This Agreement is intended to constitute a "plan
of reorganization" within the meaning of Section 1.368-2(g) of the income tax
regulations promulgated under the Code. From and after the date of this
Agreement, each party hereto shall use its reasonable best efforts to cause the
Merger to qualify, and shall not, without the prior written consent of the other
parties hereto, knowingly take any actions or cause any actions to be taken
(other than those actions contemplated by or required to

                                      A-24
<PAGE>   165

be taken pursuant to this Agreement) which could reasonably be expected to
prevent the Merger from qualifying as a reorganization under the provisions of
Section 368 of the Code. Following the Effective Time, neither the Surviving
Corporation nor Acquirer nor any of its affiliates shall knowingly and
voluntarily take any action or cause any action to be taken which could
reasonably be expected to cause the Merger to fail to qualify as a
reorganization under Section 368 of the Code.

                                  ARTICLE VI.

                             ADDITIONAL AGREEMENTS

     6.1 Stockholder Approval.

     (a) Each of Acquirer and the Company will take all action necessary in
accordance with applicable law and its respective certificate of incorporation,
to convene a special meeting of its stockholders (each, a "Stockholders
Meeting") as promptly as practicable to consider and vote upon the approval of
this Agreement and the transactions contemplated hereby. Each of the Board of
Directors of the Company and the Board of Directors of Acquirer shall recommend
that its stockholders approve this Agreement and the transactions contemplated
hereby and each of the Company and Acquirer shall use commercially reasonable
best efforts to obtain such approval; provided, however, that nothing contained
in this Section 6.1 shall prohibit the Board of Directors of the Company from
failing to make such recommendation or using commercially reasonable best
efforts to obtain such approval if the Board of Directors of the Company have
determined in good faith, based upon the advice of its outside legal counsel,
that such action is necessary for such Board of Directors to comply with their
fiduciary duties to the Company's stockholders under applicable Law.

     (b) Once a Stockholders Meeting of the Company or Acquirer, as the case may
be, has been called and noticed, neither the Company nor Acquirer, as the case
may be, shall postpone or adjourn its respective Stockholders Meeting (other
than for the absence of a quorum) without the consent of the other.

     (c) Acquirer agrees to cause all shares of Common Company Stock owned by
Acquirer, whether beneficially or of record, or any Subsidiary of Acquirer to be
voted in favor of this Agreement and the Merger.

     6.2 Registration Statement.

     (a) As promptly as practicable following the date hereof, the Acquirer
shall prepare and file with the SEC (with appropriate requests for confidential
treatment, unless the parties hereto otherwise agree) under the Exchange Act, a
registration statement on Form S-4, which shall include, the proxy
statement/prospectus and forms of proxies (each such proxy statement/prospectus
or proxy statement and forms of proxy), together with any amendments or
supplements thereto) (the "Registration Statement") relating to each of the
respective Stockholder Meetings of the Company and Acquirer and the vote of the
stockholders of each of Acquirer and the Company with respect to this Agreement
and the transactions contemplated by this Agreement, in connection with the
registration under the Securities Act of the Acquirer Common Stock to be issued
to the Company's stockholders in the Merger.

     (b) Each of Acquirer and the Company will cause the Registration Statement
to comply as to form in all material respects with the applicable provisions of
the Securities Act and the Exchange Act and the rules and regulations
thereunder. Each of Acquirer, on the one hand, and the Company, on the other
hand, shall furnish all information about itself and its business and operations
and all necessary financial information to the other as the other may reasonably
request in connection with the preparation of the Registration Statement.

     (c) Acquirer shall use its reasonable best efforts, and the Company will
cooperate with it, to have the Registration Statement declared effective by the
SEC as promptly as practicable. Each of Acquirer and the Company agrees promptly
to correct any information provided by it for use in the Registration Statement
if and to the extent that such information shall have become false or misleading
in any material

                                      A-25
<PAGE>   166

respect, and each of the parties hereto further agrees to take all steps
necessary to amend or supplement the Registration Statement and to cause the
Registration Statement, as so amended or supplemented, to be filed with the SEC
and to be disseminated to the stockholders of each of the Acquirer and Company,
in each case as and to the extent required by applicable federal and state
securities laws and Delaware Law.

     (d) Each of Acquirer and the Company agrees that the information provided
by it for inclusion in the Registration Statement and each amendment or
supplement thereto at the time of the effectiveness of the Registration
Statement will not include any untrue statement of a material fact or omit to
state a material fact required to be stated therein or necessary to make the
statements therein, in light of the circumstances under which they were made,
not misleading. Each of Acquirer and the Company will advise the other, and
deliver copies (if any), promptly after receipt thereof, of (i) any request by
or correspondence or communication from the SEC with respect to the Registration
Statement, (ii) any responses thereto and (iii) notice of the time when the
Registration Statement has become effective or any supplement or amendment has
been filed, the issuance of any stop order, and the suspension of the
qualification of the Registered Securities for offering or sale in any
jurisdiction. Each of the Acquirer and the Company shall use its best efforts to
timely mail the Registration Statement to its respective stockholders. No filing
of, or amendment or supplement to, or correspondence to the SEC or its staff
with respect to, the Registration Statement will be made without providing the
other party a reasonable opportunity to review and comment thereon.

     (e) The Registration Statement shall include (i) the approval of the Merger
and the recommendation of the Board of Directors of the Company to the Company's
stockholders that they vote in favor of approval of this Agreement and the
Merger, (ii) the approval of the Merger and the recommendation of the Board of
Directors of Acquirer to Acquirer's stockholders that they vote in favor of
approval of this Agreement and the Merger; and (iii) the opinion of the Company
Financial Advisor referred to in Section 3.24(b).

     6.3 Directors' and Officers' Indemnification and Insurance.

     (a) The provisions with respect to indemnification that are set forth in
the certificate of incorporation and bylaws of the Surviving Corporation shall
not be amended, repealed or otherwise modified for a period of six years from
the Effective Time in any manner that would affect adversely the rights
thereunder of individuals who at or at any time prior to the Effective Time were
directors, officers, employees or agents of the Company.

     (b) From and after the Effective Time, Acquirer shall, and shall cause the
Surviving Corporation to, fulfill and honor in all respects the obligations of
Company pursuant to any indemnification agreements between the Company and each
present and former director and officer of the Company (the "Indemnified
Parties") as set forth on Schedule 6.3 of the Company Disclosure Schedule and
any indemnification provisions under Company's or the Surviving Corporation's
Certificate of Incorporation or Bylaws as in effect on the date hereof and
further shall indemnify and hold harmless each Indemnified Party against any
costs or expenses (including reasonable attorneys' fees), judgments, fines,
losses, claims, damages or liabilities (collectively, "Costs") incurred in
connection with any claim, action, suit, proceeding or investigation, whether
civil, criminal, administrative or investigative, arising out of or pertaining
to matters relating to their service as such an officer or director existing or
occurring at or prior to the Effective Time, whether asserted or claimed prior
to, at or after the Effective Time.

     (c) For a period of six years after the Effective Time, Acquirer shall
maintain, or cause the Surviving Corporation to maintain, in effect insurance
reasonably comparable to the directors' and officers' liability insurance
policies maintained by the Company immediately prior to the Effective Time;
provided, however, that in no event shall Acquirer be required to expend in any
one year in excess of 200% of the annual premium currently paid by the Company
for such coverage immediately prior to the Effective Time; provided further,
that if the premium for such coverage exceeds such amount, Acquirer shall
purchase a policy with the greatest coverage available for such 200% of the
annual premium.

                                      A-26
<PAGE>   167

     (d) If the Surviving Corporation or any of its successors or assigns (i)
consolidates with or merges into any other Person and shall not be the
continuing or surviving corporation or entity of such consolidation or merger or
(ii) transfers all or substantially all of its properties and assets to any
Person, then and in each such case, proper provision shall be made so that the
successors and assigns of the Surviving Corporation assume the obligations set
forth in this Section 6.3 for the benefit of the Indemnified Parties.

     (e) The provisions of this Section 6.3 are intended to be for the benefit
of, and enforceable by, each Indemnified Party and his or her heirs and
representatives, and nothing herein shall affect any indemnification rights that
any Indemnified Party and his or her heirs and representatives may have under
the certificate of incorporation or bylaws of the Company or any Company
Subsidiary, any contract or applicable Law and shall be enforceable by the
Indemnified Parties.

     6.4 Public Announcements.  Acquirer and the Company shall consult with each
other before issuing any press release or otherwise making any public statements
with respect to this Agreement and the Merger and shall not issue any such press
release or make any such public statement without the prior written approval of
the other, except to the extent required by applicable Law, in which case the
issuing party shall use all reasonable efforts to consult with the other party
before issuing any such release or making any such public statement.

     6.5 Employee Benefits.  Acquirer will provide benefits to employees of the
Company as soon as reasonably practicable following the Effective Time that are
substantially identical to the benefits currently provided to similarly situated
employees of Acquirer. Acquirer shall grant all employees of the Company credit
for all service (to the same extent as service with Acquirer is taken into
account with respect to similarly situated employees of Acquirer) with the
Company prior to the Effective Time for (i) eligibility and vesting purposes
under Acquirer's employee benefit plans and (ii) for purposes of vacation
accrual after the Effective Time as if such service with the Company was service
with Acquirer. Acquirer and the Company agree that, where applicable and
permissible with respect to any medical or dental benefit plan of Acquirer,
Acquirer shall waive any pre-existing condition exclusions and actively-at-work
requirements (provided, however, that no such waiver shall apply to a
pre-existing condition of any employee of the Company who was, as of the
Effective Time, excluded from participation in a plan by virtue of such pre-
existing condition) and provide that any covered expenses incurred on or before
the Effective Time and during employment with the Company by an employee or an
employee's covered dependents shall be taken into account for purposes of
satisfying applicable deductible, coinsurance and maximum out-of-pocket
provisions after the Effective Time to the same extent as such expenses are
taken into account for the benefit of similarly situated employees of Acquirer.
Nothing set forth herein shall limit Acquirer's power or authority to amend or
terminate any of its employee benefit plans.

     6.6 Blue Sky.  Acquirer shall use its best efforts to obtain prior to the
Effective Time, as the case may be, all necessary permits and approvals required
under state securities laws to permit the distribution of the shares of Acquirer
Common Stock to be issued in accordance with the provisions of this Agreement.

     6.7 Reasonable Efforts.  Each of the parties agrees to use all reasonable
efforts to take, or cause to be taken, all actions, and to do, or cause to be
done, and to assist and cooperate with the other parties in doing, all things
necessary, proper or advisable to consummate and make effective, in the most
expeditious manner practicable, the Merger, and the other transactions
contemplated by this Agreement, including (i) the obtaining of all other
necessary actions or nonactions, waivers, consents and approvals from
Governmental Entities and the making of all other necessary registrations and
filings (including other filings with Governmental Entities, if any), (ii) the
obtaining of all necessary consents, approvals or waivers from third parties,
(iii) the preparation of the Registration Statement, and (iv) the execution and
delivery of any additional instruments necessary to consummate the transactions
contemplated by, and to fully carry out the purposes of, this Agreement.

                                      A-27
<PAGE>   168

     6.8 Interim Financing.  The Acquirer shall loan to the Company up to an
aggregate $4,000,000 pursuant to the terms and conditions of that certain
Convertible Promissory Note (the "Convertible Note"), in the form attached
hereto as Exhibit A.

     6.9 Form S-8.  Acquirer agrees to use its reasonable efforts to file a
registration statement on Form S-8 for the shares of Acquirer Common Stock
issuable with respect to assumed Company Stock Options as soon as is reasonably
practicable (and in any event within 30 days) after the Effective Time and shall
maintain the effectiveness of such registration statement thereafter for so long
as any of such options or other rights remain outstanding.

     6.10 Nasdaq Listing.  Acquirer agrees to authorize for listing on NASDAQ
National Market System, the shares of Acquirer Common Stock issuable, and those
required to be reserved for issuance, in connection with the Merger, effective
upon official notice of issuance.

     6.11 Stock Options.  If, at the Effective Time, any of the Company Stock
Options are being assumed by Acquirer pursuant to Section 2.1(c) above, each
Company Stock Option so assumed by Acquirer hereunder will continue to have, and
be subject to, the same terms and conditions set forth in the Company Option
Plans immediately prior to the Effective Time (including, without limitation,
any repurchase rights or vesting provisions), except that, subject to the terms
hereof, (i) each Company Stock Option will be exercisable (or will become
exercisable in accordance with its terms) for that number of whole shares of
Acquirer Common Stock equal to the product of the number of shares of Company
Common Stock that were issuable upon exercise of such Company Stock Option
immediately prior to the Effective Time multiplied by the quotient obtained by
dividing $4.25 by the Average Closing Sales Price (the "Option Exchange Ratio")
and rounded down to the nearest whole share and (ii) the per share exercise
price for the shares of Acquirer Common Stock issuable upon exercise of such
assumed Company Stock Option will be equal to the quotient determined by
dividing the exercise price per share of Company Common Stock at which such
Company Stock Option was exercisable immediately prior to the Effective Time by
the Option Exchange Ratio, rounded up to the nearest whole cent. Continuous
employment with Company or its subsidiaries will be credited to the optionee for
purposes of determining the vesting of all assumed Company Stock Options after
the Effective Time. It is intended that Company Stock Options assumed by
Acquirer shall qualify following the Effective Time as incentive stock options
as defined in Section 422 of the Code to the extent Company Stock Options
qualified as incentive stock options immediately prior to the Effective Time and
the provisions of this Section 6.11 shall be applied consistent with such intent
in accordance with Section 424 of the Code.

                                  ARTICLE VII.

                            CONDITIONS TO THE MERGER

     7.1 Conditions to Each Party's Obligation to Effect the Merger.  The
respective obligation of each party to effect the Merger and the other
transactions contemplated herein shall be subject to the fulfillment at or prior
to the Closing Date of the following conditions, any or all of which may be
waived, in whole or in part by the parties hereto, to the extent permitted by
applicable law:

          (a) Company Stockholder Approval.  This Agreement and the transactions
     contemplated hereby shall have been approved by the requisite vote of
     stockholders of the Company.

          (b) Acquirer Stockholder Approval.  This Agreement and the
     transactions contemplated hereby shall have been approved by the requisite
     vote of stockholders of the Acquirer.

          (c) HSR Act.  The waiting period applicable to the consummation of the
     Merger under the HSR Act shall have expired or been terminated.

          (d) Effectiveness of the Registration Statement; Clearance of the
     Proxy Statement.  The Registration Statement on Form S-4 shall have been
     declared effective by the SEC under the Securities Act. No stop order
     suspending the effectiveness of the Registration Statement shall have been
     issued by the SEC, or, to the knowledge of Acquirer or the Company,
     threatened by the SEC.

                                      A-28
<PAGE>   169

          (e) Governmental Actions.  None of the parties hereto shall be subject
     to any order, ruling or injunction of a court of competent jurisdiction
     which restrains or prohibits the consummation of the transactions
     contemplated by this Agreement (an "Injunction"). In the event any such
     Injunction shall have been issued, each party agrees to use its reasonable
     best efforts to have any such Injunction lifted, stayed or reversed.

          (f) Proceedings.  There shall not be instituted or pending any action,
     proceeding, application or counterclaim by any Governmental Entity before
     any court or governmental regulatory or administrative agency, authority or
     tribunal which challenges or seeks to challenge, restrain or prohibit the
     consummation of the Merger.

     7.2 Conditions to Obligations of Acquirer to Effect the Merger.  The
obligation of Acquirer to effect the Merger shall be subject to the fulfillment
at or prior to the Closing Date of the following conditions, unless waived by
Acquirer:

          (a) (i) The representations and warranties of the Company in this
     Agreement shall be true and correct in all respects (except to the extent
     the representation or warranty is qualified by materiality or the phrase
     "Material Adverse Effect," in which case it shall be true and correct in
     all respects) as of the date of this Agreement and as of the Effective Time
     with the same effect as though such representations and warranties had been
     made as of such date (other than representations and warranties that
     address matters only as of a certain date, which shall be true and correct
     as of such date), except where the failure of such representation or
     warranty to be true and correct would not, individually or on an aggregate
     basis, have a Material Adverse Effect on the Company and its Subsidiaries
     taken as a whole; (ii) the Company shall have performed in all material
     respects all obligations required to be performed by it under this
     Agreement; and (iii) the Company shall have delivered to Acquirer a
     certificate to the effect that each of the conditions specified in (i) and
     (ii) above is satisfied in all respects;

          (b) From the date of this Agreement through the Effective Time, there
     shall not have occurred any change, circumstance or event concerning the
     Company and its Subsidiaries, taken as a whole, that has had or could be
     reasonably likely to have a Material Adverse Effect on the Company.

          (c) Acquirer shall have been furnished with evidence satisfactory to
     it of the consent or approval of those Persons listed on Schedule 5.7 of
     the Company Disclosure Schedule whose consent or approval may be required
     in connection with the Merger.

          (d) The employment agreements of each of Dennis Capovilla and Kim
     Orumchian, each dated as of the date hereof, shall be in full force and
     effect and there shall be no breach or threatened breach of any such
     agreements.

     7.3 Conditions to Obligations of the Company to Effect the Merger.  The
obligations of the Company to effect the Merger shall be subject to the
fulfillment at or prior to the Closing Date of the following conditions, unless
waived by the Company:

          (a) The representations and warranties of Acquirer in this Agreement
     shall be true and correct in all respects (except to the extent the
     representation or warranty is qualified by materiality or the phrase
     "Material Adverse Effect," in which case it shall be true and correct in
     all respects) as of the date of this Agreement and as of the Effective Time
     with the same effect as though such representations and warranties had been
     made as of such date (other than representations and warranties that
     address matters only as of a certain date, which shall be true and correct
     as of such date), except where the failure of such representation or
     warranty to be true and correct would not, individually or on an aggregate
     basis, have a Material Adverse Effect on the Acquirer;

          (b) Acquirer shall have performed in all material respects all
     obligations required to be performed by it under this Agreement; and

          (c) Acquirer shall have delivered to the Company a certificate to the
     effect that each of the conditions specified in Sections 7.3(a) and (b) is
     satisfied in all respects.

                                      A-29
<PAGE>   170

          (d) The shares of Acquirer Common Stock to be issued in the Merger
     shall have been approved for listing on the Nasdaq National Market System,
     subject to official notice of issuance.

                                 ARTICLE VIII.

                       TERMINATION, AMENDMENT AND WAIVER

     8.1 Termination.  This Agreement may be terminated at any time prior to the
Effective Time, whether before or after approval of this Agreement and the
Merger by the shareholders of the Company or Acquirer:

          (a) by mutual written consent of Acquirer and the Company;

          (b) by any of Acquirer or the Company if any court of competent
     jurisdiction or other Governmental Entity shall have issued an order,
     decree, ruling or taken any other action permanently restraining, enjoining
     or otherwise prohibiting the Merger and such order, decree, ruling or other
     action shall have become final and nonappealable; provided however, that
     the party terminating this Agreement shall use all commercially reasonable
     efforts to have such order, decree, ruling or action vacated;

          (c) By Acquirer if the Board of Directors of the Company (i) shall
     have withdrawn or shall have modified in a manner adverse to Acquirer its
     approval or recommendation of the Merger or this Agreement, (ii) causes the
     Company to enter into an agreement with respect to an Alternative
     Transaction, (iii) shall have endorsed, approved or recommended any
     Alternative Transaction or (iv) shall have resolved to do any of the
     foregoing;

          (d) By Acquirer if (i) any of the conditions set forth in Section 7.2
     (other than 7.2(a)) shall have become incapable of fulfillment and shall
     not have been waived by Acquirer or (ii) (1) any of the conditions set
     forth in Section 7.2(a) shall have become incapable of fulfillment and
     shall not have been waived by Acquirer or (2) the Company shall breach any
     covenant or other obligations hereunder in any material respect and, within
     15 days after written notice of such breach to the Company from Acquirer,
     such breach shall not have been cured in all material respects or waived by
     Acquirer and the Company shall not have provided reasonable assurance to
     Acquirer that such breach will be cured in all material respects on or
     before the Effective Time;

          (e) By the Company, if (i) any of the conditions set forth in Section
     7.3 shall have become incapable of fulfillment and shall not have been
     waived by the Company or (ii) the Acquirer shall breach any covenant or
     other obligations hereunder in any material respect and, within 15 days
     after written notice of such breach to Acquirer from the Company, such
     breach shall not have been cured in all material respects or waived by the
     Company, and the Acquirer shall not have provided reasonable assurance to
     the Company that such breach will be cured in all material respects on or
     before the Effective Time;

          (f) By the Company, in accordance with Section 5.4(j); and

          (g) By any of the Company or Acquirer, in the event that the other
     party has not used commercially reasonable efforts to file the Registration
     Statement with the SEC before October 2, 2000; provided, however, that
     neither the Company nor the Acquirer may terminate this Agreement pursuant
     to this Section 8.1(g) on or after the time that the Registration Statement
     has been filed with the SEC.

          The right of any party hereto to terminate this Agreement pursuant to
     this Section 8.1 will remain operative and in full force and effect
     regardless of any investigation made by or on behalf of any party hereto,
     any Person controlling any such party or any of their respective officers,
     directors, representatives or agents, whether prior to or after the
     execution of this Agreement.

     8.2 Effect of Termination.  Except as hereinafter specified, in the event
of termination of this Agreement pursuant to Section 8.1, this Agreement shall
forthwith become void, there shall be no liability

                                      A-30
<PAGE>   171

under this Agreement on the part of any party hereto or any of its affiliates or
any of its or their officers or directors, and all rights and obligations of
each party hereto shall cease; provided, however, that nothing herein shall
relieve any party hereto from liability for the willful or intentional breach of
any of its representations and warranties or the willful or intentional breach
of any of its covenants or agreements set forth in this Agreement; provided,
further, however, that this Section 8.2, and Sections 5.4, 6.4, 6.8 and 9.6
shall survive the termination of this Agreement.

     8.3 Amendment.  This Agreement may be amended by the parties hereto by
action taken by or on behalf of their respective Boards of Directors at any time
prior to the Effective Time; provided, however, that, after the approval of this
Agreement by the stockholders of the Company, no amendment may be made that
changes the amount or type of consideration into which the Company Common Stock
will be converted pursuant to this Agreement. This Agreement may not be amended
except by an instrument in writing signed by the parties hereto.

     8.4 Waiver.  At any time prior to the Effective Time, any party hereto may
(a) extend the time for or waive compliance with the performance of any
obligation or other act of any other party hereto, (b) waive any inaccuracy in
the representations and warranties contained herein or in any document delivered
pursuant hereto and (c) waive compliance by the other party with any of the
agreements or conditions contained herein. Any such extension or waiver shall be
valid if set forth in an instrument in writing signed by the party or parties to
be bound thereby.

                                  ARTICLE IX.

                               GENERAL PROVISIONS

     9.1 Non-Survival of Representations and Warranties.  The representations,
warranties and agreements in this Agreement (and in any certificate delivered in
connection with the Closing) shall be deemed to be conditions to the Merger and
shall not survive the Effective Time, except that this Section 9.1 shall not
limit any covenant or agreement of the parties, which covenant and agreement
shall survive in accordance with their respective terms.

     9.2 Notices.  All notices, requests, claims, demands and other
communications hereunder shall be in writing and shall be given (and shall be
deemed to have been duly given upon receipt) by delivery in person, by telecopy
or facsimile, by registered or certified mail (postage prepaid, return receipt
requested) or by a nationally recognized courier service to the respective
parties at the following addresses (or at such other address for a party as
shall be specified in a notice given in accordance with this Section 9.2):

        (a) if to the Company:

               FatBrain.com, Inc.
               2550 Walsh Avenue
               Santa Clara, CA 95051
               Attn: President
               Fax No.: (408) 854-0100

           with a copy to:

               Gunderson Dettmer Stough Villeneuve Franklin & Hachigian, LLP
               225 Wyman Street
               Waltham, MA 02451
               Attn: Jay K. Hachigian, Esq.
               Fax No.: (781) 622-1622

                                      A-31
<PAGE>   172

        (b) if to Acquirer:

               barnesandnoble.com inc.
               76 Ninth Avenue, 11th Floor
               New York, NY 10011
               Attn: Frank Caesar, Esq.
                     Vice President, Legal Services
               Fax No.: (212) 414-6712

               with copies to:

               Robinson Silverman Pearce Aronsohn & Berman LLP
               1290 Avenue of the Americas
               New York, New York 10104
               Attn: Michael N. Rosen, Esq.
               Fax Number: (212) 541-4630

     9.3 Severability.  If any term or other provision of this Agreement is
invalid, illegal or incapable of being enforced by any rule of Law or public
policy, all other conditions and provisions of this Agreement shall nevertheless
remain in full force and effect so long as the economic or legal substance of
the Merger is not affected in any manner materially adverse to any party. Upon
such determination that any term or other provision is invalid, illegal or
incapable of being enforced, the parties hereto shall negotiate in good faith to
modify this Agreement so as to effect the original intent of the parties as
closely as possible in a mutually acceptable manner to the fullest extent
permitted by applicable Law in order that the Merger may be consummated as
originally contemplated to the fullest extent possible.

     9.4 Assignment; Binding Effect; Benefit.  Neither this Agreement nor any of
the rights, interests or obligations hereunder shall be assigned by any of the
parties hereto (whether by operation of Law or otherwise) without the prior
written consent of the other parties hereto. Subject to the preceding sentence,
this Agreement shall be binding upon and shall inure to the benefit of the
parties hereto and their respective successors and permitted assigns.

     9.5 Incorporation of Exhibits.  The Company Disclosure Schedule attached
hereto and referred to herein are hereby incorporated herein and made a part of
this Agreement for all purposes as if fully set forth herein.

     9.6 Fees, Expenses and Other Payments.  Except as otherwise set forth in
this Section 9.6, all expenses incurred in connection with this Agreement and
the Merger shall be paid by the party incurring such expenses, whether or not
the Merger is consummated; provided, however, that Acquirer shall pay all costs
and expenses with respect to the printing, filing and mailing of the
Registration Statement (and any amendment thereto) and any filing fees under the
HSR Act.

     9.7 Governing Law.  This Agreement shall be governed by, and construed and
enforced in accordance with, the laws of the State of Delaware other than
conflict of laws principles thereof. The parties hereto agree that any suit,
action or proceeding seeking to enforce any provision of, or based on any matter
arising out of, this Agreement may be brought in the United States District
Court for the Southern District of New York or any other state court (and in the
appropriate appellate courts) of the State of New York, and each of the parties
hereby (i) consents to the jurisdiction of such courts in any such suit, action
or proceeding, (ii) irrevocably waives any objection which it may now or
hereafter have to the laying of the venue of any such suit, action or proceeding
in any such court or that any such suit, action or proceeding which is brought
in any such court has been brought in an inconvenient forum and (iii) agrees not
to bring any action related to this agreement or the transactions contemplated
hereby in any other court (except to enforce the judgment of such courts).
Process in any such suit, action or proceeding may be served on any party
anywhere in the world, whether within or without the jurisdiction of any such
court. Without limiting the foregoing, each party agrees that service of process
on such party in the manner provided for notices in Section 9.2 shall be deemed
effective service of process on such party.

                                      A-32
<PAGE>   173

     9.8 Waiver of Jury Trial.  Each party hereto hereby irrevocably waives all
right to trial by jury in any proceeding (whether based on contract, tort or
otherwise) arising out of or relating to this Agreement or any transaction or
agreement contemplated hereby or the actions of any party hereto in the
negotiation, administration, performance or enforcement hereof.

     9.9 Interpretation.  The parties have participated jointly in the
negotiation and drafting of this Agreement. In the event an ambiguity or
question of intent or interpretation arises, this Agreement shall be construed
as if drafted jointly by the parties, and no presumption or burden of proof
shall arise favoring or disfavoring any party by virtue of the authorship of any
provisions of this Agreement.

     9.10 Counterparts.  This Agreement may be executed and delivered (including
by facsimile transmission) in one or more counterparts, and by the different
parties hereto in separate counterparts, each of which when executed and
delivered shall be deemed to be an original but all of which taken together
shall constitute one and the same agreement. A telecopy signature of any party
shall be considered to have the same binding legal effect as the original
signature.

     9.11 Entire Agreement.  This Agreement (including the Company Disclosure
Schedule) constitutes the entire agreement among the parties with respect to the
subject matter hereof and supersede all prior agreements and understandings
among the parties with respect thereto. No addition to or modification of any
provision of this Agreement shall be binding upon any party hereto unless made
in writing and signed by all parties hereto.

     9.12 No Third Party Beneficiaries.  Except as otherwise provided for in
Section 6.3, this Agreement shall be binding upon and inure solely to the
benefit of each party hereto, and nothing in this Agreement, express or implied,
is intended to or shall confer upon any other Person any right, benefit or
remedy of any nature whatsoever under or by reason of this Agreement.

                            [SIGNATURE PAGE FOLLOWS]

                                      A-33
<PAGE>   174

     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed as of the date first written above by their respective officers
thereunto duly authorized.

                                          BARNESANDNOBLE.COM INC.

                                          By: /s/ MARIE TOULANTIS
                                            ------------------------------------
                                          Name: Marie Toulantis
                                          Title:   Chief Financial Officer

                                          FATBRAIN.COM, INC.

                                          By: /s/ DENNIS CAPOVILLA
                                            ------------------------------------
                                          Name: Dennis Capovilla
                                          Title:   President

                                      A-34
<PAGE>   175

                                                                         ANNEX B

                             STOCKHOLDER AGREEMENT

     STOCKHOLDER AGREEMENT (this "Agreement"), dated as of September 13, 2000,
by and between BARNESANDNOBLE.COM INC., a Delaware corporation ("Acquirer"), and
the holders (the "Stockholders") of the shares of common stock, par value $.001
per share (the "Company Common Stock"), of FATBRAIN.COM, INC., a Delaware
corporation (the "Company"), set forth on the signature pages hereof.
Capitalized terms used and not otherwise defined herein and which are defined in
the Merger Agreement (as defined below) shall have the respective meanings
ascribed to such terms in the Merger Agreement.

                              W I T N E S S E T H:

     WHEREAS, concurrently with the execution and delivery of this Agreement,
Acquirer and the Company are entering into an Agreement and Plan of Merger (as
the same may be amended from time to time, the "Merger Agreement"), pursuant to
which and subject to the satisfaction or waiver of certain conditions set forth
in the Merger Agreement, the Company will be merged with and into Acquirer (the
"Merger"), with Acquirer Company being the surviving corporation in the Merger;
and

     WHEREAS, as an inducement and a condition to entering into the Merger
Agreement, Acquirer has required that the Stockholders agree, and the
Stockholders have agreed, to enter into this Agreement.

     NOW THEREFORE, in consideration of the foregoing and the mutual
representations, warranties, covenants and agreements contained herein, the
parties hereto, intending to be legally bound, agree as follows:

     1. Voting Agreement.

     (a) Each Stockholder owns the shares of Company Common Stock set forth on
Schedule A attached hereto (hereinafter referred to as "Shares"). For purposes
of this Agreement, in the event of a stock dividend or distribution, or any
change in the Company Common Stock by reason of any stock dividend, stock-split,
recapitalization, combination, exchange of shares or the like, the term "Shares"
shall refer to and include the Shares as well as all such stock dividends and
distributions and any shares into which or for which any or all of the Shares
may be changed or exchanged. Shares shall also include any additional shares of
Company Common Stock acquired by any Stockholder after the date hereof.

     (b) Each Stockholder hereby irrevocably and unconditionally agrees to vote
(or cause to be voted) all Shares that such Stockholder is entitled to vote, at
the Company's Stockholders' Meeting as follows: (i) in favor of the Merger, the
execution and delivery by the Company of the Merger Agreement and the approval
of the terms thereof, the performance by the Company of each of the actions
contemplated by the Merger Agreement and this Agreement and all actions required
in furtherance thereof and hereof; (ii) against any Alternative Transaction; and
(iii) against any action or agreement that would impede, frustrate, prevent or
nullify this Agreement, or result in a breach in any respect of any covenant,
representation or warranty or any other obligation or agreement of the Company
under the Merger Agreement or which would result in any of the conditions set
forth in Section 7.2 of the Merger Agreement not being fulfilled.

     (c) Each Stockholder hereby revokes any and all previous proxies granted
with respect to the Shares. Each Stockholder represents that any outstanding
proxies heretofore given in respect of the Shares are not irrevocable, and that
any such proxies are hereby revoked.

     (d) Each Stockholder understands and acknowledges that Acquirer is entering
into the Merger Agreement in reliance upon such Stockholder's execution and
delivery of this Agreement.

     2. Waiver of Appraisal Rights.  Each Stockholder hereby waives any rights
of appraisal or rights to dissent from the Merger that such Stockholder may
have.

                                       B-1
<PAGE>   176

     3. Representations and Warranties of the Stockholders.  Each Stockholder
hereby represents and warrants to Acquirer as follows:

          (a) Ownership of Shares.  The Stockholder is the record and beneficial
     owner of its Shares. The Stockholder has sole voting power and sole power
     to issue instructions with respect to any and all of the matters set forth
     in this Agreement, sole power of disposition, sole power of conversion,
     sole power to demand appraisal rights and sole power to agree to all of the
     matters set forth in this Agreement, in each case with respect to any and
     all of its Shares with no limitations, qualifications or restrictions on
     such rights, subject to applicable securities laws and the terms of this
     Agreement.

          (b) Power; Binding Agreement.  The Stockholder has the legal capacity,
     power and authority to enter into and perform all of the Stockholder's
     obligations under this Agreement. The execution, delivery and performance
     of this Agreement by the Stockholder will not violate any other agreement,
     arrangement or understanding (in each case, oral or written) to which the
     Stockholder is a party including, without limitation, any voting agreement,
     proxy arrangement, pledge agreement, stockholders' agreement or voting
     trust. This Agreement has been duly and validly executed and delivered by
     the Stockholder and constitutes a valid and binding agreement of the
     Stockholder, enforceable against the Stockholder in accordance with its
     terms. There is no beneficiary or holder of a voting trust certificate or
     other interest of any trust of which the Stockholder is a trustee whose
     consent is required for the execution and delivery of this Agreement or the
     consummation by the Stockholder of the transactions contemplated hereby.

          (c) No Conflicts.  Except for filings under the HSR Act and the
     Exchange Act, (i) to the Stockholders' knowledge, no filing with, and no
     permit, authorization, consent or approval of, any Governmental Entity for
     the execution of this Agreement by the Stockholder and the consummation by
     the Stockholder of the transactions contemplated hereby and (ii) none of
     the execution and delivery of this Agreement by the Stockholder, the
     consummation by the Stockholder of the transactions contemplated hereby or
     compliance by the Stockholder with any of the provisions hereof shall (A)
     result in a violation or breach of, or constitute (with or without notice
     or lapse of time or both) a default (or give rise to any third party right
     of termination, cancellation, material modification or acceleration) under
     any of the terms, conditions or provisions of any note, loan agreement,
     bond, mortgage, indenture, license, contract, commitment, arrangement,
     understanding, agreement or other instrument or obligation of any kind to
     which the Stockholder is a party or by which the Stockholder or any of its
     Shares may be bound, or (B) violate any order, writ, injunction, decree,
     judgment, order, statute, rule or regulation applicable to the Stockholder
     or any of its Shares.

          (d) No Encumbrances.  Except as permitted by this Agreement, the
     Shares and the certificates representing such Shares are now, and the
     Shares at all times during the term hereof will be, held by the
     Stockholder, or by a nominee or custodian for the benefit of the
     Stockholder, free and clear of all encumbrances, liens, restrictions,
     proxies, voting trusts or agreements, understandings or arrangements or any
     other rights whatsoever.

          (e) No Additional Ownership.  Except for the Shares and as otherwise
     set forth on Schedule 3(e) attached hereto, the Stockholder does not
     beneficially own any (i) shares of capital stock or voting securities of
     the Company, (ii) securities of the Company convertible into or
     exchangeable for shares of capital stock or voting securities of the
     Company or (iii) options or other rights to acquire from the Company any
     capital stock, voting securities or securities convertible into or
     exchangeable for capital stock or voting securities of the Company.

          (f) No Finder's Fees.  No broker, investment banker, financial advisor
     or other person is entitled to any broker's, finder's, financial adviser's
     or other similar fee or commission in connection with the transactions
     contemplated hereby based upon arrangements made by or on behalf of the
     Stockholder.

          (g) Reliance by Acquirer.  The Stockholder understands and
     acknowledges that Acquirer is entering into the Merger Agreement in
     reliance upon the Stockholder's execution and delivery of this Agreement.

                                       B-2
<PAGE>   177

     4. Representations and Warranties of Acquirer.  Acquirer represents and
warrants to each Stockholder that the execution, delivery and performance of
this Agreement by Acquirer and the consummation by it of the transactions
contemplated hereby are within the requisite corporate power and authority of
Acquirer and have been duly authorized by all necessary corporate and
stockholder action on the part of Acquirer. This Agreement has been duly
executed by Acquirer and constitutes the legal, valid and binding obligation of
Acquirer, enforceable against Acquirer in accordance with its terms.

     5. Covenants of the Stockholders.  Each Stockholder hereby covenants and
agrees that:

          (a) No Proxies or Encumbrances on the Stockholders' Shares.  Except
     pursuant to the terms of this Agreement, the Stockholder shall not, without
     the prior written consent of Acquirer, directly or indirectly, (i) grant
     any proxies or enter into any voting trust or other agreement or
     arrangement with respect to the voting of any Shares or (ii) sell, assign,
     transfer, encumber or otherwise dispose of, or enter into any contract,
     option or other arrangement or understanding with respect to the direct or
     indirect sale, assignment, transfer, encumbrance or other disposition of,
     any Shares, or solicit to do any of the foregoing, during the term of this
     Agreement.

          (b) No Shopping.  From the date hereof until the termination hereof,
     the Stockholder, in its capacity as a Stockholder, will not, and will not
     authorize or knowingly permit any investment bankers, attorneys,
     accountants, consultants and other agents or advisors ("Representatives")
     of the Stockholder to, directly or indirectly, (i) take any action to
     solicit, initiate or facilitate or encourage the submission of any
     Alternative Transaction, or (ii) engage in any negotiations regarding, or
     furnish to any person any nonpublic information with respect to, or take
     any other action knowingly to facilitate any inquiries or the making of any
     proposal that constitutes, or may be reasonably expected to lead to, any
     Alternative Transaction; provided, that notwithstanding any other provision
     of this Agreement, the Stockholder may take any action in its capacity as
     an officer or director of the Company that would be permitted to be taken
     in accordance with the terms and conditions of the Merger Agreement.

          (c) Notification.  The Stockholder will notify Acquirer promptly (but
     in no event later than 48 hours) (orally and in writing) if any proposal or
     offer is received by, any information is requested from, or any discussions
     or negotiations are sought to be instituted or continued with, the
     Stockholder, relating to the acquisition of beneficial ownership of such
     Stockholder's Shares. The notice shall state the identity of the person and
     the material terms and conditions of such proposal or offer. The
     Stockholder shall keep Acquirer reasonably apprised of any material
     development with respect to such proposals or offers. The Stockholder
     shall, and shall cause its Representatives to, cease immediately and cause
     to be terminated all existing discussions or negotiations, if any, with any
     persons conducted heretofore with respect to, or that could reasonably
     expected to lead to, any Alternative Transaction.

     6. Lock-Up.

     (a) Each Stockholder agrees that, without the prior written consent of
Acquirer, they shall not offer to sell, contract to sell, or otherwise sell,
dispose of, loan, pledge or grant any rights with respect to any of the Acquirer
Common Stock issued to such Stockholder in connection with the Merger, any
options or warrants to purchase any Acquirer Common Stock, or any securities
convertible into or exchangeable for any Acquirer Common Stock that they acquire
upon completion of the Merger, for a period commencing from the date of receipt
of such securities through and including the earlier of (a) the six-month
anniversary of the Effective Time and (b) the date immediately after (1) any
merger, reorganization or consolidation of Acquirer with or into any entity if
persons who were beneficial owners of securities of Acquirer entitled to vote
generally in the election of directors ("Voting Securities") immediately before
such merger, reorganization or consolidation are not, immediately thereafter,
the beneficial owners, directly or indirectly, of at least 50% of the
then-outstanding Voting Securities of the entity surviving or resulting from
such merger, reorganization or consolidation in substantially the same
respective proportions as their beneficial ownership of the previously
outstanding Voting Securities of Acquirer or (ii) the sale or other disposition
of all or substantially all of the consolidated assets of Acquirer (the "Lock-Up
Period").

                                       B-3
<PAGE>   178

     (b) The restrictions set forth in the Section 6 shall not apply to (i)
transactions relating to Acquirer Common Stock acquired in open market
transactions, (ii) the transfer, if the undersigned is an individual, to his or
her immediate family or to a trust, the beneficiaries of which are exclusively
the undersigned and/or a member or members of his or her immediate family,
either during his or her lifetime or on death by will or intestacy, or (iii) the
transfer, if the undersigned is a limited liability company, partnership,
corporation, trust or similar entity, to members, partners (or retired partners
who retire after the date hereof), shareholders, or beneficiaries, as the case
may be, of the undersigned as a distribution; provided, however, that the
undersigned shall not transfer any shares of Acquirer Common Stock to a total of
more than ten (10) persons under the foregoing clauses (ii) or (iii), and all
transferees described in (ii) or (iii) above will be required to agree in
writing to be bound by the terms hereof as a condition of any such transfer.

     (c) In order to enforce this lock-up provision, the Stockholders agree
that, at the sole discretion of the Acquirer, "stop transfer" instructions may
be placed against all of the Acquirer Common Stock issuable to the Stockholders
in connection with the Merger on the transfer books of Acquirer's stock transfer
agent until the conclusion of the Lock-Up Period.

     7. Stop Transfer.  Except as otherwise permitted in Section 6 hereof, the
Stockholder shall not request that the Company register the transfer (book-entry
or otherwise) of any certificate or uncertificated interest representing any of
the Shares.

     8. Disclosure.  The Stockholder permits Acquirer to publish and disclose in
the Registration Statement (including all documents and schedules filed with the
SEC) and other filings and communications their identity and ownership of the
Shares and the nature of their commitments, arrangements and understandings
under this Agreement.

     9. Further Assurances.  From time to time, at the other party's request and
without further consideration, each party hereto shall execute and deliver such
additional documents and take all such further lawful action as may be necessary
or desirable to consummate and make effective, in a reasonably prompt manner,
the transactions contemplated by this Agreement.

     10. Termination.  The covenants and agreements contained in this Agreement
shall terminate upon (i) the consummation of the Merger, except for the
covenants in Section 6, which shall survive for the period provided therein, or
(ii) the termination of the Merger Agreement in accordance with its terms.

     11. Miscellaneous.

     (a) Entire Agreement.  This Agreement constitutes the entire agreement
between the parties with respect to the subject matter hereof and supersedes all
other prior agreements and understandings, both written and oral, between the
parties with respect to the subject matter hereof.

     (b) Binding Agreement.  This Agreement and the obligations hereunder shall
attach to the Shares and shall be binding upon any person or entity to which
legal or beneficial ownership of the Shares shall pass, whether by operation of
law or otherwise, including, without limitation, the Stockholder's heirs,
guardians, administrators or representatives. Notwithstanding any transfer of
the Shares, each Stockholder shall remain liable for the performance of all
obligations of such Stockholder under this Agreement.

     (c) Assignment.  This Agreement shall not be assigned by operation of law
or otherwise without the prior written consent of the other party, provided that
Acquirer may assign, in its sole discretion, its rights and obligations
hereunder to any direct or indirect wholly-owned subsidiary of Acquirer, but no
such assignment shall relieve Acquirer of its obligations hereunder if such
assignee does not perform such obligations.

     (d) Amendments, Waivers, Etc.  This Agreement may not be amended, changed,
supplemented, waived or otherwise modified, except upon the execution and
delivery of a written agreement executed by the parties hereto.

                                       B-4
<PAGE>   179

     (e) Notices.  All notices, requests, claims, demands and other
communications hereunder shall be in writing and shall be given (and shall be
deemed to have been duly received if given) by hand delivery or telecopy (with a
confirmation copy sent for next day delivery via courier service, such as
Federal Express), or by any courier service, such as Federal Express, providing
proof of delivery. All communications hereunder shall be delivered to the
respective parties at the addresses set forth on the signature pages hereto.

     (f) Severability.  Whenever possible, each provision or portion of any
provision of this Agreement will be interpreted in such manner as to be
effective and valid under applicable law but if any provision or portion of any
provision of this Agreement is held to be invalid, illegal or unenforceable in
any respect under any applicable law or rule in any jurisdiction, such
invalidity, illegality or unenforceability will not affect any other provision
or portion of any provision in such jurisdiction, and this Agreement will be
reformed, construed and enforced in such jurisdiction as if such invalid,
illegal or unenforceable provision or portion of any provision had never been
contained herein.

     (g) Liability of Stockholders.  The liability of the Stockholders for the
representations, warranties, covenants and obligations contained in this
Agreement shall be several and not joint.

     (h) Specific Performance.  Each of the parties hereto recognizes and
acknowledges that a breach by such party of any covenants or agreements
contained in this Agreement will cause the other party to sustain damages for
which it would not have an adequate remedy at law for money damages, and
therefore in the event of any such breach the aggrieved party shall be entitled
to the remedy of specific performance of such covenants and agreements and
injunctive and other equitable relief in addition to any other remedy to which
it may be entitled, at law or in equity.

     (i) Remedies Cumulative.  All rights, powers and remedies provided under
this Agreement or otherwise available in respect hereof at law or in equity
shall be cumulative and not alternative, and the exercise of any thereof by any
party shall not preclude the simultaneous or later exercise of any other such
right, power or remedy by such party.

     (j) No Waiver.  The failure of any party hereto to exercise any right,
power or remedy provided under this Agreement or otherwise available in respect
hereof at law or in equity, or to insist upon compliance by any other party
hereto with its obligations hereunder, and any custom or practice of the parties
at variance with the terms hereof, shall not constitute a waiver by such party
of its right to exercise any such or other right, power or remedy or to demand
such compliance.

     (k) No Third Party Beneficiaries.  This Agreement is not intended to be for
the benefit of, and shall not be enforceable by, any person or entity who or
which is not a party hereto.

     (l) Governing Law.  This Agreement shall be governed by and construed in
accordance with the laws of the State of Delaware without regard to any
applicable conflicts of law.

     (m) Descriptive Headings.  The descriptive headings used herein are
inserted for convenience of reference only and are not intended to be part of or
to affect the meaning or interpretation of this Agreement.

     (n) Counterparts.  This Agreement may be executed in two or more
counterparts, each of which shall be deemed to be an original, but all of which
shall be considered one and the same agreement and shall become effective when
one or more counterparts have been signed by each of the parties and delivered
to the other parties, it being understood that all parties need not sign the
same counterpart.

                            (SIGNATURE PAGES FOLLOW)

                                       B-5
<PAGE>   180

     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed as of the day and year first above written.

                                          BARNESANDNOBLE.COM INC.

                                          By: /s/ MARIE TOULANTIS
                                            ------------------------------------
                                          Name: Marie Toulantis
                                          Title: Chief Financial Office

                                          STOCKHOLDERS:

                                          Vulcan Ventures Incorporated

                                          By: /s/ WILLIAM D. SAVERY
                                            ------------------------------------
                                          Name: William D. Savery
                                          Title: President

                                          Sierra Ventures V

                                          By: /s/ PETER C. WENDELL
                                            ------------------------------------
                                          Name: Peter C. Wendell
                                          Title: General Partner

                                          /s/ CHRIS MACASKILL
                                          --------------------------------------
                                          Chris MacAskill

                                          Highland Capital Partners IV Limited
                                          Partnership
                                          Highland Entrepreneurs Fund IV Limited
                                          Partnership

                                          By: /s/ KEITH BENJAMIN
                                            ------------------------------------
                                          Name: Keith Benjamin
                                          Title: General Partner

                                          APV Technology Partners II LP
                                          APV Technology Partners US LP
                                          APV Technology Partners LP

                                          By: /s/ PETER G. BODINE
                                            ------------------------------------
                                          Name: Peter G. Bodine
                                          Title: Partner

                                          /s/ KIM ORUMCHIAN
                                          --------------------------------------
                                          Kim Orumchian
                                       B-6
<PAGE>   181

                                   SCHEDULE A

<TABLE>
<CAPTION>
NAME AND ADDRESS OF STOCKHOLDERS                                  NUMBER OF SHARES
--------------------------------                              ------------------------
<S>                                                           <C>
Vulcan Ventures Incorporated................................         1,501,791
  Attn: Scott Fallis
  110, 110th Avenue Northeast, Suite 550
  Bellevue, WA 98004
Sierra Venture V............................................          938,143
  3000 Sand Hill Road
  Building 4, Number 200
  Menlo Park, CA 94025
Chris MacAskill.............................................          786,458
  c/o MightyWords.com
  2550 Walsh Avenue
  Santa Clara, CA 95051
Highland Capital Partners IV Limited Partnership............          479,157
Highland Entrepreneurs Fund IV Limited Partnership
  c/o Testa Herwitz and Tibeault
  Attn: Malcolm Nicholls
  125 High Street
  Boston, MA 02110
APV Technology Partners II LP...............................          343,603
APV Technology Partners US LP
APV Technology Partners LP
  535 Middlefield Road
  Menlo Park, CA 94025
Kim Orumchian...............................................  668,100 (plus options to
  1621 El Camino Real                                         purchase 441,432 shares
  Palo Alto, CA 94306                                             of common stock)
</TABLE>
<PAGE>   182

                                                                         ANNEX C

                    OPINION OF FINANCIAL ADVISOR TO FATBRAIN

September 11, 2000

The Board of Directors
Fatbrain.com, Inc.
2550 Walsh Avenue
Santa Clara, CA 95051

Attention: Dennis Capovilla
           Chief Executive Officer

Ladies and Gentlemen:

     You have requested our opinion as to the fairness, from a financial point
of view, to the stockholders of Fatbrain.com, Inc. (the "Company") of the
consideration proposed to be paid to them in connection with the proposed merger
(the "Merger") of the Company with barnesandnoble.com, inc. (the "Buyer").
Pursuant to a substantially final draft copy of the Merger Agreement, to be
dated and executed as of September 13, 2000 (the "Agreement"), between the
Company and the Buyer, the Company will merge into the Buyer, and stockholders
of the Company will receive for each share of Common Stock, par value $0.001 per
share, of the Company held by them consideration equal to $4.25, consisting of a
combination of $1.06 in cash and a number of shares of Class A Common Stock of
the Buyer, par value $0.001 per share, determined in accordance with a formula
set forth in the Agreement, provided that in no event shall more than 25% of the
aggregate consideration consist of cash. In addition, pursuant to the Agreement
Buyer has agreed to provide to the Company two months of interim debt financing,
in the amount of $2.0 million per month commencing on November 1, 2000, pending
the consummation of the Merger (the "Interim Financing").

     In arriving at our opinion, we have reviewed (i) a final draft copy of the
Agreement, the Stockholder Agreements (as defined in the Agreement) and the form
of note which will evidence the Interim Financing; (ii) certain publicly
available information concerning the business of the Company and of certain
other companies engaged in businesses comparable to those of the Company, and
the reported market prices for certain other companies' securities deemed
comparable; (iii) publicly available terms of certain transactions involving
companies comparable to the Company and the consideration received for such
companies; (iv) current and historical market prices of the common stock of the
Company and the Buyer; (v) the audited financial statements of the Company and
the Buyer for the fiscal year ended January 31, 2000 and December 31, 1999,
respectively, and the unaided financial statements of the Company and the Buyer
for the period ended April 30, 2000 and June 30, 2000, respectively; (vi)
certain agreements with respect to outstanding indebtedness or obligations of
the Company; (vii) certain internal financial analyses and forecasts prepared by
the Company and its management; and (viii) the terms of other business
combinations that we deemed relevant.

     In addition, we have held discussions with certain members of the
management of the Company and the Buyer with respect to certain aspects of the
Merger, and the past and current business operations of the Company and the
Buyer, the financial condition and future prospects and operations of the
Company and the Buyer, the effects of the Merger on the financial condition and
future prospects of the Company and the Buyer, and certain other matters we
believed necessary or appropriate to our inquiry. We have visited certain
representative facilities of the Company, and reviewed such other financial
studies and analyses and considered such other information as we deemed
appropriate for the purposes of this opinion. Furthermore, we understand that
the Company has experienced substantial challenges in obtaining the capital
required to continue to operate its business and has restricted access to credit
facilities and other forms of funding.

                                       C-1
<PAGE>   183

     In giving our opinion, we have relied upon and assumed, without independent
verification, the accuracy and completeness of all information that was publicly
available or was furnished to us by the Company and the Buyer or otherwise
reviewed by us, and we have not assumed any responsibility or liability
therefor. We have not conducted any valuation or appraisal of any assets or
liabilities, nor have any such valuations or appraisals been provided to us. In
relying on financial analyses and forecasts provided to us, we have assumed that
they have been reasonably prepared based on assumptions reflecting the best
currently available estimates and judgments by management as to the expected
future results of operations and financial condition of the Company to which
such analyses or forecasts relate. We have also assumed that the Merger will
have the tax consequences described in the Agreement, and in discussions with,
and materials furnished to us by, representatives of the Company, and that the
other transactions (including the Interim Financing) contemplated by the
Agreement will be consummated as described in the Agreement. We have relied as
to all legal matters relevant to rendering our opinion upon the advice of
counsel.

     Our opinion is necessarily based on economic, market and other conditions
as in effect on, and the information made available to us as of, the date
hereof. It should be understood that subsequent developments may affect this
opinion and that we do not have any obligation to update, revise, or reaffirm
this opinion. We are expressing no opinion herein as to the price at which the
Buyer's stock will trade at any future time.

     We have acted as financial advisor to the Company with respect to the
proposed Merger and will receive a fee from the Company if the proposed Merger
is consummated. Please be advised that we have no other financial advisory or
other relationships with the Company or the Buyer. In the ordinary course of
their businesses, J.P. Morgan and its affiliates may actively trade the equity
securities of the Company or the Buyer for their own account or for the accounts
of customers and, accordingly, they may at any time hold long or short positions
in such securities.

     On the basis of and subject to the foregoing, it is our opinion as of the
date hereof that the consideration to be paid to the Company's stockholders in
the proposed Merger is fair, from a financial point of view, to such
stockholders.

     This letter is provided to the Board of Directors of the Company in
connection with and for the purposes of its evaluation of the Merger. This
opinion does not constitute a recommendation to any stockholder of the Company
as to how such stockholder should vote with respect to the Merger. This opinion
may not be disclosed, referred to, or communicated (in whole or in part) to any
third party for any purpose whatsoever except with our prior written consent in
each instance. This opinion may be reproduced in full in any proxy or
information statement mailed to stockholders of the Company but may not
otherwise be disclosed publicly in any manner without our prior written approval
and must be treated as confidential.

                                          Very truly yours,

                                          J.P. Morgan Securities Inc.

                                          /s/ PETER ENGEL
                                          --------------------------------------
                                          Peter Engel
                                          Managing Director

                                       C-2
<PAGE>   184

                                                                         ANNEX D

                          DELAWARE RIGHTS OF APPRAISAL
                               SECTION 262 OF THE
                        DELAWARE GENERAL CORPORATION LAW

262 APPRAISAL RIGHTS.

     (a) Any stockholder of a corporation of this State who holds shares of
stock on the date of the making of a demand pursuant to subsection (d) of this
section with respect to such shares, who continuously holds such shares through
the effective date of the merger or consolidation, who has otherwise complied
with subsection (d) of this section and who has neither voted in favor of the
merger or consolidation nor consented thereto in writing pursuant to Section 228
of this title shall be entitled to an appraisal by the Court of Chancery of the
fair value of the stockholder's shares of stock under the circumstances
described in subsections (b) and (c) of this section. As used in this section,
the word "stockholder" means a holder of record of stock in a stock corporation
and also a member of record of a nonstock corporation; the words "stock" and
"share" mean and include what is ordinarily meant by those words and also
membership or membership interest of a member of a nonstock corporation; and the
words "depository receipt" mean a receipt or other instrument issued by a
depository representing an interest in one or more shares, or fractions thereof,
solely of stock of a corporation, which stock is deposited with the depository.

     (b) Appraisal rights shall be available for the shares of any class or
series of stock of a constituent corporation in a merger or consolidation to be
effected pursuant to Section 251 (other than a merger effected pursuant to
Section 251(g) of this title), Section 252, Section 254, Section 257, Section
258, Section 263 or Section 264 of this title:

          (1) Provided, however, that no appraisal rights under this section
     shall be available for the shares of any class or series of stock, which
     stock, or depository receipts in respect thereof, at the record date fixed
     to determine the stockholders entitled to receive notice of and to vote at
     the meeting of stockholders to act upon the agreement of merger or
     consolidation, were either (i) listed on a national securities exchange or
     designated as a national market system security on an interdealer quotation
     system by the National Association of Securities Dealers, Inc. or (ii) held
     of record by more than 2,000 holders; and further provided that no
     appraisal rights shall be available for any shares of stock of the
     constituent corporation surviving a merger if the merger did not require
     for its approval the vote of the stockholders of the surviving corporation
     as provided in subsection (f) of Section 251 of this title.

          (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
     under this section shall be available for the shares of any class or series
     of stock of a constituent corporation if the holders thereof are required
     by the terms of an agreement of merger or consolidation pursuant to
     Sections 251, 252, 254, 257, 258, 263 and 264 of this title to accept for
     such stock anything except:

             a. Shares of stock of the corporation surviving or resulting from
        such merger or consolidation, or depository receipts in respect thereof;

             b. Shares of stock of any other corporation, or depository receipts
        in respect thereof, which shares of stock (or depository receipts in
        respect thereof) or depository receipts at the effective date of the
        merger or consolidation will be either listed on a national securities
        exchange or designated as a national market system security on an
        interdealer quotation system by the National Association of Securities
        Dealers, Inc. or held of record by more than 2,000 holders;

             c. Cash in lieu of fractional shares or fractional depository
        receipts described in the foregoing subparagraphs a. and b. of this
        paragraph; or

                                       D-1
<PAGE>   185

             d. Any combination of the shares of stock, depository receipts and
        cash in lieu of fractional shares or fractional depository receipts
        described in the foregoing subparagraphs a., b. and c. of this
        paragraph.

          (3) In the event all of the stock of a subsidiary Delaware corporation
     party to a merger effected under Section 253 of this title is not owned by
     the parent corporation immediately prior to the merger, appraisal rights
     shall be available for the shares of the subsidiary Delaware corporation.

     (c) Any corporation may provide in its certificate of incorporation that
appraisal rights under this section shall be available for the shares of any
class or series of its stock as a result of an amendment to its certificate of
incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation. If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

     (d) Appraisal rights shall be perfected as follows:

          (1) If a proposed merger or consolidation for which appraisal rights
     are provided under this section is to be submitted for approval at a
     meeting of stockholders, the corporation, not less than 20 days prior to
     the meeting, shall notify each of its stockholders who was such on the
     record date for such meeting with respect to shares for which appraisal
     rights are available pursuant to subsections (b) or (c) hereof that
     appraisal rights are available for any or all of the shares of the
     constituent corporations, and shall include in such notice a copy of this
     section. Each stockholder electing to demand the appraisal of his shares
     shall deliver to the corporation, before the taking of the vote on the
     merger or consolidation, a written demand for appraisal of his shares. Such
     demand will be sufficient if it reasonably informs the corporation of the
     identity of the stockholder and that the stockholder intends thereby to
     demand the appraisal of his shares. A proxy or vote against the merger or
     consolidation shall not constitute such a demand. A stockholder electing to
     take such action must do so by a separate written demand as herein
     provided. Within 10 days after the effective date of such merger or
     consolidation, the surviving or resulting corporation shall notify each
     stockholder of each constituent corporation who has complied with this
     subsection and has not voted in favor of or consented to the merger or
     consolidation of the date that the merger or consolidation has become
     effective; or

          (2) If the merger or consolidation was approved pursuant to Section
     228 or Section 253 of this title, each constituent corporation, either
     before the effective date of the merger or consolidation or within ten days
     thereafter, shall notify each of the holders of any class or series of
     stock of such constituent corporation who are entitled to appraisal rights
     of the approval of the merger or consolidation and that appraisal rights
     are available for any or all shares of such class or series of stock of
     such constituent corporation, and shall include in such notice a copy of
     this section; provided that, if the notice is given on or after the
     effective date of the merger or consolidation, such notice shall be given
     by the surviving or resulting corporation to all such holders of any class
     or series of stock of a constituent corporation that are entitled to
     appraisal rights. Such notice may, and, if given on or after the effective
     date of the merger or consolidation, shall, also notify such stockholders
     of the effective date of the merger or consolidation. Any stockholder
     entitled to appraisal rights may, within 20 days after the date of mailing
     of such notice, demand in writing from the surviving or resulting
     corporation the appraisal of such holder's shares. Such demand will be
     sufficient if it reasonably informs the corporation of the identity of the
     stockholder and that the stockholder intends thereby to demand the
     appraisal of such holder's shares. If such notice did not notify
     stockholders of the effective date of the merger or consolidation, either
     (i) each such constituent corporation shall send a second notice before the
     effective date of the merger or consolidation notifying each of the holders
     of any class or series of stock of such constituent corporation that are
     entitled to appraisal rights of the effective date of the merger or
     consolidation or (ii) the surviving or resulting corporation shall send
     such a second notice to all such holders on or within 10 days after such
     effective date; provided, however, that if such second notice is sent more
     than 20 days following the sending of the first notice,

                                       D-2
<PAGE>   186

     such second notice need only be sent to each stockholder who is entitled to
     appraisal rights and who has demanded appraisal of such holder's shares in
     accordance with this subsection. An affidavit of the secretary or assistant
     secretary or of the transfer agent of the corporation that is required to
     give either notice that such notice has been given shall, in the absence of
     fraud, be prima facie evidence of the facts stated therein. For purposes of
     determining the stockholders entitled to receive either notice, each
     constituent corporation may fix, in advance, a record date that shall be
     not more than 10 days prior to the date the notice is given, provided, that
     if the notice is given on or after the effective date of the merger or
     consolidation, the record date shall be such effective date. If no record
     date is fixed and the notice is given prior to the effective date, the
     record date shall be the close of business on the day next preceding the
     day on which the notice is given.

     (e) Within 120 days after the effective date of the merger or
consolidation, the surviving or resulting corporation or any stockholder who has
complied with subsections (a) and (d) hereof and who is otherwise entitled to
appraisal rights, may file a petition in the Court of Chancery demanding a
determination of the value of the stock of all such stockholders.
Notwithstanding the foregoing, at any time within 60 days after the effective
date of the merger or consolidation, any stockholder shall have the right to
withdraw his demand for appraisal and to accept the terms offered upon the
merger or consolidation. Within 120 days after the effective date of the merger
or consolidation, any stockholder who has complied with the requirements of
subsections (a) and (d) hereof, upon written request, shall be entitled to
receive from the corporation surviving the merger or resulting from the
consolidation a statement setting forth the aggregate number of shares not voted
in favor of the merger or consolidation and with respect to which demands for
appraisal have been received and the aggregate number of holders of such shares.
Such written statement shall be mailed to the stockholder within 10 days after
his written request for such a statement is received by the surviving or
resulting corporation or within 10 days after expiration of the period for
delivery of demands for appraisal under subsection (d) hereof, whichever is
later.

     (f) Upon the filing of any such petition by a stockholder, service of a
copy thereof shall be made upon the surviving or resulting corporation, which
shall within 20 days after such service file in the office of the Register in
Chancery in which the petition was filed a duly verified list containing the
names and addresses of all stockholders who have demanded payment for their
shares and with whom agreements as to the value of their shares have not been
reached by the surviving or resulting corporation. If the petition shall be
filed by the surviving or resulting corporation, the petition shall be
accompanied by such a duly verified list. The Register in Chancery, if so
ordered by the Court, shall give notice of the time and place fixed for the
hearing of such petition by registered or certified mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein stated. Such notice shall also be given by 1 or more publications at
least 1 week before the day of the hearing, in a newspaper of general
circulation published in the City of Wilmington, Delaware or such publication as
the Court deems advisable. The forms of the notices by mail and by publication
shall be approved by the Court, and the costs thereof shall be borne by the
surviving or resulting corporation.

     (g) At the hearing on such petition, the Court shall determine the
stockholders who have complied with this section and who have become entitled to
appraisal rights. The Court may require the stockholders who have demanded an
appraisal for their shares and who hold stock represented by certificates to
submit their certificates of stock to the Register in Chancery for notation
thereon of the pendency of the appraisal proceedings; and if any stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.

     (h) After determining the stockholders entitled to an appraisal, the Court
shall appraise the shares, determining their fair value exclusive of any element
of value arising from the accomplishment or expectation of the merger or
consolidation, together with a fair rate of interest, if any, to be paid upon
the amount determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors, including the rate of
interest which the surviving or resulting corporation would have had to pay to
borrow money during the pendency of the proceeding. Upon application by the
surviving or resulting corporation
                                       D-3
<PAGE>   187

or by any stockholder entitled to participate in the appraisal proceeding, the
Court may, in its discretion, permit discovery or other pretrial proceedings and
may proceed to trial upon the appraisal prior to the final determination of the
stockholder entitled to an appraisal. Any stockholder whose name appears on the
list filed by the surviving or resulting corporation pursuant to subsection (f)
of this section and who has submitted such stockholder's certificates of stock
to the Register in Chancery, if such is required, may participate fully in all
proceedings until it is finally determined that he is not entitled to appraisal
rights under this section.

     (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto. Interest may be simple or compound, as the Court
may direct. Payment shall be so made to each such stockholder, in the case of
holders of uncertificated stock forthwith, and the case of holders of shares
represented by certificates upon the surrender to the corporation of the
certificates representing such stock. The Court's decree may be enforced as
other decrees in the Court of Chancery may be enforced, whether such surviving
or resulting corporation be a corporation of this State or of any state.

     (j) The costs of the proceeding may be determined by the Court and taxed
upon the parties as the Court deems equitable in the circumstances. Upon
application of a stockholder, the Court may order all or a portion of the
expenses incurred by any stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorney's fees and the
fees and expenses of experts, to be charged pro rata against the value of all
the shares entitled to an appraisal.

     (k) From and after the effective date of the merger or consolidation, no
stockholder who has demanded his appraisal rights as provided in subsection (d)
of this section shall be entitled to vote such stock for any purpose or to
receive payment of dividends or other distributions on the stock (except
dividends or other distributions payable to stockholders of record at a date
which is prior to the effective date of the merger or consolidation); provided,
however, that if no petition for an appraisal shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation, either within 60
days after the effective date of the merger or consolidation as provided in
subsection (e) of this section or thereafter with the written approval of the
corporation, then the right of such stockholder to an appraisal shall cease.
Notwithstanding the foregoing, no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.

     (l) The shares of the surviving or resulting corporation to which the
shares of such objecting stockholders would have been converted had they
assented to the merger or consolidation shall have the status of authorized and
unissued shares of the surviving or resulting corporation.

                                       D-4
<PAGE>   188

                                 FORM OF PROXY

                               FATBRAIN.COM, INC.
                    2550 WALSH AVENUE, SANTA CLARA, CA 95051
     THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
FATBRAIN.COM, INC. FOR THE SPECIAL MEETING OF STOCKHOLDERS TO BE HELD
__________, 2000

      The undersigned holder of Common Stock, par value $0.001, of Fatbrain.com,
Inc. (the "Company"), hereby appoints Dennis Capovilla and Kim Orumchian, or
either of them, proxies for the undersigned with full power of substitution, to
represent and to vote as specified in this Proxy all Common Stock of the Company
that the undersigned stockholder would be entitled to vote if personally present
at the Special Meeting of Stockholders (the "Special Meeting") to be held on
________, ________, 2000 at 10:00 a.m. local time, at [location], Santa Clara,
California, and at any adjournments or postponements of the Special Meeting. The
undersigned stockholder hereby revokes any proxy or proxies heretofore executed
for such matters.

      This proxy, when properly executed, will be voted in the manner as
directed herein by the undersigned stockholder. IF NO DIRECTION IS MADE, THIS
PROXY WILL BE VOTED FOR THE APPROVAL OF THE MERGER PROPOSAL AND IN ACCORDANCE
WITH THE DETERMINATION OF THE PROXIES AS TO ANY OTHER MATTERS THAT MAY PROPERLY
COME BEFORE THE MEETING. The undersigned stockholder may revoke this proxy at
any time before it is voted by delivering to the corporate secretary of the
company either a written revocation of the proxy or a duly executed proxy
bearing a later date, or by appearing at the special meeting and voting in
person.


THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE APPROVAL OF THE MERGER
PROPOSAL AT THE SPECIAL MEETING. IN ACCORDANCE WITH THE RECOMMENDATIONS OF THE
BOARD OF DIRECTORS OF FATBRAIN.COM, INC., YOU MAY SIGN AND DATE THE REVERSE
SIDE OF THIS CARD WITHOUT CHECKING ANY BOX.

PLEASE MARK, SIGN, DATE AND RETURN THIS CARD PROMPTLY USING THE ENCLOSED RETURN
ENVELOPE. If you receive more than one proxy card, please sign and return ALL
cards in the enclosed envelope.

                  (Continued and to be signed on reverse side)
<PAGE>   189
                                   (Reverse)

                               FATBRAIN.COM, INC.


1.   To adopt and approve the Agreement and Plan of Merger entered into by
     barnesandnoble.com inc., a Delaware corporation, and the Company, dated as
     of September 13, 2000.

                    FOR / /             AGAINST / /             ABSTAIN / /

In their discretion, the proxies are authorized to vote upon such other business
as may properly come before the Special Meeting. The undersigned acknowledges
receipt of the accompanying Notice of Special Meeting of Stockholders and Joint
Proxy Statement/Prospectus.



                           Date: _______________________________________ , 2000


                           ____________________________________________________
                                                 Signature

                           ____________________________________________________
                                        Signature (if held jointly)


                           Please date and sign exactly as your name(s) is (are)
                           shown on the share certificate(s) to which the Proxy
                           applies. When shares are held as joint-tenants, both
                           should sign. When signing as an executor,
                           administrator, trustor, guardian, attorney-in-fact or
                           other fiduciary, please give full title as such. When
                           signing as a corporation, please sign in full
                           corporate name by President or other authorized
                           officer. When signing as a partnership, please sign
                           in partnership name by an authorized person.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission