DIGITAL LAVA INC
SB-2/A, 1999-02-16
COMPUTER PROGRAMMING SERVICES
Previous: MISSION WEST PROPERTIES INC, SC 13G/A, 1999-02-16
Next: NORTHERN STAR FINANCIAL INC, 10QSB, 1999-02-16






    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRAURY 16, 1999


                                                      REGISTRATION NO. 333-66099

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

   
                               AMENDMENT NO. 7 TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
    

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

                                DIGITAL LAVA INC.
                 (NAME OF SMALL BUSINESS ISSUER IN ITS CHARTER)

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

    Delaware                       7371                        95-4584080
 (State or Other             (Primary Standard                   (I.R.S.
Jurisdiction of         Industrial Classification        Employer identification
Incorporation Or               Code Number)                       No.)
  Organization)

10850 Wilshire Boulevard, Suite 1260        10850 Wilshire Boulevard, Suite 1260
       Los Angeles, CA 90024                        Los Angeles, CA 90024
           (310) 470-1149                      (Address of Principal Place or
    (Address and Telephone Number                 Intended Principal Place
   of Principal Executive Offices)                       of Business)

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

                              Joshua D.J. Sharfman
                             Chief Executive Officer
                                Digital Lava Inc.
                      10850 Wilshire Boulevard, Suite 1260
                          Los Angeles, California 90024
                                 (310) 470-1149
           (Name, Address, And Telephone Number Of Agent For Service)

                                   COPIES TO:

         Jeffrey D. Abbey, Esq.                    Lawrence B. Fisher, Esq.
Ehrenreich Eilenberg Krause & Zivian LLP      Orrick, Herrington & Sutcliffe LLP
           11 East 44th Street                       30 Rockefeller Plaza
        New York, New York 10017                   New York, New York 10112
             (212) 986-9700                             (212) 506-5000

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

   APPROXIMATE  DATE OF  COMMENCEMENT  OF  PROPOSED  SALE TO PUBLIC:  As soon as
practicable after this registration statement becomes effective.



<PAGE>

     If this form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering: [_]

     If this form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering: [_]

     If this form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering: [_]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
check the following box: [_]

<TABLE>
<CAPTION>
   
                                              Calculation of Registration Fee

Title of each Class                                        Amount       Propose Maximum    Proposed Maximum     Amount of
of Securities to                                           to be         Offering Price   Aggregate Offering   Registration
be Registered (1)                                        Registered       Per Unit (2)        Price (2)            Fee

- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>             <C>                <C>               <C>       
Units, comprised of two shares of
 common stock, par value $.0001
 per share, and one redeemable common
 stock purchase warrant, each exercisable
 for one share of common stock(3) .........................         1,380,000       $      15.10       $20,838,000              --
Common stock, par value
 $.0001 per share(4) ......................................         2,760,000       $       7.50       $20,700,000       $     5,755
Redeemable common stock
 purchase warrants(5) .....................................         1,380,000       $        .10       $   138,000       $        39
Common stock issuable upon exercise of
 redeemable warrants ......................................         1,380,000       $       9.00       $12,420,000       $     3,453
Representative's
 warrants (6) .............................................           120,000       $      .0001       $        24              --
Common stock issuable upon exercise of
 representative's warrants (6) ............................           240,000       $     12.375       $ 2,970,000       $       828
Redeemable warrants issuable upon
 exercise of representative's
 warrants (6) .............................................           120,000       $        .16       $    19,800       $         6
Common stock issuable upon
  exercise of redeemable warrants
  issuable upon exercise of
  representative's
  warrants (6) ............................................           120,000       $     12.375       $ 1,485,000       $       414
Common stock (7) ..........................................           880,436       $       7.50       $ 6,603,270       $     1,840
- ------------------------------------------------------------------------------------------------------------------------------------
Total .....................................................                                            $44,336,094       $    12,435
    
</TABLE>

(1)  Pursuant to Rule 416, there are also being registered additional securities
     as may become  issuable  pursuant to the  anti-dilution  provisions  of the
     redeemable  warrants,  the  representative's  warrants  and the  redeemable
     warrants underlying the representative's warrants.


(2)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule 457(a) of the Securities Act of 1933.


(3)  Includes 180,000 units that the underwriters have the option to purchase to
     cover over-allotments, if any.

<PAGE>

(4)  Includes  360,000  shares of common  stock that the  underwriters  have the
     option to purchase to cover over-allotments, if any.

(5)  Includes  180,000  redeemable  common  stock  purchase  warrants  that  the
     underwriters have the option to purchase to cover over-allotments, if any.

(6)  In connection with the  registrant's  sale of the securities  offered,  the
     registrant is granting to the  representative  of the several  underwriters
     warrants to purchase 240,000 shares of common stock and 120,000  redeemable
     common stock purchase warrants.

(7)  Consists of currently outstanding shares held by selling stockholders.

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

     THE REGISTRANT AMENDS THIS REGISTRATION  STATEMENT ON SUCH DATE OR DATES AS
MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE  REGISTRANT  SHALL FILE A
FURTHER AMENDMENT WHICH  SPECIFICALLY  STATES THAT THIS  REGISTRATION  STATEMENT
SHALL  THEREAFTER  BECOME  EFFECTIVE  IN  ACCORDANCE  WITH  SECTION 8 (A) OF THE
SECURITIES  ACT OF  1933 OR  UNTIL  THIS  REGISTRATION  STATEMENT  SHALL  BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.


<PAGE>


   
The information contained in this preliminary prospectus is not complete and may
be changed.  These securities may not be sold until the  registration  statement
filed with the securities and exchange commission is effective.  This prospectus
is not an offer to sell nor does it seek an offer to buy these securities in any
jurisdiction where the offer or sale is not permitted.

                 Subject to Completion, Dated February 16, 1999


                                DIGITAL LAVA INC.

                                 1,200,000 Units


     This is an initial public  offering of 1,200,000 units of Digital Lava Inc.
Each unit consists of two shares of common stock and one redeemable common stock
purchase warrant. The common stock and the warrants will be separately tradeable
immediately following the completion of this offering.

     No public market  currently  exists for the units.  We anticipate  that the
initial public  offering price will be $15.10 per unit,  which consists of $7.50
per share for each of the two shares of common stock and $.10 per  warrant.  The
common  stock and the  warrants  have been  approved for listing on the American
Stock Exchange under the symbols "DGV" and "DGV.WS," respectively. The units are
not listed on the American Stock Exchange.

     The selling  stockholders  identified  in this  prospectus  are offering an
additional 880,436 shares of common stock.

     See "Risk  Factors"  beginning on page 6 to read about certain  factors you
should consider before buying the units.

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

     Neither the  Securities and Exchange  Commission  nor any other  regulatory
body has approved or disapproved these securities or passed upon the accuracy or
adequacy of this prospectus.  Any  representation  to the contrary is a criminal
offense.

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


                                                          Per Unit     Total
                                                          --------     -----
Public offering price...................................  $            $        
Underwriting discounts and commissions..................  $            $
Proceeds to Digital Lava................................  $            $

     The  underwriters  may  purchase  up to an  additional  180,000  units from
Digital  Lava  at the  initial  public  offering  price  less  the  underwriting
discount. The underwriters are offering the units on a firm commitment basis.

                              DIRKS & COMPANY, INC.

               The date of this prospectus is __________ __, 1999.
    


<PAGE>

[Inside Front Cover Page]

[Top of the Page:  VideoVisor...  desktop  video  that  works.  A  solution  for
distance learning, corporate training and communications applications."]

[Center:  Picture of VideoVisor screen, including picture of speaker, a chart of
the broadbrand  methods of connecting FDDI networks and captions pointing to the
individual components of the network.]

[Bottom of the Page:  Awards  received by Digital  Lava for its  products  and a
slogan, "Digital Lava... we're changing the way the world views video"]


                                       -2-

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                                                              <C>
   
Prospectus Summary ............................................................................................   4
Risk Factors ..................................................................................................   6
     Because we have a limited operating history, we may not achieve anticipated revenues .....................   6
     We have sustained losses in the past and expect to sustain losses in the future ..........................   6
     Our future profitability is uncertain ....................................................................   6
     We may be unable to operate as a going concern because we have suffered recurring losses
       from operations and have a working capital deficiency ..................................................   6
     We are likely to be in default on certain promissory notes if this offering is not completed .............   6
     The representative lacks experience which may have a negative impact on liquidity and price ..............   7
     The loss of a major customer may harm our business .......................................................   7
     The market in which we compete is new and uncertain ......................................................   7
     We are dependent on the continued employment of Sharfman and Stigler .....................................   7
     The representative may continue to have  influence over us ...............................................   7
     The representative's warrants may affect our ability to raise additional capital .........................   7
     Our redemption of the warrants may force holders to make an investment decision before
       they are ready .........................................................................................   8
     You cannot sell the shares underlying the warrants if we do not have an effective registration
       statement ..............................................................................................   8
     We need two independent directors or we may be de-listed from Amex .......................................   8
Use of Proceeds ...............................................................................................   9
Dividend Policy ...............................................................................................  10
Capitalization ................................................................................................  11
Dilution ......................................................................................................  12
Selected Financial Information ................................................................................  14
Management's Discussion and Analysis of
     Financial Condition and Results of
     Operations ...............................................................................................  15
Business ......................................................................................................  20
Management ....................................................................................................  30
Certain Transactions ..........................................................................................  35
Principal Stockholders ........................................................................................  37
Selling Stockholders ..........................................................................................  38
Description of Securities .....................................................................................  40
Shares Eligible for Future Sale ...............................................................................  44
Underwriting ..................................................................................................  45
Legal Matters .................................................................................................  47
Experts .......................................................................................................  47
Additional Information ........................................................................................  47
Index to Financial Statements .................................................................................  F-1
    
</TABLE>


                                       -3-

<PAGE>

                               PROSPECTUS SUMMARY

                                DIGITAL LAVA INC.

     Digital Lava is a provider of software products and services related to the
use  of  video  for  corporate  training,  communications,  research  and  other
applications.  Our vPrism(TM)  software  allows users to organize video content,
link video to other types of files and publish video on compact discs or digital
video discs, or "stream" the video  information  over intranets or the Internet.
Our award-winning VideoVisor(TM) software allows users to manage, manipulate and
integrate  video  with  other  information  on their  computers,  much like word
processors manipulate textual data.


     Streaming  technology  allows  an  Internet  or  intranet  user  to  access
information  in a file before the file is  completely  downloaded.  As a result,
large files containing  video and audio  information can be heard or seen almost
immediately,  even with  slower  connections.  We  believe  that the  continuing
emergence  of the  Internet  as a mass  communications  medium and the advent of
related new  technologies  such as streaming  presents a significant  new market
opportunity  for  software  applications  that  enhance  the  effectiveness  and
productivity  of persons  who rely on video  information.  We  believe  that our
software  technology  provides a more  compelling and productive user experience
than broadcast  television  and videotape,  allowing the Internet to effectively
compete with these traditional video delivery methods.


     We were formed as a limited  liability company in July 1995 and merged into
a  Delaware  corporation  in  November  1996.  Our  address  is  10850  Wilshire
Boulevard,  Suite 1260, Los Angeles,  California 90024, and our telephone number
is  (310)  470-1149.  Our  Web  site  can be  accessed  at  www.digitallava.com.
Information contained on our Web site is not part of this prospectus.

                                  THE OFFERING


Securities                              Offered   1,200,000  units,   each  unit
                                        consisting of two shares of common stock
                                        and one redeemable common stock purchase
                                        warrant.   The  common   stock  and  the
                                        warrants  will be  separately  tradeable
                                        immediately  following the completion of
                                        this offering.

Common Stock Outstanding
   Before the Offering                  1,996,092 shares;  excludes  outstanding
                                        options,    the   underwriters'    over-
                                        allotment option and warrants.

Common Stock Outstanding
   After the Offering                   4,396,092 shares;  excludes  outstanding
                                        options,    the    underwriters'    over
                                        -allotment option and warrants.


Warrants Outstanding
   After the Offering                   1,200,000 warrants.

Use of Proceeds                         Product    development,     sales    and
                                        marketing,  repayment  of  indebtedness,
                                        facilities     and     other     capital
                                        expenditures,   expansion   of  internal
                                        operations   and  working   capital  and
                                        general corporate purposes.

Amex Symbols                            common stock "DGV"
                                        warrants "DGV.WS"


                                       -4-

<PAGE>

                          SUMMARY FINANCIAL INFORMATION

     For information  concerning the computation of net loss per share, see note
2 of notes to financial  statements.  Pro forma  information gives effect to the
following recapitalization:


     o    conversion of the Series A, B, B-1 and C convertible preferred stock;

     o    the  recording  of a  dividend  to the  holders  of the Series B and C
          convertible preferred stock due to a change in conversion ratios;

     o    the return  and  cancellation  of shares of common  stock and Series A
          preferred stock held by certain officers of Digital Lava;

     o    the conversion of certain notes payable, accrued interest on the notes
          and warrants issued in connection with the notes into common stock and
          the recording of an extraordinary  loss on the  extinguishment of debt
          based upon the difference in the fair value of (1) the notes,  accrued
          interest  and  warrants  converted  and (2) the common stock issued in
          exchange; and

     o    the conversion of certain  warrants  exercisable  for shares of common
          stock into common stock.


     The pro forma, as adjusted information also gives effect to:

     o    the sale of common  stock and  warrants  offered at an initial  public
          offering  price  of  $7.50  per  share of  common  stock  and $.10 per
          warrant;

     o    the repayment of outstanding notes payable in the aggregate  principal
          amount of  $3,353,500  and accrued  interest and fees in the amount of
          $468,472 at September 30, 1998;

     o    the  proceeds  from the  issuance of $550,000 in  principal  amount of
          bridge notes and warrants issued in December 1998 and the repayment of
          the bridge notes from the proceeds of the offering; and

     o    the  recognition  of the  unamortized  portion  of the  debt  discount
          associated with the notes payable and bridge notes as an expense.

<TABLE>
<CAPTION>
                                                                     Year Ended                          Nine Months Ended
                                                        ------------------------------------  --------------------------------------
                                                        December 31, 1996  December 31, 1997  September 30, 1997  September 30, 1998
                                                        -----------------  -----------------  ---------------------   --------------
<S>                                                        <C>                <C>                 <C>                  <C>
Statement of Operations Data:
Revenues ...........................................       $      --          $   564,572         $   376,468          $ 1,147,632
Cost of revenues ...................................              --              122,976             101,620              244,339
                                                           -----------        -----------         -----------          -----------
Gross profit .......................................              --              441,596             274,848              903,293
                                                           -----------        -----------         -----------          -----------
Operating costs and expenses:
    Selling, general and administrative ............         1,522,757          3,316,961           2,337,115            2,773,240
    Research and development .......................           421,087            445,162             322,385              334,142
                                                           -----------        -----------         -----------          -----------
       Total operating costs and expenses ..........         1,943,844          3,762,123           2,659,500            3,107,382
                                                           -----------        -----------         -----------          -----------
Loss from operations ...............................        (1,943,844)        (3,320,527)         (2,384,652)          (2,204,089)
Interest expense ...................................           450,563            924,842             762,517            1,057,131
Net loss ...........................................       $(2,384,657)       $(4,245,369)        $(3,147,169)         $(3,261,220)
                                                           ===========        ===========         ===========          ===========
Basic and diluted loss per share ...................       $    (93.00)       $    (31.14)        $    (23.75)              (22.05)
                                                           ===========        ===========         ===========          ===========
Weighted average common shares used in
    basic and diluted loss per share ...............            25,641            136,353             132,492              147,933
                                                           ===========        ===========         ===========          ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                                           September 30, 1998
                                                                       -----------------------------------------------------------
                                                                                                                       Pro Forma
Balance Sheet Data:                                                      Actual                Pro Forma               As Adjusted
                                                                       ----------------   ---------------------   ----------------
<S>                                                                    <C>                    <C>                    <C>
Cash and cash equivalents.........................................     $   11,786             $    11,786            $ 11,154,214
Working capital (deficit).........................................     (6,117,681)             (4,348,323)             10,219,033
Total assets......................................................        603,366                 603,366              11,433,156
Total liabilities.................................................      6,629,003               4,859,645               1,122,079
Total stockholders' (deficit) equity..............................     (6,025,637)             (4,256,279)             10,311,077
</TABLE>

                                       -5-

<PAGE>


   
                                  RISK FACTORS

     Because we have a limited operating history, we may not achieve anticipated
revenues.  We were originally formed as a limited liability company in July 1995
and were merged into a  corporation  in November  1996. We did not recognize any
revenue until 1997.  Therefore,  we have only a limited  operating  history upon
which you may judge our  performance  and prospects.  As a result of our limited
operating history and the emerging nature of the markets in which we compete, we
may not be able to achieve anticipated revenues.

     We sustained losses in the past and expect to sustain losses in the future.
We have incurred significant losses since inception and we expect to continue to
incur substantial  operating losses for the foreseeable  future. As of September
30, 1998, we had an accumulated deficit of $10,229,518.

     Our  future  profitability  is  uncertain.  We  expect  that our  sales and
marketing,  product development and administrative expenses will increase in the
future and, as a result, will need to generate  significant  revenues to achieve
profitability.  Despite  significant  investments  in sales  and  marketing  and
product  development,  we may not be able to  sustain  our  growth in  revenues,
including  revenues  from  software  license  fees,  in the  future.  To  become
profitable, we must, among other things:

o    successfully develop and deliver new products and services;

o    respond quickly and effectively to  competitive,  market and  technological
     developments;

o    expand sales and marketing operations;

o    broaden customer support capabilities; and

o    control expenses.

We may not be able to achieve profitability in the future.

     We may be unable to operate  as a going  concern  because we have  suffered
recurring  losses from  operations and have a working  capital  deficiency.  Our
independent  accountants have included an explanatory paragraph stating that our
financial  statements  have been  prepared  assuming  that we will continue as a
going concern and that we have suffered  recurring  losses from  operations  and
have a  working  capital  deficiency  which  cause  substantial  doubt as to our
ability to do so.

     We are likely to be in default on certain promissory notes if this offering
is not completed.  Of an aggregate  principal amount of $5,319,500 of promissory
notes  which  are  currently  outstanding,  we will  be  repaying  an  aggregate
principal  amount of  $3,903,500  of these  notes from the net  proceeds of this
offering.  An  aggregate  principal  amount of  $1,750,000  of notes  matured on
November 20,  1998.  All of the holders of these notes have agreed to extend the
maturity  date of their  notes  until the  earlier of  February  19, 1999 or the
consummation of this offering.

     As of January 1, 1999, we were in default on the repayment of an additional
aggregate  principal  amount of 3,019,500  of  promissory  notes.  Holders of an
aggregate  principal  amount of  $2,832,000  of these notes agreed to extend the
maturity  date of their  notes  until the  earlier of  February  19, 1999 or the
consummation  of this  offering.  Holders of an  aggregate  principal  amount of
$187,500 of these notes  previously  agreed to extend the maturity date of their
notes to June 30, 1999;  however,  because the closing of this  offering did not
occur by December 31, 1998,  the entire  principal  amount of their notes became
due  and  payable.  The  holders  have  agreed  to  waive  the  default  and  in
consideration  we have agreed to pay the entire principal amount of their notes,
and accrued interest, upon the consummation of this offering.

     If this offering is not  completed by February 19, 1999,  and we are unable
to reach an  agreement  with each of the holders to extend the term of the notes
which are now due on that date, then we will be in default on all of these notes
and the holders may foreclose on our assets.  In this event, it is unlikely that
we will be able to complete this offering.
    

                                      -6-

<PAGE>



   
     The  representative  lacks  experience  which may have a negative impact on
liquidity  and  price.  Dirks  &  Company,   Inc.,  the  representative  of  the
underwriters,  has  limited  experience  as a manager and as an  underwriter  of
public offerings of securities. The representative's lack of experience may have
a negative  impact on the  liquidity and price of our  securities  following the
completion of this offering.

     The loss of a major customer may harm our business. In the past, we derived
a majority of our  revenues in each  period from one or two  customers.  For the
nine months ended September 30, 1998, two customers  accounted for approximately
58.6% and 17.3%, respectively,  of revenues. For the nine months ended September
30, 1997, a separate customer accounted for 64.8% of revenues.  We do not have a
contract  with any of these  customers.  Although  the  volume  of sales for our
customers  varies from  year-to-year,  the loss of a major customer could have a
material adverse effect on our business.

     The  market in which we compete  is new and  uncertain.  The market for our
video-based  products and services is in the early stage of  development  and is
evolving rapidly. The development of a market for our technology also depends on
increased  use of the  Internet  and  intranets  for  information,  publication,
distribution  and commerce  relating to video and  multimedia.  Critical  issues
concerning use of the Internet and intranets,  including security,  reliability,
cost, ease of use and quality of service,  remain  unresolved and may affect the
growth of and the degree to which  business is  conducted  over the Internet and
intranets.  As a result,  demand and market  acceptance  for our  technology  is
uncertain. We cannot assure you that the market for our technology will continue
to emerge or become  sustainable.  If the market for our  products  and services
fails to grow,  develops  more slowly than  expected or becomes  saturated  with
competing  products or  services,  our  business  will be  materially  adversely
affected.

     We are dependent on the continued employment of Sharfman and Stigler. As an
emerging  technology  company,  we are  particularly  dependent on the continued
employment and  performance of Joshua  Sharfman,  Chief Executive  Officer,  and
Thomas Stigler, Vice President of Sales and Business Strategy, both of whom have
been  instrumental in the development and  commercialization  of our technology.
Mr.  Sharfman will be our President upon  completion of this  offering.  We have
entered  into  employment  agreements  with Messrs.  Sharfman and Stigler  which
commence  on the  closing  date of this  offering  and expire  two years  later.
Messers.  Sharfman  and  Stigler  will each  receive  an annual  base  salary of
$230,000,  40,000 stock options exercisable at the initial public offering price
per share of common  stock and a one-time  cash bonus of $60,000.  A state court
may determine not to enforce,  or only partially enforce,  certain provisions of
these agreements. We do not maintain any key man life insurance. The loss of the
services any of our executive  officers or key  employees  could have a material
adverse effect on our business, financial condition and results of operations.

     The  representative  may continue to have influence over us.  Following the
completion of this  offering,  the  representative  may designate one person for
election to our board of directors for five years from the effective date of the
registration  statement  and  refuse  to allow us to sell or offer  for sale any
securities for six months from the date of this prospectus, except in connection
with  strategic  transactions  or mergers  and  acquisitions.  Accordingly,  the
representative will continue to have influence over our operations following the
completion  of  this  offering.  The  representative's   interests  may  not  be
consistent with those of our stockholders.  The representative's designee on our
board of directors could be in a position to cast a deciding vote on a matter of
importance. Also, the representative could limit our ability to obtain financing
at a time when we may think it desirable to do so.

     The  representative's  warrants may affect our ability to raise  additional
capital.   Upon  the  consummation  of  the  offering,   we  will  sell  to  the
representative  and/or its  designees,  for nominal  consideration,  warrants to
purchase up to 240,000  shares of common  stock  and/or  120,000  warrants.  The
holders of the  representative's  warrants  will  have,  at  nominal  cost,  the
opportunity to profit from a rise in the market price of the common stock and/or
warrants  without assuming the risk of ownership,  with a resulting  dilution in
the interest of other security holders. As long as the representative's warrants
remain unexercised,  our ability to obtain additional capital might be adversely
affected.   Moreover,  the  representative  may  exercise  the  representative's
warrants  at a time  when we would,  in all  likelihood,  be able to obtain  any
needed capital  through a new offering of our securities on terms more favorable
than those provided by the representative's warrants.
    

                                      -7-

<PAGE>


   
     Our  redemption  of the  warrants may force  holders to make an  investment
decision  before  they are ready.  Commencing  18 months  after the date of this
prospectus,  the warrants will be subject to redemption.  If we decide to redeem
the warrants,  holders of the warrants will lose their rights to purchase shares
of common stock  issuable upon exercise of the warrants  unless the warrants are
exercised  before they are  redeemed.  Upon  receipt of a notice of  redemption,
holders may be forced to make an investment  decision  regarding  their warrants
before they are ready to do so.

     You cannot  sell the shares  underlying  the  warrants if we do not have an
effective  registration  statement.  The warrants are not exercisable unless, at
the time of the exercise,  we have a current  prospectus  covering the shares of
common stock  issuable upon  exercise of the warrants,  and the shares have been
registered,  qualified or deemed to be exempt under the  securities  laws of the
state of residence of the  exercising  holder of the warrants.  Although we have
agreed to use our best  efforts to keep a  registration  statement  covering the
shares of common stock issuable upon the exercise of the warrants  effective for
the term of the warrants,  if we fail to do so for any reason,  the warrants may
be deprived of value.

     The common stock and warrants are detachable  and  separately  transferable
immediately  following completion of this offering.  Purchasers may buy warrants
in the aftermarket or may move to jurisdictions  in which the shares  underlying
the  warrants  are not so  registered  or  qualified  during the period that the
warrants are  exercisable.  In that event, we would be unable to issue shares to
those persons desiring to exercise their warrants, and holders of warrants would
have no choice but to attempt to sell the  warrants  in a  jurisdiction  where a
sale is permissible or allow them to expire unexercised.

     We need two  independent  directors  or we may be de-listed  from Amex.  We
currently  have  only  one  independent  director  on our  board  of  directors.
Following completion of this offering, we will be adding at least two additional
independent  directors to our board of directors.  The American  Stock  Exchange
requires  us to have at least two  independent  directors  within 90 days of the
completion  of  this  offering.  If we do not  have  at  least  two  independent
directors  by that date,  our  securities  may be  de-listed by Amex which could
severely impair the liquidity of our securities.

     You should  carefully  consider the risk factors  described above and other
information  in this  prospectus  before  deciding  to  purchasing  units.  This
prospectus   contains   forward-looking   statements   that  involve  risks  and
uncertainties.  These  statements  can be identified by the use of words such as
"may," "will," "expect," "anticipate,"  "estimate," "continue," or other similar
words.  These statements  discuss future  expectations,  contain  projections of
results   of   operations   or  of   financial   condition,   or   state   other
"forward-looking"  information.  When considering these  statements,  you should
keep  in  mind  the  risk  factors  and  other  cautionary  statements  in  this
prospectus. The risk factors and other factors noted throughout this prospectus,
including  certain risks and  uncertainties,  could cause our actual  results to
differ materially from those contained in any forward-looking statement.
    



                                      -8-
<PAGE>

                                 USE OF PROCEEDS

   The net proceeds to Digital Lava from the sale of the  securities  offered in
this offering,  after  deduction of  underwriting  discounts and other estimated
expenses   relating  to  the  offering,   are  estimated  to  be   approximately
$14,964,000,  or $17,328,660 if the over-allotment  option is exercised in full.
Digital Lava intends to use the net proceeds as follows:

                                                                         Percent
                                                              Net           of
                                                           Proceeds        Total
                                                         -----------       ----
Product development expenses ......................      $ 3,000,000       20.0%
Sales and marketing expenditures ..................        5,000,000       33.4
Facilities and other capital expenditures .........          400,000        2.7
Expansion of internal operations ..................          300,000        2.0
Repayment of certain indebtedness .................        4,469,247       29.9
Working capital and general corporate purposes ....        1,794,753       12.0
                                                         -----------       ----
                Total .............................      $14,964,000        100%
                                                         ===========       ==== 


     Product  development  expenses.   Digital  Lava  intends  to  significantly
increase its investment in product  development  activities  associated with the
development of new products and the enhancement of existing  products,  and also
expects to make expenditures for the licensing of technology, the acquisition of
additional   software  products  and  the  hiring  of  software   engineers  and
development management.

     Sales and  marketing  expenditures.  Digital  Lava  intends to increase its
sales and marketing  efforts by  increasing  the size of its sales and marketing
staff,  increasing advertising and trade show related activities,  expanding the
level of  technical  support  offered to its dealers and  customers  and opening
sales offices in several locations.

     Facilities  and other capital  expenditures.  Digital Lava intends to lease
additional  space  for  sales  and  administrative  offices,  and to  invest  in
additional  computers,   networking  systems,  furniture,   fixtures,  leasehold
improvements, and related equipment.

     Expansion of internal  operations.  Digital Lava intends to expand internal
operations,  including further improvement of its management information systems
and the continued development of its Web site.

     Repayment of certain indebtedness. Digital Lava intends to repay:

     o    an aggregate  principal  amount of  $1,750,000  of  promissory  notes,
          originally  issued from November 1997 through  February 1998,  bearing
          interest at 12% per annum, and a 10% success fee due when paid;


     o    an  aggregate  principal  amount  of  $953,500  of  promissory  notes,
          originally  issued from April 1997  through  July 1997,  plus  accrued
          interest on a portion of these notes;

     o    an  aggregate   principal  amount  of  $650,000  of  promissory  notes
          originally  issued from March 1996 through March 1997,  plus a success
          fee of $130,000; and
     o    an aggregate  principal  amount of $550,000 of promissory notes issued
          on December 1, 1998,  bearing  interest at 12% per annum,  including a
          $300,000 promissory note issued to Henry Stigler,  father of James and
          Thomas Stigler.


The proceeds  from all of these loans were used for  research  and  development,
sales  and  marketing  and  working  capital  and  general  corporate  expenses,
including rent, salaries and wages, consulting fees and



                                      -9-
<PAGE>


other  general  corporate  purposes.  No officers,  directors  or other  related
parties will benefit from the proceeds allocated for payment of the notes.

     Working capital and general corporate purposes. Digital Lava intends to use
approximately $250,000 of the net proceeds to pay consultants' fees and employee
bonuses due upon completion of this offering. In addition,  net proceeds will be
used for payment of rent,  accrued and  on-going  expenses,  salaries and wages,
consulting fees and other general corporate purposes.

     The table above  represents  Digital Lava's best estimate of the allocation
of the net  proceeds  of the  offering,  based  upon the  current  status of its
operations,  its current plans and current economic  conditions.  The amount and
timing of expenditures  will vary depending upon a number of factors,  including
progress  of  Digital   Lava's   operations,   technical   advances,   terms  of
collaborative arrangements,  and changes in competitive conditions. Digital Lava
also expects, when the opportunity arises, to acquire or invest in complementary
businesses,   products   or   technologies.   Digital   Lava   has  no   present
understandings,   commitments  or  agreements   with  respect  to  any  material
acquisition or investment.  Digital Lava reserves the right to change the amount
of the net  proceeds  that  will be used  for any  purpose  to the  extent  that
management determines that a change is advisable.  Accordingly,  management will
have broad discretion as to the application of the net proceeds of the offering.
Stockholders  may not agree  with  management's  determination  as to the use of
proceeds and Digital Lava cannot  predict that the proceeds  will be invested to
yield a favorable return.

   
     Digital Lava  anticipates that the net proceeds from this offering and cash
provided by operations will allow it to meet its cash  requirements for at least
12 months  following  the date of this  prospectus.  On  occasions  in the past,
Digital  Lava  has  had to  raise  capital  prior  to  when  it  had  originally
anticipated.  Digital Lava has had some  difficulty  raising capital in the past
and may not be able to obtain capital on a timely basis, on favorable  terms, or
at all. If Digital Lava is unable to obtain  financing,  or generate  funds from
operations  sufficient to meet its needs, it business,  financial  condition and
results of operations will be materially adversely affected.
    

     Pending  application  of the net  proceeds of the  offering,  Digital  Lava
intends to invest the net proceeds in short-term,  interest bearing  securities,
such as bank certificates of deposit,  United States  government  obligations or
money market instruments.



                                 DIVIDEND POLICY

     Digital Lava has never  declared or paid any cash  dividends on its capital
stock.  Digital  Lava  presently  intends  to  reinvest  earnings  to  fund  the
development  and expansion of its business and,  therefore,  does not anticipate
paying  cash  dividends  on its  common  stock in the  foreseeable  future.  The
declaration of dividends in the future will be at the discretion of the board of
directors and will depend upon the earnings,  capital requirements and financial
position  of Digital  Lava,  general  economic  conditions  and other  pertinent
factors. As part of our recapitalization,  we will record a dividend of $690,469
to holders of our Series B and C convertible preferred stock.



                                      -10-
<PAGE>

                                 CAPITALIZATION


     The  following  table sets forth the  capitalization  of Digital Lava as of
September 30, 1998, (a) on an actual basis,  (b) on a pro forma basis and (c) on
a pro forma,  as adjusted basis.  The adjustments for the pro forma  information
and for the pro forma,  as adjusted  information  are described in detail in the
introductory narrative to the "Summary Financial Information."

   
     Shares of common  stock  outstanding  does not  include  250,000  shares of
common stock  reserved for issuance  under Digital  Lava's stock option plan, of
which 139,622 shares will be subject to outstanding  options upon  completion of
this  offering,  and 628,109  shares of common stock  issuable  upon exercise of
outstanding  warrants.  This table  should be read in  conjunction  with Digital
Lava's financial  statements and the notes to the financial statements appearing
elsewhere in this prospectus.
    


<TABLE>
<CAPTION>
                                                                                                    September 30, 1998
                                                                                       ---------------------------------------------
                                                                                                                         Pro Forma
                                                                                           Actual        Pro Forma      As Adjusted
                                                                                       ------------    ------------     ------------
<S>                                                                                    <C>             <C>              <C>
Notes payable, net of debt discount                                                    $  4,632,749    $  3,269,095             --
                                                                                       ============    ============     ============

Stockholders' deficit:
  Convertible preferred stock, $.0001 par value; Series A, B, B-1 and C;
    5,000,000 shares authorized; 98,349 shares issued
    and outstanding, actual (liquidation preference of $1,626,965); none issued
    and outstanding pro forma and pro forma as adjusted                                           9            --              --
  Common stock, $.0001 par value; 35,000,000 shares
    authorized; 131,524  issued and outstanding, actual; 1,996,092 shares
    issued and outstanding, pro forma; 4,396,092 issued
    and outstanding, pro forma as adjusted                                                       13             199             439
  Additional paid-in capital                                                              4,203,859      10,227,303      25,282,352
  Accumulated deficit                                                                   (10,229,518)    (14,483,781)    (14,971,714)
                                                                                       ------------    ------------    ------------
    Total stockholders' deficit and total capitalization                               $ (6,025,637)   $ (4,256,279)   $ 10,311,077
                                                                                       ============    ============    ============
</TABLE>



                                      -11-
<PAGE>

                                    DILUTION

     As of September 30, 1998,  the pro forma net tangible book value  (deficit)
of Digital Lava was $(4,545,391),  or approximately  $(2.28) per share of common
stock.  Pro forma net tangible  book value  (deficit) per share  represents  the
amount of total tangible assets less total liabilities  divided by the number of
shares of common  stock  issued  and  outstanding,  after  giving  effect to the
recapitalization, including:

o    the recording of an extraordinary  loss on the extinguishment of debt based
     upon the  difference in the fair value of (1) the notes,  accrued  interest
     and warrants converted and (2) the common stock issued in exchange; and
o    the  recording  of a  dividend  to  the  holders  of  the  Series  B  and C
     convertible preferred stock due to the change in the conversion ratios.


     After  giving  effect to the  adjustments  for the pro forma,  as  adjusted
information as described in detail in the introductory narrative to the "Summary
Financial Information," the net tangible book value of Digital Lava at September
30, 1998 would have been $10,311,077, or approximately $2.35 per share of common
stock. This represents an immediate increase in net tangible book value of $4.63
per share of common stock to existing  stockholders and an immediate dilution in
net tangible  book value of $5.15 per share of common  stock,  or  approximately
68.7%,  to new  investors.  The  following  table  illustrates  this  per  share
dilution:


Assumed initial public offering price
    per share of common stock..........................                  $7.50

Pro forma net tangible book value (deficit)
    prior to the offering..............................   $(2.28)

Increase per share attributable to the offering........     4.63
                                                          ------
Pro forma, as adjusted, net tangible book value per
    share after the offering...........................                   2.35
                                                                         -----


Dilution per share to new investors ...................                  $5.15
                                                                         =====


     If the  over-allotment  option is  exercised  in full,  the pro  forma,  as
adjusted, net tangible book value after the offering would have been $12,675,737
or $2.67 per share of common  stock,  resulting in dilution to new  investors of
$4.83 per share of common stock.

   
     The following  table  summarizes,  as of September 30, 1998, on a pro forma
basis to reflect the same  adjustments  described above, the number of shares of
common stock purchased from Digital Lava, the total  consideration  paid and the
average price per share paid by (a) existing  stockholders of common stock,  and
(b) new stockholders in the offering,  assuming the sale of the units offered in
this offering.  The calculations are based upon total consideration given by new
investors  and  existing  stockholders  before  any  deduction  of  underwriting
discounts  and  offering  expenses  payable by Digital  Lava.  The  calculations
regarding  the  existing   stockholders  give  effect  to  the  recapitalization
described in detail in the  introductory  narrative  to the  "Summary  Financial
Information." The calculations regarding the new investors attribute no value to
the warrants.
    



                                      -12-
<PAGE>


<TABLE>
<CAPTION>
                                  Shares Purchased         Total Consideration    Average
                                --------------------     ----------------------    Price
                                  Number     Percent       Amount       Percent  Per Share
                                ---------  ---------     ---------    ---------  ---------
<S>                             <C>            <C>      <C>              <C>       <C>  
Existing stockholders .....     1,996,092       45%     $ 2,729,499       13%      $1.37
New investors .............     2,400,000       55%      18,000,000       87%      $7.50
                                ---------      ---       ----------      ---
                Total           4,396,092      100%     $20,729,499      100%
                                =========      ===      ===========      === 
</TABLE>


                                      -13-
<PAGE>

                         SELECTED FINANCIAL INFORMATION

     The following table presents selected  financial data for Digital Lava. The
historical  selected  financial  data as of  December  31,1997 and for the years
ended  December  31,  1996 and  1997 are  derived  from  and  should  be read in
conjunction  with the audited  financial  statements  of Digital  Lava  included
elsewhere in the prospectus.  The historical  selected financial data of Digital
Lava as of December  31, 1996 is derived from audited  financial  statements  of
Digital Lava not included in this prospectus.  The historical selected financial
data as of September  30, 1998 and for nine months ended  September 30, 1997 and
1998 are  derived  from and  should be read in  conjunction  with the  unaudited
financial  statements of Digital Lava included  elsewhere in the prospectus.  In
the  opinion of  management,  the  unaudited  financial  statements  include all
material  adjustments,   consisting  of  only  normal,   recurring  adjustments,
necessary  for a fair  presentation  of the  financial  position  and results of
operations  for  the  period.  Our  independent  accountants  have  included  an
explanatory  paragraph stating that our financial  statements have been prepared
assuming  that we will  continue as a going  concern  and that we have  suffered
recurring  losses from  operations and have a working capital  deficiency  which
cause substantial doubt about our ability to do so. The financial  statements do
not  include  any  adjustments  that  might  result  from  the  outcome  of this
uncetainty.  The  data  presented  below  should  be  read in  conjunction  with
"Managements  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations"  and the  financial  statements  and  accompanying  notes  appearing
elsewhere in the prospectus.

     For information  concerning the computation of net loss per share, see note
2  of  notes  to  financial  statements.  The  adjustments  for  the  pro  forma
information  are  described  in  detail  in the  introductory  narrative  to the
"Summary Financial Information."

<TABLE>
<CAPTION>
                                                               Year Ended                                Nine Months Ended
                                                      ------------------------------------    --------------------------------------
                                                      December 31, 1996  December 31, 1997    September 30, 1997  September 30, 1998
                                                      -----------------  -----------------    ------------------  ------------------
<S>                                                      <C>                 <C>                 <C>                 <C>
Statement of Operations Data:
Revenues:
    Software licenses .............................      $      --           $   273,989         $   131,804         $   832,090
    Consulting and services .......................             --               290,583             244,664             315,542
                                                         -----------         -----------         -----------         -----------
       Total revenues .............................             --               564,572             376,468           1,147,632
                                                         -----------         -----------         -----------         -----------
Cost of revenues:
    Software licenses .............................             --                 1,968               1,059               7,708
    Consulting and services .......................             --               121,008             100,561             236,631
                                                         -----------         -----------         -----------         -----------
       Total cost of revenues .....................             --               122,976             101,620             244,339
                                                         -----------         -----------         -----------         -----------
Gross profit ......................................             --               441,596             274,848             903,293
                                                         -----------         -----------         -----------         -----------
Operating costs and expenses:
    Selling, general and administrative ...........        1,522,757           3,316,961           2,337,115           2,773,240
    Research and development ......................          421,087             445,162             322,385             334,142
                                                         -----------         -----------         -----------         -----------
       Total operating costs and expenses .........        1,943,844           3,762,123           2,659,500           3,107,382
                                                         -----------         -----------         -----------         -----------
Loss from operations ..............................       (1,943,844)         (3,320,527)         (2,384,652)         (2,204,089)
Interest expense ..................................          450,563             924,842             762,517           1,057,131
Net loss ..........................................      $(2,384,657)        $(4,245,369)        $(3,147,169)        $(3,261,220)
                                                         ===========         ===========         ===========         ===========
Basic and diluted loss per share ..................      $    (93.00)        $    (31.14)        $    (23.75)             (22.05)
                                                         ===========         ===========         ===========         ===========
Weighted average common shares used in
    basic and diluted loss per share ..............           25,641             136,353             132,492             147,933
                                                         ===========         ===========         ===========         ===========

<CAPTION>
                                                                                                        September 30, 1998
                                                                                                 -------------------------------
Balance Sheet Data:                                   December 31, 1996   December 31, 1997         Actual            Pro Forma
                                                      -----------------   -----------------      -----------         -----------
<S>                                                      <C>                 <C>                 <C>                 <C>
Cash and cash equivalents .........................      $     5,185         $   173,262         $    11,786         $    11,786
Working capital (deficit) .........................       (1,022,306)         (3,713,347)         (6,117,681)         (4,348,323)
Total assets ......................................          100,598             525,678             603,366             603,366
Total liabilities .................................        1,034,180           4,142,923           6,629,003           4,859,645
Total stockholders' deficit .......................         (933,582)         (3,617,245)         (6,025,637)         (4,256,279)
</TABLE>


                                      -14-
<PAGE>

         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS


     The  following  discussion  and  analysis of the  financial  condition  and
results of operations of Digital Lava should be read in conjunction with Digital
Lava's  financial  statements and the notes to the financial  statements and the
other financial  information included elsewhere in this prospectus.  In addition
to historical information,  this Management Discussion and Analysis of Financial
Condition and Results of Operations and other parts of this  prospectus  contain
forward-looking information that involve risks and uncertainties. Digital Lava's
actual results could differ materially from those anticipated by forward-looking
information as a result of certain factors,  including but not limited to, those
set forth under "Risk Factors" and elsewhere in this prospectus.


Overview


     Digital Lava Inc. originally operated as LAVA, L.L.C., a New Jersey limited
liability  company that was formed in July 1995. In November 1996, LAVA,  L.L.C.
merged  into  Digital  Lava  Inc.,  a  Delaware  corporation.  As  part  of this
transaction,  the ownership  interests in LAVA, L.L.C. were exchanged for shares
of Series A, Series B, Series B-1 and Series C  convertible  preferred  stock of
Digital Lava Inc.


     Digital  Lava   invested   significant   resources  in  sales,   marketing,
development and other operating  activities  during the nine-month  period ended
September  30,1998.  Digital Lava believes that its success  depends  largely on
building  superior  technology  and quality  into its  products,  extending  its
technological  lead on the competition and developing brand recognition early in
a product's life cycle.  Accordingly,  Digital Lava expects to continue spending
heavily on these activities in the near future.  Despite these heavy investments
in marketing and product development,  the historical growth in software license
fees may not be  sustainable  in the future.  In light of Digital Lava's limited
operating  history and rapid  improvements  in  technology  and marketing of its
products,  Digital  Lava  believes  that  period-to-period  comparisons  of  its
revenues  and  operating  results,  including  its gross  profit  and  operating
expenses as a percentage of total net revenues,  are not necessarily  meaningful
and should not be relied upon as indications of future performance.


     Digital Lava has incurred  significant  net losses and negative  cash flows
from  operations  since  inception,  and  as  of  September  30,  1998,  had  an
accumulated  deficit of $10,229,518.  Digital Lava intends to continue to invest
heavily  in  technology  and  infrastructure  development,   and  marketing  and
promotion.  As a result,  Digital Lava  believes  that it will continue to incur
operating  losses and negative cash flows from  operations  for the  foreseeable
future and that the rate at which these  losses will be  incurred  may  increase
from current levels. There can be no assurance that Digital Lava will be able to
achieve or sustain  revenue  growth,  profitability,  or  positive  cash flow on
either a quarterly or annual basis.


Results of Operations

Comparison  of Nine  Months  Ended  September  30,  1998 to  Nine  Months  Ended
September 30, 1997

     Revenues

     Revenues  increased to $1,147,632  for the nine months ended  September 30,
1998 from $376,468 for the nine months ended September 30, 1997. The increase of
$771,164  or 204.8% was  primarily  due to an  increase  in sales of  VideoVisor
products to new customers. Software license revenues accounted for approximately
72.5% and 35.0% of revenues  for the nine months  ended  September  30, 1998 and
1997, respectively. Consulting and services revenues accounted for approximately
27.5% and 65.0% of revenues  for the nine months  ended  September  30, 1998 and
1997, respectively.  Digital Lava's largest customer accounted for approximately
58.6% and 64.8% of revenues  for the nine months  ended  September  30, 1998 and
1997, respectively.  Digital Lava anticipates that software license revenue will



                                      -15-
<PAGE>

continue to account for a larger share of revenues for the foreseeable future.

     Cost of Revenues

     Cost of revenues  consist  primarily of the cost of materials,  freight and
applicable  labor incurred for the delivery of the product or service.  Costs of
revenues increased to $244,339, or 21.2% of revenues,  for the nine months ended
September  30, 1998 from  $101,620,  or 27.0% of  revenues,  for the nine months
ended  September  30, 1997.  This  increase was primarily due to the increase in
subcontractor  cost  incurred  in the first nine  months of 1998.  Digital  Lava
expects  its cost of revenue to continue  to  increase  in dollar  amount  while
declining as a percentage of revenue as Digital Lava expands its customer base.

     Operating Costs and Expenses

     Selling,   General  and  Administrative  Expense.   Selling,   general  and
administrative  expenses consist  primarily of salaries,  taxes and benefits and
related costs for general corporate functions,  including executive  management,
finance,  accounting,  facilities,  legal,  fees for  professional  services and
depreciation and amortization.  Selling, general and administrative increased to
$2,773,240, or 241.6% of revenues, for the nine months ended September 30, 1998,
from $2,337,115,  or 620.8% of revenues, for the nine months ended September 30,
1997. The increase was primarily due to increases in public  relations  efforts,
trade shows,  additional  personnel and  professional  fees required to build an
infrastructure  to support Digital Lava's products and  anticipated  growth.  In
addition, selling, general and administrative expenses for the nine months ended
September  30,  1998 and  September  30,  1997  included  non-cash  compensation
expenses of $396,381 and $789,055, respectively, which represent the granting of
stock options and warrants to non-employees in exchange for services rendered to
Digital  Lava.  Digital  Lava  expects  that it will incur  additional  selling,
general  and  administrative  expenses  in  absolute  dollars  as  Digital  Lava
continues to hire personnel and incurs expense  related to the further growth of
the business and its operation as a public company.

     Research  and  Development  Expenses.  Research  and  development  expenses
consist primarily of expenditures related to technology and software development
expenses.  Research and development expenses increased to $334,142,  or 29.1% of
revenues,  for the nine months ended September 30, 1998 from $322,385,  or 85.6%
of revenues,  for the nine months ended  September 30, 1997. The dollar increase
was primarily due to the increased number of developers needed to accelerate the
release of  products in 1998 and to expand  research  efforts in the area of Web
enabled   applications.   Research  and  development  expenses  decreased  as  a
percentage  of revenue  because of the growth level in revenues  relative to the
growth in the cost structure for research and development. Digital Lava believes
that significant  investments in technology and content development are required
to maintain a technological lead and remain competitive and, therefore,  expects
that its research and development expenses will continue to increase in absolute
dollars for the foreseeable future;  however,  research and development expenses
are presently anticipated to continue to decline as a percentage of revenues.

     Interest  Expense.  Interest expense includes  interest income from Digital
Lava's cash  balances,  interest  expense  related to Digital  Lava's  financing
obligations and the amortization of debt discount. Interest expense increased to
$1,057,131  for the nine months ended  September  30, 1998 from $762,517 for the
nine months ended  September  30, 1997.  The increase was  primarily  due to the
amount of notes  payable  issued by Digital  Lava in the nine month period ended
September  30, 1998.  Interest  expense for the nine months ended  September 30,
1998 and September 30, 1997 included  amortization of debt discount and issuance
costs related to warrants  issued in  connection  with notes payable of $544,905
and $617,608, respectively.

     Net Loss. For the nine months ended September 30, 1998,  Digital Lava's net
loss  totaled  $3,261,220 as


                                      -16-
<PAGE>

compared to $3,147,169 for the nine months ended September 30, 1997.  

Comparison of Year Ended December 31, 1997 to Year Ended December 31, 1996.

     Revenues

     Revenues  increased to $564,572  for the year ended  December 31, 1997 from
zero for the year ended  December  31,  1996.  The  increase  in  revenues  were
primarily due to the realization of the impact of sales of vPrism and VideoVisor
which were released in 1997, and associated  services revenue.  Software license
revenues  accounted  for  approximately  48.5% of  revenues  for the year  ended
December  31,  1997  while  consulting  and  services  revenues   accounted  for
approximately  51.5% of revenues for the same  period.  Digital  Lava's  largest
customer  accounted  for  approximately  43.1% of  revenues  for the year  ended
December 31, 1997.  Digital Lava  anticipates that software license revenue will
account for a larger share of revenues in the future.

     Cost of Revenues

     Costs of revenues for the year ended  December 31, 1997 were  $122,976,  or
21.8% of revenues.  There were no cost of sales for the year ended  December 31,
1996. This increase was primarily due to the increase in material and labor cost
incurred in delivering the products and services.  Digital Lava expects its cost
of revenue to  continue  to  increase  in dollar  amount  while  declining  as a
percentage of revenue as Digital Lava expands its customer base.

     Operating Costs and Expenses

     Selling,   General  and  Administrative  Expense.   Selling,   general  and
administrative  expenses were $3,316,961,  or 587.5% of revenues, and $1,522,757
for the years ended December 31, 1997 and 1996,  respectively.  The increase was
primarily  due to increases in trade shows,  additional  personnel and legal and
professional  fees required to build an infrastructure to support Digital Lava's
products   and   anticipated   growth.   In  addition,   selling,   general  and
administrative  expenses for the years ended December 31, 1997 and 1996 included
non-cash  compensation  expenses of $866,589 and $261,996,  respectively,  which
represent  the  granting of stock  options  and  warrants  to  non-employees  in
exchange for services rendered to Digital Lava.

     Research and Development  Expenses.  Research and development expenses were
$445,162,  or 78.9% of revenues,  and $421,087 for the years ended  December 31,
1997 and 1996,  respectively.  The increase was  primarily  due to the increased
number of developers  and  professional  services  needed to release  vPrism and
VideoVisor in 1997.

     Interest Expense. Interest expense increased to $924,842 for the year ended
December  31, 1997 from  $450,563  for the year ended  December  31,  1996.  The
increase is due to the amount of notes  payable  issued by Digital Lava in 1997.
Interest  expense  for the  years  ended  December  31,  1997 and 1996  included
amortization  of debt discount and issuance costs related to warrants  issued in
connection with notes payable of $716,433 and $396,368, respectively.

     Net Loss.  For the year ended  December 31, 1997,  Digital  Lava's net loss
totaled  $4,245,369  as compared to $2,384,657  for the year ended  December 31,
1996.

     Net Operating Loss  Carryforwards.  At December 31, 1997,  Digital Lava had
available net operating loss carryforwards of approximately $2,800,000 to offset
future taxable income for federal and state tax purposes. The utilization of the
loss carryforwards to reduce future income taxes will depend upon Digital



                                      -17-
<PAGE>


Lava's ability to generate  sufficient taxable income prior to the expiration of
the net operating loss carryforwards. The federal and state carryforwards expire
beginning  in the  years  2011 and 2005,  respectively.  However,  the  Internal
Revenue Code of 1986 limits the maximum annual use of net operating loss and tax
credit  carryforwards  in certain  situations  where  changes occur in the stock
ownership of a corporation.  As a result of this offering, a change in ownership
is likely to occur which would substantially  restrict Digital Lava's use of the
net operating loss carryforwards for federal and state income tax purposes.


Liquidity and Capital Resources

     Since its  inception,  Digital Lava has financed its  operations  primarily
through the private placement of its convertible  preferred stock,  common stock
and  convertible  notes.  As of September 30, 1998,  Digital Lava had $11,786 in
cash.

     Net cash used in operating  activities increased to $2,195,803 for the year
ended  December 31, 1997 from  $1,664,962  for the year ended  December 31, 1996
resulting primarily from increasing net losses and decreased to $898,372 for the
nine months ended  September 30, 1998 from  $1,583,410 for the nine months ended
September 30, 1997 primarily due to increasing revenues.

     Cash flows used in investing  activities  decreased to $55,620 for the year
ended December 31, 1997 from $105,519 for December 31, 1996 resulting  primarily
from the reduced  investment  in computers  and related  equipment and increased
from  $54,185 for the nine months ended  September  30, 1997 to $313,104 for the
nine  months  ended  September  30,  1998  primarily  due to costs  incurred  in
connection with this offering.

     Net cash provided by financing  activities increased to $2,419,500 for 1997
from  $1,769,680  for 1996. The increase was due to the increase in the issuance
of equity and notes payable. Net cash provided by financing activities decreased
to $1,050,000 for the nine months ended  September 30, 1998 from  $1,719,500 for
the nine months ended  September  30, 1997.  The decrease was due primarily to a
reduction  in proceeds  from notes  payable  received  in the nine months  ended
September 30, 1998.

     Digital Lava's capital  requirements depend on numerous factors,  including
market  acceptance  of  Digital  Lava's  products  and  services,  the amount of
resources  Digital Lava devotes to  investments  in its products,  the resources
Digital  Lava  devotes to  marketing  and  selling  its  services  and its brand
promotions  and  other  factors.  Digital  Lava has  experienced  a  substantial
increase in its capital  expenditures  since its inception  consistent  with the
growth in Digital Lava's operations and staffing, and anticipates that this will
continue for the foreseeable future. Additionally, Digital Lava will continue to
evaluate  possible  investments in businesses,  products and  technologies,  and
plans to expand its sales and  marketing  programs and conduct  more  aggressive
brand  promotions.  Digital Lava currently  anticipates that the net proceeds of
the offering and  available  funds will be  sufficient  to meet its  anticipated
needs for  working  capital and  capital  expenditures  for at least the next 12
months.

   
     Digital Lava intends to use  approximately  $250,000 of the net proceeds of
this offering to pay consultants'  fees and employee bonuses due upon completion
of this offering. In addition,  during the two-year period following the closing
of this offering,  Digital Lava is committed to pay approximately  $1,100,000 in
salaries and consulting fees under certain employment and consulting agreements.
    

     If  the  net  proceeds  of  the  offering,  together  with  Digital  Lava's
internally  generated  cash flow,  are not  sufficient  to satisfy its financing
needs,  Digital Lava will be required to seek  additional  funding  through bank
borrowings,  additional  public or private  sales of its  securities,  including
equity securities, or through other arrangements.  Digital Lava currently has no
credit  facility or other  committed  sources of capital,  however it intends to
secure a credit  facility after the completion of the offering.  There can be no


                                      -18-
<PAGE>

assurance that additional funds, if required,  will be available to Digital Lava
on favorable terms, if at all.


     Digital Lava recently  raised  $550,000 of capital  through the issuance of
promissory  notes and  warrants to help it meet its cash  requirements  until it
receives  the net  proceeds  from this  offering.  The notes will be paid at the
closing of this offering.  In connection with the issuance of the notes, Digital
Lava issued  warrants to purchase an aggregate of 275,000 shares of common stock
at 130% of the initial public offering price per share.

     Digital Lava granted a security  interest in all of its assets to investors
participating in the bridge  financing  completed in February 1998 as collateral
to secure  Digital Lava's  obligations to the investors  under the $1,750,000 of
promissory notes issued in connection with the bridge  financing.  In connection
with the recapitalization,  Digital Lava has also granted a security interest in
all of its assets to holders of an  aggregate  principal  amount of  $187,500 of
promissory notes who agreed to extend the term of their notes to June 30, 1999.


Recently Issued Accounting Standards

     Effective January 1, 1998,  Digital Lava adopted the provisions of SFAS No.
130, "Reporting  Comprehensive  Income." SFAS No. 130 establishes  standards for
reporting  comprehensive income, defined as all changes in equity from non-owner
sources.  Adoption  of SFAS No.  130 did not have a  material  effect on Digital
Lava's financial position or results of operations.

     Effective January 1, 1998,  Digital Lava adopted the provisions of SFAS No.
131, "Disclosures about Segments of an Enterprise and Related Information." SFAS
No. 131 establishes  standards for the way public enterprises report information
about  operating  segments in annual  financial  statements  and requires  those
enterprises to report selected  information about operating  segments in interim
financial reports issued to stockholders.  Adoption of SFAS No. 131 did not have
a material effect on Digital Lava's financial position or results of operations.

     Effective  January 1, 1998,  Digital  Lava  adopted  American  Institute of
Certified  Public  Accountants  Statement of Position  97-2,  "Software  Revenue
Recognition"  ("SOP  97-2").  SOP 97-2  generally  requires  revenue  earned  on
software  arrangements  involving  multiple elements such as software  products,
upgrades,   enhancements,   post-contract  customer  support,  installation  and
training to be allocated to each  element  based on the relative  fair values of
the elements.  The adoption of SOP 97-2 did not have an effect on Digital Lava's
financial position or results of operations.

Year 2000 Risk


     Many currently  installed  computer systems and software products are coded
to accept only two digit entries in the date code field.  As a result,  software
that records  only the last two digits of the  calendar  year may not be able to
distinguish  whether  "00"  means  1900 or 2000.  This may  result  in  software
failures or the creation of erroneous results.  We believe that our products and
internal  systems are currently year 2000 compliant.  We have confirmed our year
2000  compliance  by obtaining  representations  by third party vendors of their
products' year 2000 compliance,  as well as specific testing of our products. We
have  not  incurred   significant   costs  to  date  complying  with  year  2000
requirements  and we do not  believe  that we will incur  significant  costs for
these purposes in the foreseeable  future.  However,  should products or systems
maintained  by third  parties or our  products  and systems fail to be year 2000
compliant,  despite the  representations of third parties and the testing of our
products,  we could incur  significant  expenses to remedy any  problems and our
business could be seriously damaged.



                                      -19-
<PAGE>

                                    BUSINESS

Overview


     Digital Lava is a provider of software products and services related to the
use  of  video  for  corporate  training,  communications,  research  and  other
applications. Digital Lava's product line includes vPrism(TM) and VideoVisor(TM)
software.  vPrism allows users to organize and manage video, link video to other
types of data and publish video,  together with linked data, as VideoCapsule(TM)
files on compact discs and digital video discs, or stream the video  information
over  private  intranets  or the  Internet.  VideoVisor  allows  users to access
VideoCapsule  files and  manage,  manipulate  and  integrate  video  with  other
information on their desktop computers.  Digital Lava's VideoVisor  software won
the "Best New Streaming Product" award at the Desktop Video Communications (DVC)
1998 Spring  Conference in Santa Clara,  California and a "Networked  Multimedia
People's Choice Award" at the 1998 DVC Fall Conference in Boston and a "NewMedia
Invision 98 award" in a competition sponsored by NewMedia magazine.

     Streaming  technology  allows  an  Internet  or  intranet  user  to  access
information  in a file before the file is  completely  downloaded.  As a result,
large files containing audio and video can be heard or seen almost  immediately,
even  with  slower  connections.  Digital  Lava  believes  that  this  streaming
technology   presents  a  significant   new  market   opportunity  for  software
applications  that enhance the  effectiveness  and productivity of professionals
and consumers who rely on video information.  Digital Lava also believes that as
the  Internet  continues  to  evolve  as a  mass  communications  medium  and as
corporations, educational institutions and government agencies seek to eliminate
the high cost and time  requirements  of travel  through  the  increased  use of
video, more video content,  including business,  distance learning - instruction
where the student is removed from the instructor - and consumer  programs,  will
be delivered over the Internet.  RealNetworks,  one of Digital Lava's  strategic
partners and a leader in the streaming media market, has already registered over
35 million users of its RealPlayer Internet software. Digital Lava believes that
its software  technology  is essential to this  evolution  because it provides a
more compelling and productive  user  experience  than broadcast  television and
videotape,  allowing the Internet to effectively  compete with these traditional
video delivery methods.

     Digital  Lava's   customers   include  large   corporations   and  business
enterprises, such as:

o    Shell Chemicals Company;
o    American General Life Insurance Company
o    Ardent Software, Inc.;
o    ASI Entertainment, Inc.;
o    Bellcore;
o    Diedrich Coffee, Inc.; and
o    Rand Corporation.

Our customers also include schools,  universities and research institutions such
as:

o    Northwestern University;
o    Los Angeles Unified School District;
o    The Smithsonian Institute; and
o    Educational Testing Service.


Industry Background


     Digital  Lava  believes  the demand for its  software  applications  in the
corporate training,  communications and distance learning markets will be fueled
by trends and technologies that enable  computer-based and Internet-based  video
training  and   communications  to  be  used  increasingly  as  substitutes  for
videotapes,



                                      -20-
<PAGE>


instructor-led   training,   live  meetings  and  other   traditional  forms  of
communications and training. These trends and technologies include:

o    the  growth of  multimedia-capable  computers  and  sophisticated  computer
     networks;
o    advances in personal computer processing power;
o    high speed communications capabilities;
o    the emergence of the Internet and corporate intranets for a wide variety of
     business applications; and
o    the continued growth of streaming media applications.

     Streaming  technology  enables the  transmission and playback of continuous
"streams"  of  multimedia  content,  such as audio and  video,  over a  computer
network.  The  introduction of streaming media technology from companies such as
RealNetworks, Microsoft and Apple Computer are now providing software developers
the   opportunity  to  efficiently   deliver   significant   media  content  and
applications  over the Internet and private  intranets.  On the  Internet,  many
businesses  and content  providers now offer audio,  video and other  multimedia
information.  RealNetworks  estimates  that more than 145,000  hours per week of
live audio and video content are broadcast over the Internet using its streaming
technology, with a substantially greater amount of recorded media already stored
and available on the Internet.

     Digital Lava  believes that the use of streaming  media by  businesses  and
other users is growing.  Lotus Development  Corporation,  makers of Lotus Notes,
the market  leader in  collaborative  software,  recently  announced its plan to
integrate RealNetworks' RealPlayer with Lotus Notes client software, enabling 25
million Lotus Notes users  worldwide to view and hear streaming media content at
their  desktops.  Additionally,  Netscape  Communications  Corporation  recently
announced that it plans to distribute  RealNetworks'  RealPlayer  software as an
integral part of its Netscape Communicator browser software,  providing Netscape
users with  access to  streaming  media  content  without  separately  having to
download the RealPlayer software.




     The overall  market for business and training  software is expected to grow
over the next several years.  According to  International  Data  Corporation,  a
leading  information  technology  consulting  company,  the  worldwide  business
software  applications  market is  expected  to double over the next five years,
with license  revenues  from  business  software  applications  growing from $50
billion in 1997 to over $100 billion in 2002.


     In the United States,  corporations are making  substantial  investments to
train their employees.  Video, in the form of videotapes, is already widely used
within  corporations  to  record  and  distribute  training  and  communications
content.  A 1997 U.S.  corporate  training study conducted by Training  Magazine
found that 74 percent of the respondents were using videotapes for training. The
same survey also found that U.S.  companies  budgeted an estimated $58.6 billion
for  employer-provided  training in 1997. Digital Lava believes that training on
new information  technologies  within corporations is growing rapidly worldwide.
According  to a recent  study  published  by  International  Data  Corporation's
Information Technologies,  Training and Education Services research program, the
information  technologies'  training and education market is expected to surpass
$28.3 billion by 2002.

     Although  there can be no assurance that the increased use of videotapes in
training  will result in sales of its  products,  Digital Lava believes that its
technology  can  take  advantage  of the  growing  demand  for  business,  video
training,  communications  and distance  learning  applications.  Digital Lava's
software and services  provide a rapid,  flexible,  and low-cost  alternative to
videotapes,  instructor-led training, live meetings, and other traditional forms
of communications and training.


Digital Lava's Solution


     Today,  most computer  video  applications  provide the user with a passive
experience, similar to viewing a television program or videotape. Digital Lava's
software provides a fast and easy way to transform



                                      -21-
<PAGE>


video information into highly interactive  multimedia  programs,  and to deliver
them at a  fraction  of the  cost  of  live  meetings  or of  developing  custom
multimedia  or   computer-based-training   programs.   Digital  Lava's  software
products,  vPrism and  VideoVisor,  are designed to be easily  integrated into a
personal computer system.

     With Digital  Lava's  vPrism  software,  creators of videotape  can rapidly
develop and implement  programs to transform the passive viewing experience into
an  interactive  multimedia  application  that  can be  easily  used by  desktop
computer users within a network. Any video,  including corporate training videos
and videos of classroom  lectures,  can be linked with digitally formatted files
or  programs,  including  Web pages,  documents,  images and  transcripts.  With
VideoVisor  software,  users can view,  navigate and manipulate video integrated
with a variety of other  types of related  information  such as text,  graphics,
animation and image.  Digital  Lava's  software  allows for easy  integration of
digital  video  and audio  content  with  other  types of  information  that are
typically stored on the Internet, a corporate intranet, or locally on the user's
computer or server.

     Digital Lava  believes  that the markets for its software and services will
expand as related technologies,  like streaming media and the Internet, continue
to mature.  Digital  Lava's  products  and services  can provide  solutions  for
distance learning,  training and communications in a variety of industries.  For
example,  universities and local school districts can use published  interactive
video to deliver  stored  instructional  content  to  students  at their  desks.
Hospitals  can  publish  and deploy  medical  video  training  to allow teams of
doctors  in  different   locations  to  diagnose  and  treat   patients.   Sales
professionals can deliver video-enhanced  presentations to prospective customers
and train on new products.  Manufacturing  companies can achieve efficiencies by
offering  factory  floor  workers  just-in-time  video  training.   Other  video
applications  include sales and reseller  training for the  introduction  of new
products,  skills  training,  new  employee  orientation  training,  information
technology  and systems  training,  and both  internal  and  external  corporate
communications.


Strategy


     Digital Lava's  objective is to be the leading provider of software related
to the  use of  video  and  other  multimedia  content  over  the  Internet  and
intranets.  To achieve this  objective,  Digital  Lava's  strategy  includes the
following key elements:

     Extend  Technology  Leadership.  Having  received three  different  product
awards in 1998,  Digital Lava intends to continue to maintain its reputation for
quality and  innovation by expanding the features and breadth of its  publishing
and desktop  video  software.  Digital  Lava  believes  that its software can be
expanded  to  support   additional   features  and   functions,   including  the
synchronized deployment of additional types of data and enhanced manipulation of
digital  video.  As part of this  strategy,  Digital  Lava has  devoted and will
continue  to commit  significant  resources  to the further  development  of its
technology.

     Build Brand Recognition and Strengthen Sales and Marketing Efforts. Digital
Lava believes that its technology leadership, market position and brand name are
significant  assets that can be used to maintain and  increase  market share and
diversify  revenue  base.  Digital Lava intends to  capitalize  on the growth in
demand  for  its  software  by  continuing   to  develop,   market  and  support
industry-leading   products  and  services.   Digital  Lava  believes  that  the
introduction  of new products  and services  will expand its user base and build
greater brand recognition.  Digital Lava also plans to strengthen its marketing,
sales and customer  support  efforts as the size of its market  opportunity  and
customer base increases. Digital Lava will continue to target large corporations
and major universities and educational institutions as customers.

     Pursue  Strategic  Relationships.  Digital  Lava has  independent  software
vendor, licensing,  development,  distribution and reseller relationships with a
number of software industry leaders. Digital



                                      -22-
<PAGE>

Lava   intends  to   continue  to   establish   strategic   relationships   with
industry-leading hardware, software and content companies.

     Enhance and Expand  Internal  Operations.  Digital  Lava  intends to invest
substantially  in operations and systems in anticipation of future growth.  This
effort includes:

o    improving its management information systems ;
o    opening sales offices in multiple locations;
o    integrating sales activities;
o    investing in customer service;
o    expanding its public relations, advertising, and trade show activities; and
o    developing on-line training and support programs which will help support an
     outside network of resellers and distributors.

     Expand  Internationally.  Digital Lava intends to expand its  international
customer  base  over  the next  several  years by  opening  international  sales
offices, hiring additional employees,  developing international distribution and
sales networks, enhancing its software products by adding localized versions and
multi-language support and increasing its expenditures for marketing.

Products and Services


     Digital  Lava's  software  products,  VideoVisor  and vPrism,  can link and
integrate video,  other desktop  applications  and data on a personal  computer.
Digital Lava also provides various other services designed to promote widespread
usage of its  technology.  Digital Lava spent  $421,087 and $445,162 on research
and development activities in 1996 and 1997, respectively.

     vPrism.  vPrism is easy-to-use  software that assists in compiling  digital
video and other information from diverse sources, organizes its content, creates
links to other important  data, and then rapidly  publishes the information in a
VideoCapsule file. VideoCapsules may be distributed on compact discs and digital
video discs and  streamed  over  intranets  and the  Internet  using  technology
provided by  RealNetworks,  Silicon  Graphics,  InfoValue  Computing,  Starlight
Networks,  FVC.COM,  and  Microsoft.  Digital  Lava  provides  these  tools  for
commercial video producers,  electronic  title  companies,  training  companies,
video content  distributors,  universities and large  corporations.  vPrism also
provides a unique and powerful solution for researchers who use video to collect
data. Primary  researchers and market researchers,  for example,  use vPrism for
video archiving, video event logging, analysis and coding.

     vPrism  provides a video  publisher with several key benefits.  First,  the
system  is  easy-to-use  and  does  not  require  proficiency  in  the  use of a
programming,  scripting or authoring language. Second, vPrism allows a publisher
to create  powerful  interactive  video programs very rapidly.  Depending on the
length of video,  a  completely  interactive,  indexed  and linked  VideoCapsule
program  can be  produced  in a few hours.  This is  significantly  faster  than
traditional  computer-based  editing  tools.  Third,  as a result  of the  rapid
publishing time,  video-based  content can be produced at a much lower cost than
with traditional computer-based editing tools.


     Prior to December 1998, vPrism was commercially available only on the Apple
Macintosh OS operating system. On December 28, 1998,  Digital Lava announced the
availability of a Microsoft  Windows95 version of vPrism.  vPrism is designed to
manage  hundreds  of  hours of  digital  video  content  and is  available  as a
standalone system or in a workgroup configuration.


     VideoVisor.  VideoVisor is a personal computer application that is designed
to make users more productive  when accessing  video.  VideoVisor,  when used in
conjunction  with  VideoCapsules,  allows users to manage and  manipulate  video
data, much like word processors manipulate textual data, and



                                      -23-
<PAGE>

integrate  video with other  information on their desktop  computers.  Users may
search and annotate video, re-arrange and organize video content,  subtitle text
and transcripts,  access notes,  and link to other files, Web sites,  images and
applications.  VideoVisor is easy-to-use  and aimed at users who require instant
access to video and related  information  and the ability to manipulate and save
that information on their desktop computer.


     VideoVisor  provides users with several key benefits.  First,  the software
results in increased user productivity, saving time and enhancing the quality of
the end-user's  experience.  Second,  VideoVisor provides corporations and large
organizations with powerful, low-cost and effective software for deploying video
communications, training, distance learning and other video applications. Third,
VideoVisor  is a  powerful  external  communications  tool  that can be used for
training, advertising, marketing, education and other 'extranet' applications.


     VideoVisor  is  available  for  the  Windows95  and  Windows-NT  platforms.
VideoVisor  supports  standard  digital  video  formats and  VideoCapsule  files
published in a variety of formats, including MPEG-1, MPEG- 2, MPEG-4, QuickTime,
RealVideo,  ASF (Netshow), AVI and MOV. VideoVisor conforms to Microsoft Office,
Active-X and DirectShow standards.  Digital Lava introduced a new version of the
product,  VideoVisor  Professional,  in November 1998.  VideoVisor  Professional
replaces the previous  version of VideoVisor and contains  several new features.
It is being sold at the same price, terms and conditions as the earlier version.
Beginning in December 1998, Digital Lava began shipping VideoVisor  Professional
to all customers  that ordered  VideoVisor  software.  Digital Lava has recorded
sales of approximately  $40,000 for VideoVisor  Professional through January 22,
1999.


     Consulting,  Programming and Other Services.  Digital Lava provides a range
of consulting and programming  services that principally  relate to the creation
and  maintenance  of video  content  and  applications  based on Digital  Lava's
technology.  Digital  Lava  provides  other  general  services  to  support  its
customers in the use of its software products.


Customer Service and Support


     Digital Lava currently  provides free customer  support,  including  defect
correction,  telephone  and  Web-based  technical  support,  for  companies  and
organizations that license its VideoVisor software.  Digital Lava does intend to
charge customers for significant  version  upgrades of its VideoVisor  software.
Customers  that license  vPrism  currently  receive 12 months of free post sales
support.  After one year,  customers  may elect to sign an extended  maintenance
contract.

     Digital Lava maintains a technical  support hotline to answer inquiries and
provides  technical  information  on the Web site.  Digital Lava's support staff
also  responds to e-mail  inquiries.  Digital Lava tracks  support  requests and
product  defects.  Digital Lava uses customer  feedback as a source of ideas for
product improvements and enhancements.

Strategic Relationships

     Digital  Lava has  independent  software  vendor,  licensing,  development,
distribution,  and  reseller  relationships  with a number of software  industry
leaders.  Digital  Lava is a NetShow  independent  software  vendor.  NetShow is
Microsoft's  proprietary  software to view streaming media over the Internet and
intranets.  As a  NetShow  independent  software  vendor,  Digital  Lava has the
opportunity to work with Microsoft to:

o    raise  Digital  Lava's  visibility  through  Microsoft  press  releases and
     designation as a NetShow independent software vendor on Microsoft's NetShow
     Web site;
o    provide Digital Lava with technical assistance with regard to NetShow;


                                      -24-
<PAGE>

o    assist  Digital Lava in its marketing  efforts,  including  invitations  to
     NetShow demonstrations at conferences and tradeshow exhibits; and
o    gain access to mailing lists of Microsoft registered product users.


Digital  Lava  was  selected  to  participate   in  the  NetShow   JumpStart  CD
demonstration  disc.  Digital Lava also licenses  Microsoft's  Internet Explorer
Administration Kit under a royalty-free license and distribution agreement. This
agreement  permits Digital Lava to customize  Microsoft's  Internet Explorer Web
browser for integration  with VideoVisor and distribute the integrated  products
to Digital Lava's  end-users.  The integrated  products allow  end-users to view
"streamed"  video  content  that is linked with other Web browser  content on an
intranet or the Internet.

     Digital Lava has entered into a consulting and  development  agreement with
RealNetworks,  Inc.,  under which  RealNetworks has developed custom software to
allow  Digital Lava to integrate  RealNetworks'  RealPlayer  software,  used for
viewing streaming media over the Internet and intranets, with VideoVisor.  Under
a licensing and  distribution  agreement  with  RealNetworks,  Digital Lava is a
RealMedia  Architecture  Partner and licenses  RealNetworks'  RealPlayer  client
software for integration with VideoVisor, distributes the integrated products to
end-user  clients,  and is authorized to resell  RealNetworks'  server  software
products.  Under this  agreement,  Digital Lava also has the opportunity to work
with RealNetworks to:


o    raise the  visibility of Digital Lava through press  releases,  promotional
     mailings and through RealNetworks' Web site; and
o    assist Digital Lava in its marketing  efforts by including  Digital Lava in
     RealNetworks  user conferences and potentially at tradeshows and conference
     events.


     Digital Lava has a worldwide distribution agreement with FVC.COM, which was
formally  First  Virtual  Corporation,  a leading  manufacturer  of high quality
corporate and distance learning video solutions.  Under this agreement,  FVC.COM
integrates  VideoVisor  with its video  networking  and access  applications  to
create Virtual Classroom(TM), which allows students to access course content and
complementary resources 24 hours a day. FVC.COM distributes its video networking
products through partners such as Ascend  Communications,  Inc., American Nortel
Communications, Inc., IBM Corporation, Ingram Micro, Inc. and Bay Networks, Inc.

     Digital Lava also offers  video  hosting  services to  corporate  and other
customers  under a Web hosting service  agreement with VStream,  Inc. Under this
agreement,  Digital Lava edits and publishes video content in its proprietary or
custom format,  and,  through  VStream,  "hosts" the customers'  published video
content so that it is available for streaming  across the Internet  using either
RealNetworks or Microsoft NetShow video servers.

     Under an agreement with MicroVideo  Learning  Systems,  Inc.,  Digital Lava
converts  MicroVideo's  software  video  training  courseware to Digital  Lava's
proprietary   format  and  resells  the  published  content  to  Digital  Lava's
customers. In addition,  Digital Lava allows WingsNet, Inc. to publish its video
course content into Digital Lava's proprietary format for resale to end-users.


Sales, Marketing and Distribution


     Sales.  Digital  Lava has focused and will  continue to focus its sales and
marketing  efforts  on  the  corporate  training,  communications  and  distance
learning  markets  for the next  several  years.  Once  Digital  Lava has firmly
established  itself in these  markets,  Digital  Lava plans to expand into other
business  and consumer  markets.  Digital Lava markets its products and services
through a direct sales force and through resellers.  Digital Lava's direct sales
force  markets  Digital  Lava's  products  and  services  primarily to corporate
customers worldwide.  Digital Lava is in the process of significantly  expanding
its direct  sales force in North  America  and plans to  increase  the number of
direct sales  representatives  from one to seven by the end of the first quarter
of 1999.




                                      -25-
<PAGE>

     Marketing.  Digital  Lava  participates  in trade  shows,  conferences  and
seminars,  provides  product  information  through  Digital Lava's Web site, and
promotes  Digital  Lava and its  products  to industry  analysts  and the media.
Digital Lava's marketing programs are aimed at informing  potential partners and
prospects  about the  capabilities  and benefits of Digital Lava's  products and
services,  increasing  brand name awareness,  and stimulating  demand across all
market  segments.  Digital Lava has an agreement  with Schwartz  Communications,
Inc., a leading  high-tech  public relations  agency,  to provide ongoing public
relations  and  promotional  services to gain access to major media and markets.
Digital Lava  currently has two employees in marketing and plans to increase its
marketing staff to four employees following the offering.


     Distribution.  Digital Lava has entered into various reseller relationships
with systems  integrators,  video  software  resellers  and training  companies,
including :

o    Roscor Corporation;
o    AE Business Solutions;
o    Producers Studio;
o    IRM Training Pty. Ltd.;
o    VCS Technologies, Inc.;
o    WingsNet, Inc.;
o    StorNet, Inc.; and
o    DocuVideo Productions.

These  companies  resell Digital  Lava's  products and services to end-users and
video publishers in the United States,  Australia and New Zealand.  Digital Lava
also currently distributes its products domestically and internationally through
its direct sales force based in the United  States.  Digital Lava may  establish
international  subsidiaries  that market and sell  Digital  Lava's  products and
services outside the United States in the future.


Competition


     The market for software  and  services  for the  Internet and  intranets is
relatively  new,  constantly  evolving and intensely  competitive.  Digital Lava
expects that competition will intensify in the future.  Digital Lava's principal
competitors include:

o    Eloquent, Inc.;
o    Veon, Inc.;
o    Vsoft, Inc.;
o    VStream, Inc.;
o    LiveNote, Inc.;
o    Adobe Systems, Inc.; and
o    Visionary Information Systems, Inc.

Digital Lava also competes or may compete with computer-based  training software
companies  including  Macromedia,   Inc.,  Asymetrix   Corporation,   and  Allen
Communications, Inc. Digital Lava also competes or may compete with more general
purpose audio and video streaming software companies including:

o    Microsoft;
o    RealNetworks;
o    VDOnet Corporation;
o    Xing Technology Corporation;
o    Cubic VideoComm, Inc.;


                                      -26-
<PAGE>


o    Motorola, Inc.;
o    Vosaic LLC; and
o    Oracle Corporation.

Digital  Lava's vPrism and  VideoVisor  software also competes  indirectly  with
delivery  systems for  multimedia  content  other than audio and video,  such as
Flash by  Macromedia  and  Enliven by  Narrative  Communications  Corp.  Many of
Digital  Lava's  competitors  have  longer  operating  histories,  greater  name
recognition  and  significantly  greater  financial,   technical  and  marketing
resources  than Digital  Lava.  As a result,  these  competitors  may be able to
develop products  comparable or superior to Digital Lava's or adapt more quickly
to new technologies or evolving customer requirements.

     Competitive factors in this market include:

o    the quality and reliability of software;
o    features for creating, editing and publishing video;
o    ease of use and interactive user features; 
o    cost per user; and
o    compatibility  with the user's  existing  network  components  and software
     systems.


To expand its user base and further  enhance the user  experience,  Digital Lava
must continue to innovate and improve the  performance of its software.  Digital
Lava is committed to the continued market penetration of its brand, products and
services.  Digital  Lava  may,  as  a  strategic  response  to  changes  in  the
competitive  environment,  implement  pricing,  licensing,  service or marketing
changes  designed  to extend its current  brand and  technology  franchise.  For
example,  Digital Lava may elect to reduce the price for select  versions of its
software or even make select  versions  available  for download  free of charge.
Continued  price  concessions or the emergence of other pricing or  distribution
strategies by competitors  may have a material  adverse effect on Digital Lava's
business, financial condition and results of operations.

Intellectual Property


     Digital  Lava's  success  depends in part on its  ability  to  protect  its
proprietary software and other intellectual property. To protect its proprietary
rights, Digital Lava relies generally on patent, copyright,  trademark and trade
secret laws,  confidentiality  agreements with employees and third parties,  and
license  agreements with  consultants,  vendors and customers,  although Digital
Lava has not signed an agreement in every case.  Despite  these  protections,  a
third party could copy or otherwise  obtain and use Digital  Lava's  products or
technology, or develop similar technology independently.

     Digital Lava currently has one patent  pending in the U.S.  relating to its
product  architecture and technology.  The pending patent application may not be
granted,  or, if granted,  may not provide any competitive  advantage to Digital
Lava.  Many  of  Digital  Lava's  current  and  potential  competitors  dedicate
substantially  greater  resources to protection and  enforcement of intellectual
property  rights,  especially  patents.  If a patent has issued or issues in the
future which covers Digital Lava's  products,  Digital Lava would need to either
obtain a license or design  around the patent.  Digital  Lava may not be able to
obtain a license on acceptable terms, if at all, nor design around the patent.


     Digital Lava attempts to avoid infringing known proprietary rights of third
parties  in its  product  development  efforts.  However,  Digital  Lava has not
conducted  and does not conduct  comprehensive  patent or trademark  searches to
determine whether it infringes patents or other proprietary rights held by third
parties.  In addition,  it is  difficult to proceed with  certainty in a rapidly
evolving  technological  environment  in  which  there  may be  numerous  patent
applications  pending, many of which are confidential when filed, with regard to
similar technologies.



                                      -27-
<PAGE>


     If  Digital  Lava  discovered  that  its  products   violated   third-party
proprietary  rights,  there can be no assurance  that it would be able to obtain
licenses to continue offering its products without substantial  reengineering or
that  reengineering  would be  successful,  that a license would be available on
commercially reasonable terms, if at all, or that litigation could be avoided or
settled  without  substantial  expense  and damage  awards.  Any claims  against
Digital Lava relating to the  infringement  of third-party  proprietary  rights,
even  if not  meritorious,  could  result  in  the  expenditure  of  significant
financial and managerial  resources and in injunctions  preventing  Digital Lava
from distributing certain products.

     To  license  many  of  its  products,   Digital  Lava  relies  in  part  on
"shrinkwrap"  and "clickwrap"  licenses that are not signed by the end user and,
therefore, may be unenforceable under the laws of certain jurisdictions. As with
other software products, Digital Lava's products are susceptible to unauthorized
copying  and uses  that may go  undetected,  and  policing  unauthorized  use is
difficult.  In  general,  Digital  Lava's  efforts to protect  its  intellectual
property  rights  may  not  be  effective  to  prevent  misappropriation  of its
technology,  or to prevent the  development  and design by others of products or
technologies  similar to or  competitive  with those  developed by Digital Lava.
Digital  Lava's  failure or  inability to protect its  proprietary  rights could
materially  adversely  affect Digital Lava's business,  financial  condition and
results of operations.

     Digital Lava also relies on certain  technology that it licenses from third
parties,  including  software  that  is  integrated  with  internally  developed
software and used in Digital Lava's products,  to perform key functions.  In the
future,  third-party technology licenses may not be available to Digital Lava on
commercially  reasonable terms. The loss of any of these technologies could have
a material  adverse effect on Digital Lava's business,  financial  condition and
results of operations.


Employees

     Digital  Lava  currently  has 14  full-time  employees  and  two  part-time
employees,  including four in product  development,  three in customer  service,
four in sales and marketing and five in finance and administration.  Both of the
part-time  employees  will become  consultants  to Digital  Lava  following  the
completion  of this  offering.  All  employees  except Roger Berman are based at
Digital Lava's executive offices in Los Angeles, California.


     Digital Lava has entered into employment  agreements with Joshua  Sharfman,
Chief Executive Officer, and Thomas Stigler, Vice President,  Sales and Business
Strategy,  which  commence on the closing  date of this  offering and expire two
years later.  Mr. Sharfman will become President of Digital Lava upon completion
of this offering. Messers. Sharfman and Stigler will each receive an annual base
salary of  $230,000,  40,000 stock  options  exercisable  at the initial  public
offering  price per share and a one-time  cash bonus of  $60,000.  Digital  Lava
intends  to  hire  additional  employees  in  product  development,   sales  and
marketing.  None  of  Digital  Lava's  employees  is  subject  to  a  collective
bargaining  agreement,  and Digital Lava believes  that its  relations  with its
employees are good.


Facilities


     Digital  Lava's  executive   offices  are  located  in  west  Los  Angeles,
California  in an office  building in which  Digital Lava leases an aggregate of
3,585 square feet at a current monthly rental of $6,811.50.  The lease agreement
is non-cancelable  and terminates on June 2, 2000. Digital Lava has an option to
extend the lease  agreement for one  additional 3 year term.  During the next 12
months,  Digital Lava plans to acquire additional space at its current location.
If additional  space is not available,  however,  Digital Lava will sublease its
current  space and lease new space at a new location.  Digital Lava  anticipates
that it will  require  additional  space  within  the next 12  months,  and that
suitable  additional space will be available on commercially  reasonable  terms,
although there can be no assurance in this regard. Digital Lava does not own any
real estate.



                                      -28-
<PAGE>

Legal Proceedings

     Digital Lava is not currently  subject to any material  legal  proceedings.
Digital Lava may from time to time become a party to various  legal  proceedings
arising in the ordinary course of its business.



                                      -29-
<PAGE>

                                   MANAGEMENT

Directors and Officers

     Set forth below are the directors and officers of Digital Lava:

Name                          Age      Position
- ----                          ---      --------

Dr. James W. Stigler          44       Chairman of the Board

Joshua D.J. Sharfman          41       Chief Executive Officer and Director

Thomas H. Stigler             42       Vice President, Sales and Business 
                                       Strategy and Director

Roger Berman                  44       Director

Gerald Porter                 54       Director

Danny Gampe                   44       Chief Financial Officer

Patricia Bodner               36       Vice President of Worldwide Marketing

Michael Goodell               42       Vice President of Consulting and Services

     Dr.  James W.  Stigler has served as Chairman of the Board for Digital Lava
since its  inception  in July 1995.  He is  currently  a  part-time  employee of
Digital Lava. Dr. Stigler is a professor, author and researcher in the fields of
education,  psychology and video research. Since 1991, Dr. Stigler has served as
a Professor at the University of California, Los Angeles. From 1983 to 1991, Dr.
Stigler  served as an Associate  Professor  at the  University  of Chicago.  Dr.
Stigler holds an A.B.  degree from Brown  University,  a Masters degree from the
University of  Pennsylvania  and a Ph.D.  from the  University of Michigan.  Dr.
Stigler is the brother of Thomas Stigler.

     Joshua D.J.  Sharfman has served as Chief Executive  Officer and a director
of Digital Lava since May 1996. Upon  completion of this offering,  Mr. Sharfman
will become President of Digital Lava. From 1994 to 1996, Mr. Sharfman served as
Vice  President  of Research  and  Development  at  ParcPlace-Digitalk,  Inc., a
cross-platform object-oriented software firm. From 1993 to 1994, he operated his
own software development consulting firm. From 1984 to 1993, Mr. Sharfman served
as Executive  Vice President of Research and  Development  at Dassault  Systemes
USA, a wholly owned  subsidiary of Dassault  Systemes  SARL, and in a variety of
marketing and development  management functions at CADAM Inc., both of which are
CAD/CAM software vendors. From 1981 to 1984, Mr. Sharfman served as Section Head
of the Electro-Optical and Data Systems Group at Hughes Aircraft Company.  Since
1980, Mr. Sharfman has also served as an Adjunct Professor of Engineering at the
University of Southern  California.  Mr.  Sharfman holds a B.S.  degree from the
University of California,  Los Angeles and a M.S.  degree from the University of
Southern California.

     Thomas H. Stigler has served as Vice President, Sales and Business Strategy
and a director of Digital  Lava since  November  1995.  From January to November
1995,  Mr.  Stigler  served as an Account  Executive at Sybase,  Inc, a database
software  company.  From January 1993 to January  1995,  Mr.  Stigler  served as
District  Manager of the Gulf Coast Region for Hitachi Data Systems  Corp.  From
December 1980 to January  1993,  Mr.  Stigler held several sales and  management
positions at IBM Corporation  including Account Executive and Marketing Manager.
Mr.  Stigler  holds a B.S.  degree  in  Radio,  TV and  Film  from  Northwestern
University. Mr. Stigler is the brother of Dr. James Stigler.



                                      -30-
<PAGE>

     Roger Berman has served as a director of Digital  Lava since its  inception
in July 1995. He is currently a part-time  employee of Digital  Lava.  From July
1995 to December  1997,  Mr. Berman was the President of Digital Lava.  Prior to
joining  Digital Lava, Mr. Berman served as President of St. Eve  International,
Inc., an apparel company,  from May 1992 to July 1995 and Sherne Lingerie,  Inc.
from January 1986 to December  1991. Mr. Berman holds a B.A degree from Hamilton
College and an MBA from New York University.

     Gerald  Porter has served as a director of Digital Lava since January 1996.
Mr. Porter has been a consultant in the software  services  industry since 1995.
From 1989 to 1995,  Mr.  Porter  served as  President  of Systems  and  Computer
Technology Corp., a software development company. Prior to 1989, Mr. Porter held
several  senior  positions  in  the  banking  industry,  including  Senior  Vice
President at Bank of America and Chief  Operating  Officer at American  Security
Bank. Mr. Porter holds a B.A. degree from Edinboro University in Pennsylvania.

     Danny  Gampe has served as Chief  Financial  Officer of Digital  Lava since
January 1998.  From 1997 to January 1998,  Mr. Gampe served as Vice President of
Finance  and  Administration  for  eShare  Technologies,  an  Internet  software
development firm. From 1992 to 1997, Mr. Gampe served as Chief Financial Officer
of Robbins Research  International,  a seminar development company. From 1991 to
1992,  Mr. Gampe  served as Manager of  Financial  Planning & Analysis at Wahlco
Environmental Systems, Inc. Mr. Gampe holds a B.A. degree from the University of
California  at Long  Beach  and an MBA  from  the  University  of  Redlands.  In
addition, Mr. Gampe has been a Certified Management Accountant since 1993.

     Patricia  Bodner has served as Vice  President of Worldwide  Marketing  for
Digital Lava since May 1997.  From  September  1995 to December 1996, Ms. Bodner
served as Senior Vice  President  of  Marketing  for  Inscape,  a  joint-venture
between Warner Music Group, HBO and Nash New Media. From November 1994 to August
1995, Ms. Bodner served as Vice President of Marketing for BMG Video, a division
of BMG Entertainment of North America.  From November 1991 to November 1994, Ms.
Bodner served as Vice  President of Marketing at New Line Home Video, a division
of Time Warner Inc. From  September  1986 to November 1991, Ms. Bodner served as
National Sales Promotion Manager at Warner Home Video, a division of Time Warner
Inc. Ms. Bodner holds a B.A. degree from the University of Wisconsin-Madison.

     Michael Goodell has served as Vice President of Consulting and Services for
Digital Lava since October 1997.  From June 1979 to September  1997, Mr. Goodell
held several  positions at IBM Corporation,  including  Principal of Consulting,
Manager  of   Industry   Marketing,   Marketing   Manager   and   Senior   Sales
Representative. Mr. Goodell holds a B.S. and a M.S. degree from Rice University.

Directors' Compensation

     Digital  Lava's  directors who are not full-time  employees of Digital Lava
receive  $1,000 for  attendance at each meeting of the board of directors or any
committee of the board and will be reimbursed for their  out-of-pocket  expenses
in connection with their attendance. No directors' fees have been paid to date.

Committees of the Board


     Upon  completion  of this  offering,  the board of directors  will have two
standing  committees:  the Audit Committee and the Compensation  Committee.  The
Audit Committee will review with Digital Lava's  independent  public accountants
the scope and adequacy of the audit to be performed  by the  independent  public
accountants, the accounting practices,  procedures and policies of Digital Lava,
and all related party transactions. The Compensation Committee will recommend to
the board the compensation to be paid to



                                      -31-
<PAGE>

officers and directors,  administer Digital Lava's stock option plan and approve
the grant of options  under the stock option plan.  Digital Lava  currently  has
only one  disinterested  director  on its  board  of  directors.  At  least  two
disinterested  directors  will be added to the board of directors  following the
completion  of this offering and both  committees  will be comprised of at least
two disinterested directors.

Executive Compensation

     Summary Compensation. The following table sets forth the total compensation
paid  during  1998 to  Digital  Lava's  Chief  Executive  Officer  and the other
executive officers whose 1998 compensation exceeded $100,000.

<TABLE>
<CAPTION>
                                                          Annual Compensation        Long Term Compensation Awards
                                                        ------------------------     -----------------------------
                                                                                      Securities
Name and                                                                              Underlying       All Other
Principal Position                                      Salary($)      Bonus ($)      Options (#)    Compensation
- ------------------                                      ---------      ---------      -----------    ------------
<S>                                                      <C>                <C>            <C>            <C>
Joshua Sharfman
 Chief Executive Officer........................         $190,000           --             --             --

Thomas Stigler
 Vice President, Sales/Business Strategy........          177,501           --             --             --

Patricia Bodner
 Vice President, Worldwide Marketing............          132,917           --             --             --

Michael Goodell
 Vice President, Consulting/Services............          105,417           --             --             --
</TABLE>

     Option Grants. No options were granted in 1998 to any of the officers named
in the above table.


     Option   Exercises  and  Option  Values.   The  table  sets  forth  certain
information  with respect to stock options held by the  above-named  officers on
December 31,  1998.  These  officers  did not exercise any options in 1998.  The
value of the options was based on the assumed  initial  offering price per share
and the exercise price of the options at December 31, 1998.  Upon  completion of
the  offering,  all of these  options will vest and the  exercise  price will be
reduced to the initial public offering price per share.  Under their  employment
agreements,  Mr.  Sharfman and Mr. Stigler will each receive options to purchase
40,000  shares of common stock at the initial  public  offering  price per share
following the completion of this offering.


<TABLE>
<CAPTION>
                                      Number of Shares
                                     of Stock Underlying            Value of Unexercised In-
                                     Unexercised Options               the-Money Options
                                     at December 31, 1998           at December 31, 1998 ($)  
                                ------------------------------    ----------------------------
Name                            Exercisable      Unexercisable    Exercisable    Unexercisable
- ----                            -----------      -------------    -----------    -------------
<S>                                <C>               <C>               <C>            <C>
Joshua Sharfman ...........         --                --               --             --
Thomas Stigler ............         --                --               --             --
Patricia Bodner ...........        3,830             3,830             --             --
Michael Goodell ...........        8,207             8,207             --             --
</TABLE>

Employment and Consulting Agreements


     Digital Lava has entered into employment  agreements with Joshua  Sharfman,
Chief Executive Officer,  and President,  upon completion of this offering,  and
Thomas  Stigler,  Vice  President  of Sales and  Business  Strategy,  which will
commence  on the  closing  date  of  the  offering  and  expire  on  the  second
anniversary of the closing date. Under the terms of their employment agreements,
Mr.  Sharfman  and Mr.  Stigler  will  each  receive  an annual  base  salary of
$230,000,  40,000 stock options exercisable at the initial public offering price
per share,  and a one-time cash bonus of $60,000.  Mr.  Sharfman and Mr. Stigler
will be



                                      -32-
<PAGE>

eligible to receive additional stock options, bonuses and a higher salary at the
discretion of the board of directors.


     In addition,  the  agreements  provide  that if either Mr.  Sharfman or Mr.
Stigler is terminated without cause or required to perform a material portion of
his  services  at a location  more than 25 miles  from  Digital  Lava's  current
location in Los Angeles, California, they will receive a severance payment equal
to their annual salary.  Mr. Sharfman will receive a severance  payment equal to
eight months' pay, or pay through the end of the term if less than eight months,
if he elects to resign after the  appointment of an executive  officer senior in
position  or  responsibility  to him or  designation  of  another  person as the
President or Chief  Executive  Officer of Digital Lava. Mr. Stigler will receive
an identical  severance  payment if he elects to resign after the appointment of
an executive  officer in charge of sales and marketing or designation of another
person as Vice President of Sales and Business Strategy of Digital Lava. A state
court  may  determine  not  to  enforce,  or  only  partially  enforce,  certain
provisions of these agreements.


     Digital  Lava has entered into a consulting  agreement  with Roger  Berman,
currently a part-time  employee and  director.  The  agreement has a term of two
years and begins on the closing date of this  offering.  Mr. Berman will receive
$60,000 upon the closing of this  offering and an annual fee of $60,000.  At the
closing of this offering, he will cease to be an employee of Digital Lava.

     Digital Lava has entered into a consulting  agreement  with James  Stigler,
currently a part-time  employee and Chairman of the Board.  The  agreement has a
term of two years and begins on the closing date of this  offering.  Dr. Stigler
will  receive  $40,000  upon the closing of this  offering  and an annual fee of
$24,000.  At the  closing of this  offering,  he will cease to be an employee of
Digital Lava.

Indemnification of Directors and Officers and Related Matters


     The  certificate  of  incorporation  of Digital Lava provides  that, to the
fullest  extent  permitted by applicable  law,  Digital Lava will  indemnify any
person who was or is a party or is  threatened  to be made a party to an action,
suit or proceeding, whether civil, criminal, administrative or investigative, by
reason of the fact that the  person is or was  director,  officer,  employee  or
agent of Digital Lava or serves or served any other enterprise at the request of
Digital Lava.

     In addition,  the certificate of incorporation  provides that a director of
Digital Lava shall not be personally  liable to Digital Lava or its stockholders
for monetary damages for breach of the director's  fiduciary duty. However,  the
certificate  does not  eliminate or limit the liability of a director for any of
the following reasons:

o    a  breach  of the  director's  duty  of  loyalty  to  Digital  Lava  or its
     stockholders;
o    acts or omissions not in good faith or that involve intentional  misconduct
     or knowing violation of law;
o    a transaction from which the director derived an improper personal benefit;
     or
o    for  unlawful  payments of  dividends  or  unlawful  stock  redemptions  or
     repurchases.

     Digital Lava will purchase and maintain  directors' and officers' insurance
as soon as the board of directors determines practicable,  in amounts which they
consider  appropriate,  insuring the directors against any liability arising out
of the  director's  status as a director of Digital Lava  regardless  of whether
Digital Lava has the power to indemnify the director against the liability under
applicable law.

     Digital Lava has been  advised  that it is the  position of the  Commission
that insofar as provisions of the certificate of incorporation may be invoked to
disclaim   liability  for  damages  arising  under  the  Securities  Act,  these
provisions are against public policy as expressed in the Securities Act and are,
therefore,



                                      -33-
<PAGE>

unenforceable.

1996 Incentive and Non-Qualified Stock Option Plan

     The board of  directors  has  adopted  Digital  Lava's 1996  Incentive  and
Non-Qualified  Stock Option Plan.  The plan  provides for the grant of incentive
stock options to employees,  including  employee  directors,  and  non-qualified
stock options to employees, directors and consultants. A total of 250,000 shares
of common stock have been reserved for issuance under the plan.


     Upon the completion of this offering,  139,622  options will be outstanding
under the plan at a weighted average exercise price per share of $7.58, assuming
an initial  public  offering  price of $7.50 per share.  All of the  outstanding
options will be fully vested and  exercisable.  The plan is  administered by the
board  of  directors  and,  following  the  completion  of  the  offering,   the
Compensation Committee of the board. Options granted under the plan will vest as
determined by the  Compensation  Committee,  and may accelerate and become fully
vested in the event of an  acquisition  of Digital Lava. The exercise of options
granted  under the plan will be as  determined  by the  Compensation  Committee,
although the exercise price of incentive stock options must be at least equal to
the fair  market  value of the common  stock on the date of grant.  The board of
directors may amend or modify the plan at any time.  The plan will  terminate in
2006 unless terminated earlier by the board of directors.




                                      -34-
<PAGE>

                              CERTAIN TRANSACTIONS


     The law firm of  Ehrenreich  Eilenberg  Krause & Zivian  LLP has  performed
legal services for Digital Lava in connection with this offering and may perform
legal  services  for Digital Lava  following  this  offering.  In 1996 and 1997,
Digital Lava issued to Eilenberg & Zivian, an affiliate of Ehrenreich  Eilenberg
Krause & Zivian  LLP,  warrants to purchase  an  aggregate  of 23,212  shares of
common stock at an exercise price of $6.46. Eilenberg & Zivian is also the owner
of 9,334 shares of common stock which it received  from Digital Lava in exchange
for  services in 1995.  Under an  agreement  dated as of  December 1, 1997,  E&Z
Investments,  an  affiliate  of  Ehrenreich  Eilenberg  Krause & Zivian LLP, has
currently  exercisable  options to purchase  an  aggregate  of 16,420  shares of
common stock at an exercise  price of $.91 per share from Messrs.  James Stigler
and Berman. E&Z Investments also has currently exercisable options,  assigned to
it by Judson  Cooper,  to purchase an  aggregate of 8,207 shares of common stock
from Messrs. James Stigler,  Thomas Stigler,  Berman and Sharfman at an exercise
price of $.91 per share.

   
     In January 1998, Digital Lava entered into a financial consulting agreement
with Prism Ventures LLC under which Prism is to receive $300,000, payable on the
earlier of the  consummation of this offering or December 31, 1998 for financial
and strategic advisory consulting services.  In February 1999, Prism and Digital
Lava agreed to terminate  this  agreement  and that no  compensation  was due to
Prism.  In 1997,  Prism  received  $100,000  from  Digital  Lava for  consulting
services. Judson Cooper is a member of Prism.
    

     Under an agreement dated as of January 31, 1997,  Judson Cooper was granted
currently  exercisable  options to purchase an  aggregate  of 159,522  shares of
common stock from Messrs. James Stigler,  Thomas Stigler, Berman and Sharfman at
an exercise price of $0.91.  Of these options,  Mr. Cooper  assigned  options to
purchase 8,207 shares to E&Z Investments.

     Digital Lava has entered into a consulting  agreement  with Roger Berman in
which Mr.  Berman has agreed to provide  Digital  Lava with  certain  financial,
operational and strategic development  services,  including financing and credit
strategies, cash management and human resources. The agreement has a term of two
years and begins on the closing date of this  offering.  Mr. Berman will receive
$60,000  upon the closing of this  offering  and an annual fee of  $60,000.  Mr.
Berman is currently a part-time  employee and a director of Digital Lava. At the
closing of this offering, he will cease to be an employee of Digital Lava.

     Digital Lava has entered into a consulting  agreement with James Stigler in
which Dr. Stigler has agreed to provide certain  consulting  services to Digital
Lava,  including  development,  financial and strategic advisory  services.  The
agreement  has a term  of two  years  and  begins  on the  closing  date of this
offering. Dr. Stigler will receive $40,000 upon the closing of this offering and
an annual fee of $24,000.  Dr.  Stigler is  currently a part-time  employee  and
Chairman of the Board of Digital Lava. At the closing of this offering,  he will
cease to be an employee of Digital Lava.


     Digital Lava issued a $20,000  promissory  note to James Stigler in October
1998. The note bears interest at 12% per annum and is payable in October 1999.

     In December 1998,  Digital Lava issued a $300,000  promissory note to Henry
Stigler,  father of James and Thomas Stigler. The note bears interest at 12% per
annum  and  will be paid at the  closing  of this  offering.  Mr.  Stigler  also
received  warrants to  purchase  150,000  shares of common  stock at 130% of the
initial public offering per share.


     Each of the  transactions  described  above were ratified by Digital Lava's
entire  board of  directors,  a majority of whom did not have an interest in the
transactions. Digital Lava believes that the terms of the transactions described
above were no less  favorable to Digital Lava than could have been obtained from
unaffiliated  third  parties.  Digital  Lava has  adopted  a  policy,  effective
following the consummation of this



                                      -35-
<PAGE>


offering,  that all future transactions  between it and its officers,  directors
and affiliates  must (1) be approved by a majority of those members of the board
of directors that are not parties, directly or indirectly through affiliates, to
the transaction and (2) be on terms no less favorable to Digital Lava than could
be obtained from unrelated third parties.




                                      -36-
<PAGE>

                             PRINCIPAL STOCKHOLDERS

     The following table sets forth certain information regarding the beneficial
ownership of the common stock,  as of December 31, 1998 by (1) each person known
by Digital Lava to be the  beneficial  owner of more than 5% of the  outstanding
shares of common stock, (2) each director and executive  officer of Digital Lava
and (3) all executive officers and directors of Digital Lava as a group.

   
     Beneficial  ownership has been  determined in accordance  with the rules of
the Securities and Exchange  Commission and includes voting or investment  power
with respect to shares.  Unless  otherwise  indicated,  the persons named in the
table have sole voting and investment power with respect to the number of shares
indicated as  beneficially  owned by them.  The number of shares of common stock
outstanding used in calculating the percentage  ownership for each listed person
includes the shares of common stock  underlying  options or warrants held by the
person and  exercisable  within 60 days of December 31, 1998 but excludes shares
of common stock underlying options or warrants held by any other person.
    

     "Shares of Common Stock  Beneficially  Owned"  includes  "Shares Subject to
Options Held by Others" and "Shares Issuable Upon Exercise of Options."


     Unless otherwise  indicated,  the address of each beneficial owner is 10850
Wilshire Boulevard, Suite 1260, Los Angeles, CA 90024.

<TABLE>
<CAPTION>

                                                                   Percentage of Common Stock 
                                                    Shares of          Beneficially Owned          Shares Subject        Shares
                                                  Common Stock     --------------------------        to Options         Issuable
Name and Address of Beneficial                    Beneficially       Before           After           Held by         Upon Exercise
Owner                                                Owned          Offering        Offering           Others          of Options
- -----                                                -----          --------        --------           ------          ----------
<S>                                                 <C>               <C>             <C>              <C>              <C>
Dr. James W. Stigler                                299,105           15.0%            6.8%            68,030              --

Thomas H. Stigler                                   239,403           11.8%            5.4%            39,880            40,000

Roger Berman                                        199,403           10.0%            4.5%            48,091              --

Judson Cooper                                       151,315            7.6%            3.4%              --             151,315
 181 Harbor Drive, Stamford, CT 06902

Joshua D.J. Sharfman                                139,702            6.9%            3.1%            19,941            40,000

Gerald Porter                                        83,330            4.2%            1.9%              --               3,330

Kenneth Mendoza                                      99,702            5.0%            2.3%              --                --

Michael Goodell                                      16,414              *               *               --              16,414

Patricia Bodner                                       7,660              *               *               --               7,660

Danny Gampe                                           5,472              *               *               --               5,472

All executive officers and directors as
a group (8 persons)                                 990,489           47.0%           22.0%            75,942            12,876
</TABLE>

*     less than 1%



                                      -37-
<PAGE>

                              SELLING STOCKHOLDERS

   
     The  registration  statement,  of which this prospectus  forms a part, also
relates to the  registration  by Digital  Lava,  for the  account of the selling
stockholders,  of an aggregate of 880,436 shares of common stock. The shares are
not being  underwritten by the  representative in connection with this offering.
The selling  stockholders  have agreed with Digital Lava and the  representative
not to directly or indirectly  offer,  sell,  transfer or otherwise  encumber or
dispose of any of their  common stock for a period of nine months after the date
of this  prospectus,  with the exception of two selling  stockholders  owning an
aggregate  of  30,000  shares of common  stock  who have  agreed  not to sell an
aggregate  of  20,000  of their  shares  for a period  of three  months  and the
remainder  of their  shares  for a period of six  months  after the date of this
prospectus.
    

     The sale of the shares by the selling  stockholders  may be  effected  from
time to time in transactions, which may include block transactions by or for the
account  of the  selling  stockholders,  in the  over-the-counter  market  or in
negotiated  transactions,  or through the  writing of options on the  shares,  a
combination  of these methods of sale, or otherwise.  Sales may be made at fixed
prices which may be changed, at market prices prevailing at the time of sale, or
at negotiated prices.

     The selling  stockholders  may effect these  transactions  by selling their
shares directly to purchasers,  through  broker-dealers acting as agents for the
selling stockholders, or to broker-dealers who may purchase shares as principals
and thereafter sell the shares from time to time in the over-the-counter market,
in negotiated transactions,  or otherwise.  Broker-dealers,  if any, may receive
compensation  in the form of  discounts,  concessions  or  commissions  from the
selling stockholders and/or the purchaser for whom the broker-dealers may act as
agents or to whom they may sell as principals or both, which  compensation as to
a particular broker-dealer may be in excess of customary commissions.

     The selling  stockholders and broker-dealers,  if any, acting in connection
with sales,  might be deemed to be "underwriters"  within the meaning of Section
2(11) of the Securities  Act and any commission  received by them and any profit
upon the resale of the securities  might be deemed to be underwriting  discounts
and commissions under the Securities Act.


     Sales of any shares of common stock by the selling stockholders may depress
the price of the common  stock in any  market  that may  develop  for the common
stock.


     The following  table sets forth certain  information  known to Digital Lava
regarding  beneficial  ownership of Digital  Lava's  common stock by each of the
selling stockholders as of December 31, 1998 and as adjusted to reflect the sale
of shares offered in this  prospectus.  With the exception of Shahrokh  Sedaghat
who has been a  consultant  to Digital  Lava  since  October  1998,  none of the
selling  stockholders  has had any position with, held any office of, or had any
other material relationship with Digital Lava.


<TABLE>
<CAPTION>
                                         Shares Beneficially                           Shares Beneficially
                                            Owned Prior to         Number of Shares        Owned After
Name of Beneficial Owner (1)                   Offering              Being Offered        Offering (2)
- ----------------------------                   --------              -------------        ------------
<S>                                              <C>                   <C>                   <C>
Richard Stone..........................          161,250               161,250                   0

Navida, Inc............................          127,500               127,500                   0

Dolphin Waves, Inc.....................           60,000                60,000                   0

Shahrokh Sedaghat......................           47,875 (3)            45,000               2,875

Shapour and Parvindokht................           45,000                45,000                   0
   Sedaghat

Theodore Friedman......................           33,750                33,750                   0

Eli Jacobsen...........................           30,000                30,000                   0

David Stone............................           30,000                30,000                   0

Glen Sutton III........................           30,000                30,000                   0
</TABLE>



                                      -38-
<PAGE>

<TABLE>
<S>                                               <C>                   <C>                 <C>
Norman Veitzer........................            30,000                30,000                   0

Harold Wrobel.........................            30,000                30,000                   0

Broadway Partners.....................            22,500                22,500                   0

Christine Walley......................            22,500                22,500                   0

Sheila Sconiers.......................            19,500                19,500                   0

   
Stephanie Rubin.......................             7,500 (4)             7,500                   0
    

John Hancock Global...................            16,667                16,667                   0
    Technology Fund

Joseph Habert.........................            15,000                15,000                   0

Georgia Schley........................            15,000                15,000                   0

Arthur Steinberg IRA..................            15,000                15,000                   0

R. Steinberg Pension Trust............            15,000                15,000                   0

Grace Terry...........................            15,000                15,000                   0

Walter Terry..........................            15,000                15,000                   0

Eric Appell...........................            10,975 (5)             8,100               2,875

Ester Dusi............................             7,500                 7,500                   0

John Glorieux.........................             7,500                 7,500                   0

Jerry Heymann.........................             7,500                 7,500                   0

Andreas Iseli.........................             7,500                 7,500                   0

Mitchell Steinberg....................             7,500                 7,500                   0

Stephan Williams......................             7,500                 7,500                   0

Lawrence Manus........................             5,000                 5,000                   0

John Musinsky.........................             3,750                 3,750                   0

Michael Zylberman.....................             3,750                 3,750                   0

Frank Loccisano.......................             3,334                 3,334                   0

Christopher Creamer...................             3,000                 3,000                   0

Chana Sasha Foundation................             1,667                 1,667                   0

R. Merrill Hunter.....................             1,667                 1,667                   0

Marc Roberts..........................             1,667                 1,667                   0

Robert Steinberg......................             1,500                 1,500                   0

Keith Alliotts........................               417                   417                   0

Ryan Schinman.........................               417                   417                   0
</TABLE>

- ----------


(1)  Digital  Lava  believes the persons  named in the table  above,  based upon
     information  furnished by these  persons,  have sole voting and  investment
     power with respect to the number of shares beneficially owned by them.


(2)  Assumes that all shares of common stock being registered will be sold.

(3)  Includes 2,875 shares  issuable upon the exercise of currently  exercisable
     warrants.

   
(4)  The  Whitestone  Group,  an  entity  controlled  by Mrs.  Rubin's  husband,
     previously  owned warrants to purchase  10,943 shares of common stock.  The
     Whitestone  Group  and the  Company  agreed  to the  cancellation  of these
     warrants in February 1999. Ms. Rubin disclaims any beneficial  ownership of
     any stock owned by the Whitestone Group.
    

(5)  Includes 2,875 shares  issuable upon the exercise of currently  exercisable
     warrants.


                                      -39-
<PAGE>

                            DESCRIPTION OF SECURITIES

     The authorized  capital stock of Digital Lava consists of 35,000,000 shares
of common  stock,  $.0001 par value and  5,000,000  shares of  preferred  stock,
$.0001 par value.  Upon  completion  of the  offering,  there will be  4,396,092
shares of common stock  issued and  outstanding,  no shares of  preferred  stock
outstanding and 1,200,000 warrants issued and outstanding.

Recapitalization


     Prior to the sale of securities in this  offering,  Digital Lava will amend
its certificate of incorporation to effect a 1 for 9.139 reverse stock split and
complete a recapitalization  of its authorized,  issued and outstanding  capital
stock and debt.  Prior to the reverse  split and the  recapitalization,  Digital
Lava will have outstanding:  1,201,960 shares of common stock; 809,565 shares of
Series A  preferred  stock;  50,740  shares of Series B preferred  stock;  8,500
shares of Series B-1  preferred  stock;  and 30,000 shares of Series C preferred
stock. All of the preferred stock automatically converts to common stock upon an
initial  public  offering  of  the  common  stock.  In  addition,  prior  to the
recapitalization,  Digital Lava will have  outstanding  an  aggregate  principal
amount of $5,319,500  of  promissory  notes.  An aggregate  principal  amount of
$1,750,000 of promissory  notes matured on November 20, 1998. All of the holders
of these notes have agreed to extend the maturity  date of their notes until the
earlier of February 19, 1999 or the consummation of this offering.

     As of January 1, 1999, we were in default on the repayment of an additional
aggregate  principal amount of 3,019,500 of promissory notes. In connection with
the recapitalization:

o    holders of an  aggregate  principal  amount of  $1,532,000  of these  notes
     agreed to extend the term of their notes to the earlier of the closing date
     of  this  offering  or  February  19,  1999  and  convert  one-half  of the
     outstanding principal of their notes, the accrued interest on the notes and
     the warrants  received in connection with the issuance of the notes into an
     aggregate of 456,600 shares of common stock; the remaining  one-half of the
     principal amount of the notes will be paid at the closing of this offering;
o    holders of an aggregate  principal amount of $187,500 of these notes agreed
     to extend the term of their notes to June 30,  1999;  however,  because the
     closing of this  offering did not occur by December  31,  1998,  the entire
     principal  amount of their notes became due and  payable;  the holders have
     agreed to waive the default and in consideration Digital Lava has agreed to
     pay the entire principal amount of their notes,  and accrued  interest,  at
     the closing of this offering;
o    holders of an  aggregate  principal  amount of  $1,300,000  of these  notes
     agreed to extend the term of their notes to the earlier of the closing date
     of  this  offering  or  February  19,  1999  and  convert  one-half  of the
     outstanding principal of their notes, the accrued interest on the notes and
     the warrants  received in connection with the issuance of the notes into an
     aggregate of 390,000 shares of common stock; the remaining  one-half of the
     principal  amount  of the  notes,  and a success  fee,  will be paid at the
     closing of this offering;

o    11,030  shares of common stock and an aggregate of 8,824 shares of Series A
     preferred  stock held by certain  officers and directors and an employee of
     Digital Lava will be canceled;

o    holders of outstanding  warrants to acquire  107,689 shares of common stock
     agreed to convert their warrants into 30,836 shares of common stock;
o    holders  of an  aggregate  of 3,000  shares of Series B-1  preferred  stock
     agreed to exchange  their shares for an aggregate of 3,600 shares of Series
     B preferred stock; and
o    Digital Lava will amend its  certificate of  incorporation  to increase the
     conversion  ratios  of the  Series B and C  preferred  stock  from  10:1 to
     20.3099:1  and  19.3702:1,  respectively.  As a  result  of the  change  in
     conversion  ratios,  Digital Lava will record a dividend of $690,469 to the
     holders of the Series B and C preferred stock.

All information set forth below gives effect to the certificate of incorporation
to be filed prior to the sale of 



                                      -40-
<PAGE>

securities in this offering.

Common Stock


     Holders of common stock are entitled to one vote for each share held on all
matters  submitted to a vote of stockholders  and do not have cumulative  voting
rights.  Accordingly,  holders  of a  majority  of the  shares of  common  stock
entitled to vote in any  election of  directors  may elect all of the  directors
standing for election.  Holders of common stock are entitled to receive  ratably
dividends,  if any, as may be declared  by the board of  directors  out of funds
legally available therefor,  subject to any preferential  dividend rights of any
outstanding preferred stock. Upon the liquidation,  dissolution or winding up of
Digital  Lava,  the holders of common stock are entitled to receive  ratably the
net assets of Digital  Lava  available  after the payment of all debts and other
liabilities and subject to the prior rights of any outstanding  preferred stock.
Holders  of  common  stock  have  no  preemptive,  subscription,  redemption  or
conversion  rights.  The outstanding  shares of common stock are, and the shares
offered by Digital  Lava in this  offering  will be,  when  issued and paid for,
fully paid and nonassessable.  The rights, preferences and privileges of holders
of common stock are subject to, and may be adversely  affected by, the rights of
the holders of shares of any series of  preferred  stock which  Digital Lava may
designate and issue in the future.


Preferred Stock


     Upon the closing of this  offering,  the board of  directors  will have the
authority, without further action by the stockholders,  to issue up to 5,000,000
shares  of  preferred  stock  in one or  more  series  and  to  fix  the  right,
preferences, privileges and restrictions of the preferred stock, including:

o    dividend rights;
o    dividend rates;
o    conversion rights;
o    voting rights, which may be greater or lessor than the voting rights of the
     common stock;
o    rights and terms of redemption;
o    liquidation preferences;
o    sinking fund terms; and
o    the number of shares constituting any series or the designation of a series
     without any further vote or action by the stockholders.

The  issuance of shares of  preferred  stock could  adversely  affect the voting
power of holders of common  stock and the  likelihood  that these  holders  will
receive  dividend  payments and  payments  upon  liquidation  and could have the
effect of delaying, deferring or preventing a change in control of Digital Lava.
Digital Lava has no present  plans to issue any  additional  shares of preferred
stock.

Outstanding Warrants

   
     Prior to the sale of securities in this  offering,  warrants to purchase an
aggregate of 628,109 shares of common stock at a weighted average exercise price
of $8.896 per share will be outstanding. Of these warrants, warrants to purchase
333,109 will be exercisable.
    

Registration Rights

     Holders of warrants to purchase  an  aggregate  of 614,978 of common  stock
have  certain  registration  rights  with  regard to the  resale  of the  shares
issuable upon exercise of their  warrants.  Additionally,  holders of options to
purchase an aggregate of 175,936  shares of common stock from certain of Digital
Lava's  founders have certain  registration  rights with regard to the resale of
the shares underlying their options.  Following the completion of this offering,
these holders could require Digital Lava to register for



                                      -41-
<PAGE>


resale  the  shares  issuable  upon  exercise  of the  warrants  and the  shares
underlying the options and the shares would then be freely tradeable, subject to
the lock-up  agreements  the holders have entered into with Digital Lava and the
representative.

Description of Warrants

       

     Exercise Price and Terms.  Each warrant  entitles the registered  holder to
purchase,  at any time commencing 12 months after date of this prospectus  until
60 months  after  the date of this  prospectus,  one share of common  stock at a
price equal to 120% of the initial public offering price of the common stock per
share. Commencing 18 months after the date of this prospectus, the warrants will
be subject to  redemption by Digital Lava, in whole but not in part, at $.10 per
warrant on 30 days' prior written  notice.  The warrants may only be redeemed if
the average  closing  sale price of the common stock as reported on the American
Stock Exchange  equals or exceeds 266% of the initial public  offering price per
share of the  common  stock  for any 20  trading  days  within  a  period  of 30
consecutive  trading  days ending on the fifth  trading day prior to the date of
notice of redemption.

     The holder of any warrant may exercise  their warrant by  surrendering  the
certificate representing the warrant to the warrant agent, with the subscription
form  properly  completed  and  executed,  together with payment of the exercise
price.  No  fractional  shares will be issued upon the exercise of the warrants.
The  exercise  price of the  warrants  bears no  relationship  to any  objective
criteria  of value and should in no event be regarded  as an  indication  of any
future market price of the securities offered in this offering.

     Adjustments. The exercise price of the warrants and the number of shares of
common  stock  issuable  upon  the  exercise  of the  warrants  are  subject  to
adjustment  in  certain  events,   including  stock  dividends,   stock  splits,
combinations or reclassifications of the common stock.

     Transfer,  Exchange and Exercise.  The warrants are in registered  form and
may be presented to the warrant agent for transfer,  exchange or exercise at any
time on or prior to their  expiration  date sixty (60) months  after the date of
this  prospectus,  at which time the warrants  will become wholly void and of no
value.  The warrants may not be exercised until 12 months after the date of this
prospectus.  If a market  for the  warrants  develops,  the  holder may sell the
warrants instead of exercising them. There can be no assurance,  however, that a
market for the warrants will develop or, if developed, will continue.

     Modification  of  Warrants.  Digital  Lava and the  warrant  agent may make
modifications  to the warrants as they deem  necessary and desirable that do not
adversely affect the interests of the warrantholders.

Certain Charter and By-Law Provisions

     Certain  provisions of Digital  Lava's  certificate  of  incorporation  and
bylaws  may have the  effect of making it more  difficult  for a third  party to
acquire, or of discouraging a third party from attempting to acquire, control of
Digital Lava. These provisions could limit the price certain  investors might be
willing to pay in the future for shares of Digital Lava's common stock.  Certain
of  these  provisions  allow  Digital  Lava to  issue  preferred  stock  without
stockholder  approval  and provide  that  special  meetings of  stockholders  of
Digital Lava may be called only by the President of Digital  Lava,  the board of
directors  or holders of not less than a majority  of the votes  entitled  to be
cast at the special  meeting.  These  provisions  may make it more difficult for
stockholders to take certain corporate actions and could have the effect of



                                      -42-
<PAGE>

delaying or preventing a change in control of Digital Lava.

Transfer Agent And Registrar

     The transfer agent and registrar for the common stock and the warrant agent
for the warrants is American Stock Transfer & Trust Company, New York, New York.




                                      -43-
<PAGE>

                         SHARES ELIGIBLE FOR FUTURE SALE


     Prior to this offering,  there has been no public market for Digital Lava's
common stock.  Future sales of substantial amounts of common stock in the public
market or the  availability  of shares  for sale,  could  adversely  affect  the
prevailing  market price and the ability of Digital Lava to raise equity capital
in the future.


     Upon completion of this offering,  Digital Lava will have 4,396,092  shares
of common stock  outstanding,  assuming no exercise of  outstanding  options and
warrants  or  the  underwriters'  over-allotment  option.  After  the  offering,
3,280,436  of the  4,396,092  shares of common  stock  will be freely  tradeable
without restriction under the Securities Act, except for any shares purchased by
an  "affiliate"  of Digital  Lava,  as that term is defined  under the rules and
regulations  of the  Securities  Act,  which  will  be  subject  to  the  resale
limitations of Rule 144 under the Securities Act.


     The remaining  1,115,656 shares of common stock were issued by Digital Lava
in private transactions in reliance upon one or more exemptions contained in the
Securities  Act, will be deemed  "restricted  securities"  within the meaning of
Rule 144  promulgated  under the Securities Act and may be publicly sold only if
registered under the Securities Act or sold under exemptions from the Securities
Act.  Because all of these  restricted  shares will have been held for more than
one year as of the date of this  prospectus,  all of the shares will be eligible
for public sale beginning 90 days after the effective date of this prospectus in
accordance with the requirements of Rule 144, subject to the lock-up  agreements
described below.

     In general,  under Rule 144(e),  as currently in effect, a stockholder,  or
stockholders  whose  shares are  aggregated,  including  an  affiliate,  who has
beneficially owned for at least one year shares of common stock that are treated
as  "restricted  securities,"  would be  entitled to sell  publicly,  within any
three-month  period,  up to the greater of 1% of the then outstanding  shares of
common stock,  43,538 shares  immediately after the completion of this offering,
or the average  weekly  reported  trading  volume in the common stock during the
four  calendar  weeks  preceding  the date on  which  notice  of sale is  given,
provided certain requirements are satisfied. In addition,  affiliates of Digital
Lava  must  comply  with  additional  requirements  of Rule 144 in order to sell
shares  of  common  stock,  including  shares  acquired  by  affiliates  in this
offering.  Under Rule 144, a stockholder deemed not to have been an affiliate of
Digital Lava at any time during the 90 days preceding a sale by him, and who has
beneficially  owned  for at least two years  shares  of  common  stock  that are
treated as  "restricted  securities,"  would be  entitled  to sell those  shares
without regard to the Rule 144 requirements.

     Holders of warrants to purchase an  aggregate  of 653,277  shares of common
stock have certain  registration  rights with regard to the resale of the shares
issuable upon exercise of their  warrants.  Additionally,  holders of options to
purchase an aggregate of 175,936  shares of common stock from certain of Digital
Lava's  founders have certain  registration  rights with regard to the resale of
the shares underlying their options.  Following the completion of this offering,
these  holders  could  require  Digital  Lava to register  for resale the shares
issuable upon exercise of the warrants and the shares underlying the options and
the shares  would then be freely  tradeable,  subject to the lock-up  agreements
described below.

   
     Except as noted below,  each of Digital Lava's officers and directors,  all
other holders of shares of common stock, and all holders of options and warrants
to acquire  shares of common stock have agreed not to,  directly or  indirectly,
offer,  sell,  transfer,  pledge,  assign,  hypothecate or otherwise encumber or
dispose of any of Digital Lava's securities, whether or not presently owned, for
a period  of 12  months  after  the date of this  prospectus  without  the prior
written consent of Digital Lava and the representative.  The holder of an option
to purchase  151,315 shares of common stock from certain  officers and directors
has entered into a similar  agreement  with Digital Lava and the  representative
for a three month  period with  respect to 400,877 of these shares and for a six
month  period  with  respect  to the  remainder  of these  shares.  The  selling
stockholders, with the exception of two selling stockholders owning an aggregate
of 30,000  shares of common  stock who have agreed not to sell an  aggregate  of
20,000 of their shares for a period of three  months and the  remainder of their
shares  for a period  of six  months  after  the date of this  prospectus,  have
entered  into  nine  month  lock-up   agreements   with  Digital  Lava  and  the
representative.  The holders of warrants  to purchase  275,000  shares of common
stock issued in connection with our December 1998 bridge  financing have entered
into six month lock-up agreements.
    


                                      -44-
<PAGE>


   
                                  UNDERWRITING

     The underwriters  named below, for whom Dirks & Company,  Inc. is acting as
representative,  have  severally  agreed,  subject  to the terms and  conditions
contained in the  underwriting  agreement to purchase  from  Digital  Lava,  and
Digital Lava has agreed to sell to the  underwriters  the  respective  number of
units opposite their names.


     Underwriters                                           Number of Units
     ------------                                           ---------------

     Dirks & Company, Inc.


                                                              ---------
     Total..............................                      1,200,000
                                                              =========

     Digital  Lava has agreed to sell the units to the  underwriters  on a "firm
commitment"  basis.  Termination  may only be based on events  that  result in a
material impairment of the agreement to offer the securities for sale.

     Digital  Lava has been  advised  by the  representative  that it  initially
proposes to offer the units at the public  offering price set forth on the cover
page of this prospectus.  The  representative  may allow certain dealers who are
members of the National Association of Securities Dealers,  Inc. concessions not
in  excess  of  $_______  per  unit,  of  which  amount a sum not in  excess  of
$__________ per unit may in turn be reallowed by these dealers to other dealers.
After  the  initial  distribution  of the  units,  the  public  offering  price,
concessions and reallowances  may be changed.  The  representative  has informed
Digital  Lava that it does not expect  sales to  discretionary  accounts  by the
underwriters to exceed five percent of the units offered by Digital Lava.

     Digital Lava has granted to the underwriters an option,  exercisable within
45 days of the date of this  prospectus,  to purchase  from  Digital Lava at the
offering price,  less  underwriting  discounts and the  non-accountable  expense
allowance,  all or part of an  additional  180,000  units on the same  terms and
conditions of the offering for the sole purpose of covering over-allotments,  if
any.

     Digital  Lava has agreed to  indemnify  the  underwriters  against  certain
liabilities,  including  liabilities  under the Securities Act. Digital Lava has
agreed to pay to the representative a non-accountable expense allowance equal to
three percent of the gross proceeds derived from the units underwritten, $50,000
of which has been paid to date.

     If at any time commencing 180 days after the date of this  prospectus,  the
closing  sale or bid  price of the  common  stock is  greater  than  150% of the
initial  public  offering  price of the  common  stock  for a period of five (5)
consecutive  trading days, the  representative  will, upon request,  release any
securities  subject to a lock-up  agreement  described  in "Shares  Eligible For
Future Sale." An appropriate  legend shall be marked on the face of certificates
representing  all the  securities.  In addition,  Digital Lava has agreed not to
sell or offer for sale any of its securities for a period of six (6) months from
the date of this prospectus without the consent of the representative, except in
connection with strategic  transactions or mergers and acquisitions for which no
consent is required.

     In connection with the offering,  Digital Lava has agreed to issue and sell
to the  representative  and/or its  designees,  at the  closing of the  proposed
underwriting, for nominal consideration,  five year representative's warrants to
purchase 240,000 shares of common stock and/or 120,000  redeemable  common stock
purchase  warrants.  The  representative's  warrants are exercisable at any time
during a period of four years  commencing  at the  beginning  of the second year
after their issuance and sale at a price of 165% of the initial public  offering
price per share of common stock and 165% of the initial  public  offering  price
per  redeemable  common  stock  purchase  warrant.  The shares of common  stock,
warrants  and shares of common  stock  underlying  the  warrants  issuable  upon
exercise of the representative's  warrants are identical to those offered to the
public. The representative's warrants contain anti-dilution provisions providing
for  adjustment  of the number of  securities  issuable upon the exercise of the
warrants under certain circumstances. The representative's warrants grant to the
holders and to the holders of the underlying  common stock and warrants  certain
rights  of  registration  of  the  common  stock  and  warrants  underlying  the
representative's warrants.

     Digital  Lava  has  also  agreed  to  provide  for a  finder's  fee  to the
representative if Digital Lava completes a merger, acquisition, joint venture or
any other capital business  transaction in which the  representative  introduces
Digital
    


                                      -45-
<PAGE>


   
Lava to the other party or  parties,  for a period of five years  following  the
effective date of the registration statement. The finder's fee is equal to 5% of
the first $3,000,000 of consideration involved in a transaction,  4% of the next
$3,000,000 of consideration,  3% of the next $2,000,000 of consideration,  2% of
the  next  $2,000,000  of  consideration  and 1% of the  excess,  if  any,  over
$10,000,000 of consideration.

     Digital Lava has agreed that for five (5) years from the effective  date of
the  registration  statement,  the  representative  may designate one person for
election  to  Digital  Lava's  board  of  directors.   In  the  event  that  the
representative  elects  not to  exercise  its  designation  right,  then  it may
designate one person to attend all meetings of Digital Lava's board of directors
for a  period  of  three  years.  Digital  Lava  has  agreed  to  reimburse  the
representative's  designee for all out-of-pocket expenses incurred in connection
with the designee's attendance at meetings of the board of directors.

     In connection with this offering,  certain  underwriters  and selling group
members  and  their  respective  affiliates  may  engage  in  transactions  that
stabilize,  maintain or otherwise  affect the market  prices of the common stock
and warrants. These transactions may include stabilization transactions effected
in accordance  with Rule 104 of Regulation M, under which persons may bid for or
purchase the common stock and/or  warrants for the purpose of stabilizing  their
respective market prices.

     The  underwriters  also may create a short  position for the account of the
underwriters by selling more units in connection with the offering than they are
committed to purchase  from Digital Lava,  and in this case may purchase  common
stock and warrants in the open market  following  completion  of the offering to
cover all or a portion of a short position.  The underwriters may also cover all
or a  portion  of a short  position  by  exercising  the  over-allotment  option
referred to above.  In addition,  the  representative  may impose "penalty bids"
under  contractual  arrangements  with the  underwriters and may reclaim from an
underwriter,  or dealer participating in the offering,  for the account of other
underwriters,  the  selling  concession  with  respect to the  common  stock and
warrants that are distributed in the offering but subsequently purchased for the
account  of  the  underwriters  in the  open  market.  Any  of the  transactions
described  in this  paragraph  and the  preceding  paragraph  may  result in the
maintenance of the prices of the common stock and warrants at a level above that
which  might  otherwise  prevail in the open  market.  None of the  transactions
described in either paragraph is required, and, if they are undertaken, they may
be discontinued at any time.

     Prior to this  offering,  there has been no public  market  for the  units.
Accordingly, the initial public offering price of the units and the terms of the
redeemable common stock purchase warrants were determined by negotiation between
Digital Lava and the representative. Among the factors considered in determining
the prices and terms, in addition to the prevailing market conditions,  were the
history of and the prospects for the industry in which Digital Lava competes, an
assessment of Digital  Lava's  management,  the  prospects of Digital Lava,  its
capital  structure  and other  factors that were deemed  relevant.  The offering
price does not  necessarily  bear any  relationship  to the  assets,  results of
operations or net worth of Digital Lava.

     The  expenses  of the  offering,  other  than  underwriting  discounts  and
commissions, are set forth below:

SEC Registration Fee                                                    $ 11,867
American Stock Exchange Listing Fee                                     $ 32,500
NASD Filing Fee                                                         $  4,768
Accounting Fees and Expenses*                                           $250,000
Printing and Engraving*                                                 $100,000
Legal Fees and Expenses*                                                $350,000
Blue Sky Fees and Expenses*                                             $ 20,000
Transfer Agent and Registrar Fees*                                      $  5,000
Miscellaneous Expenses*                                                 $ 25,865
                                                                        --------

Total                                                                   $800,000
                                                                        ========
- ----------
* Estimated.

     Digital Lava will pay all expenses of the offering,  including the expenses
of registering the selling stockholders' shares.

     Dirks & Company,  Inc., the  representative of the underwriters,  commenced
operations in July 1997. Dirks &
    


                                      -46-
<PAGE>


   
Company has co-managed only two public  offerings of securities and participated
as an underwriter in only three public offerings of securities. Accordingly, the
representative  has limited  experience as a co-manager or underwriter of public
offerings of securities.  In addition,  the representative is a relatively small
firm and no  assurance  can be given  that  the  representative  will be able to
participate as a market maker in the common stock or warrants.  No assurance can
be given that any  broker-dealer  will be a market maker in either of the common
stock or the warrants.

                                  LEGAL MATTERS

     The validity of the  securities  being offered by this  prospectus  will be
passed upon for Digital Lava by Ehrenreich  Eilenberg  Krause & Zivian LLP , New
York, New York.  This firm  beneficially  owns of 57,273 shares of common stock.
Orrick,  Herrington & Sutcliffe LLP, New York, New York, has acted as counsel to
the underwriters in connection with this offering.

                                     EXPERTS

     The  financial  statements of Digital Lava Inc. as of December 31, 1997 and
for the years ended December 31, 1997 and 1996 included in this  prospectus have
been so  included  in reliance  on the  report,  which  contains an  explanatory
paragraph  relating to Digital  Lava's ability to continue as a going concern as
described in note 2 to the financial statements, of PricewaterhouseCoopers  LLP,
independent  accountants,  given on the  authority  of this firm as  experts  in
auditing and accounting.

                             ADDITIONAL INFORMATION

     Digital  Lava has filed  with the  Securities  and  Exchange  Commission  a
registration statement on Form SB-2 under the Securities Act with respect to the
securities offered in this offering. This prospectus,  which forms a part of the
registration  statement,  does not contain all the  information set forth in the
registration  statement,  as  permitted  by the  rules  and  regulations  of the
Commission.  For  further  information  with  respect  to  Digital  Lava and the
securities  offered  in this  offering,  reference  is made to the  registration
statement.  Statements  contained in this  prospectus  as to the contents of any
contract or other document that has been filed as an exhibit to the registration
statement  are  qualified  in their  entirety by reference to the exhibits for a
complete statement of their terms and conditions. The registration statement and
other  information may be read and copied at the  Commission's  Public Reference
Room at 450 Fifth Street N.W.,  Washington,  D.C.  20549.  The public may obtain
information  on the  operation  of the  Public  Reference  Room by  calling  the
Commission  at   1-800-SEC-0330.   The  Commission   maintains  a  Web  site  at
http://www.sec.gov that contains reports, proxy and information statements,  and
other  information   regarding  issuers  that  file   electronically   with  the
Commission. Digital Lava's Web site can be accessed at www.digitallava.com.

     Upon  effectiveness  of the  registration  statement,  Digital Lava will be
subject to the reporting and other  requirements of the Exchange Act and intends
to furnish its  shareholders  annual  reports  containing  financial  statements
audited by its  independent  auditors and to make  available  quarterly  reports
containing  unaudited financial  statements for each of the first three quarters
of each year.
    


                                      -47-
<PAGE>


                                DIGITAL LAVA INC.

                          Index to Financial Statements

                                                                            Page
                                                                            ----


Report of Independent Accountants......................................     F-2
Balance Sheet..........................................................     F-3
Statement of Operations................................................     F-4
Statement of Stockholders' Deficit.....................................     F-5
Statement of Cash Flows................................................     F-6
Notes to Financial Statements..........................................     F-7


                                      F-1
<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Stockholders of Digital Lava Inc.


The reverse stock split described in Note 12 to the financial statements has not
been consummated at February 5, 1999. When it has been  consummated,  we will be
in a position to furnish the following report:


     "In our opinion,  the accompanying  balance sheet and related statements of
     operations,  of stockholders'  deficit and of cash flows present fairly, in
     all  material  respects,  the  financial  position of Digital  Lava Inc. at
     December 31, 1997, and the results of its operations and its cash flows for
     the years ended  December 31, 1996 and 1997 in  conformity  with  generally
     accepted  accounting   principles.   These  financial  statements  are  the
     responsibility  of  the  Company's  management;  our  responsibility  is to
     express an opinion on these financial  statements  based on our audits.  We
     conducted  our audits of these  statements  in  accordance  with  generally
     accepted  auditing  standards  which  require  that we plan and perform the
     audit to obtain reasonable assurance about whether the financial statements
     are free of material misstatement.  An audit includes examining,  on a test
     basis,  evidence  supporting  the amounts and  disclosures in the financial
     statements,  assessing  the  accounting  principles  used  and  significant
     estimates  made  by  management,   and  evaluating  the  overall  financial
     statement  presentation.  We believe  that our audits  provide a reasonable
     basis for the opinion expressed above.

     The accompanying  financial statements have been prepared assuming that the
     Company  will  continue as a going  concern.  As discussed in Note 2 to the
     financial  statements,  the  Company  has  suffered  recurring  losses  and
     negative cash flows from  operations,  has deficits in working  capital and
     stockholders'  equity,  and expects to incur future  losses.  These factors
     raise  substantial doubt about the Company's ability to continue as a going
     concern.  Management's  plans in regard to these matters are also described
     in Note  2.  The  accompanying  financial  statements  do not  include  any
     adjustments that might result from the outcome of this uncertainty."

PricewaterhouseCoopers LLP
New York, New York
July 31, 1998 except
   as to Note 12 which is as of
   January 12, 1999


                                      F-2
<PAGE>

                                DIGITAL LAVA INC.

                                  Balance Sheet

<TABLE>
<CAPTION>
                                                                                                      Pro Forma
                                                                                                     September 30,
                                                                     December 31,    September 30,       1998
                                                                         1997            1998         (Note 13)
                                                                     ------------    ------------    ------------
                                                                                              (Unaudited)
<S>                                                                  <C>             <C>             <C>         
                                Assets
Current Assets:
      Cash and cash equivalents ..................................   $    173,262    $     11,786    $     11,786
      Accounts receivable ........................................        167,112         183,952         183,952
      Other current assets .......................................         89,202          26,472          26,472
      Deferred offering costs ....................................             --         289,112         289,112
                                                                     ------------    ------------    ------------

          Total current assets ...................................        429,576         511,322         511,322
      Fixed assets, net ..........................................         94,137          75,075          75,075
      Other assets ...............................................          1,965          16,969          16,969
                                                                     ------------    ------------    ------------

                                                                     $    525,678    $    603,366    $    603,366
                                                                     ============    ============    ============

                 Liabilities and Stockholders' Deficit
Current liabilities:
      Accounts payable ...........................................   $    391,245    $    424,496    $    424,496
      Accrued interest ...........................................        239,439         874,176         468,472
      Accrued expenses ...........................................         60,151         511,328         511,328
      Notes payable, net of debt discount ........................      3,452,088       4,632,749       3,269,095
      Deferred revenue ...........................................             --         186,254         186,254
                                                                     ------------    ------------    ------------

          Total current liabilities ..............................      4,142,923       6,629,003       4,859,645
                                                                     ------------    ------------    ------------

Commitments and contingencies (Notes 11 and 12)
Stockholders' deficit:
      Convertible preferred stock - Series A, B, B-1
          and C, $.0001 par value; 5,000,000 shares authorized;
          98,349 shares issued and outstanding at
          December 31, 1997 and September 30, 1998, respectively;
          none issued and outstanding pro forma (liquidation
          preference of $1,626,965) ..............................              9               9              --
      Common stock, $0.0001 par value; 35,000,000 shares
          authorized; 131,524 shares issued and outstanding at
          December 31, 1997 and September  30, 1998, respectively;
          1,996,092 issued and outstanding pro forma .............             13              13             199
      Additional paid-in capital .................................      3,351,031       4,203,859      10,227,303
      Accumulated deficit ........................................     (6,968,298)    (10,229,518)    (14,483,781)
                                                                     ------------    ------------    ------------

          Total stockholders' deficit ............................     (3,617,245)     (6,025,637)     (4,256,279)
                                                                     ------------    ------------    ------------

                                                                     $    525,678    $    603,366    $    603,366
                                                                     ============    ============    ============
</TABLE>


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


                                      F-3
<PAGE>

                                DIGITAL LAVA INC.

                             Statement of Operations

<TABLE>
<CAPTION>
                                                                                Nine Months Ended
                                               Year Ended December 31,            September 30,
                                             --------------------------    --------------------------
                                                1996            1997          1997           1998
                                             -----------    -----------    -----------    -----------
                                                                                  (Unaudited)
<S>                                          <C>            <C>            <C>            <C>        
Revenues:
      Software licenses ..................   $        --    $   273,989    $   131,804    $   832,090
      Consulting and services ............            --        290,583        244,664        315,542
                                             -----------    -----------    -----------    -----------

          Total revenues .................            --        564,572        376,468      1,147,632
                                             -----------    -----------    -----------    -----------


Cost of revenues:
      Cost of software licenses ..........            --          1,968          1,059          7,708
      Cost of consulting and services ....            --        121,008        100,561        236,631
                                             -----------    -----------    -----------    -----------

          Total cost of revenues .........            --        122,976        101,620        244,339
                                             -----------    -----------    -----------    -----------

          Gross profit ...................            --        441,596        274,848        903,293
                                             -----------    -----------    -----------    -----------

Operating costs and expenses:
      Selling, general and administrative      1,522,757      3,316,961      2,337,115      2,773,240
      Research and development ...........       421,087        445,162        322,385        334,142
                                             -----------    -----------    -----------    -----------

          Total operating costs and
            expenses .....................     1,943,844      3,762,123      2,659,500      3,107,382
                                             -----------    -----------    -----------    -----------

          Loss from operations ...........    (1,943,844)    (3,320,527)    (2,384,652)    (2,204,089)
                                             -----------    -----------    -----------    -----------

Other income and expenses:
      Interest expense ...................      (450,563)      (924,842)      (762,517)    (1,057,131)
      Other income .......................         9,750             --             --             --
                                             -----------    -----------    -----------    -----------

          Total other income
            and expenses .................      (440,813)      (924,842)      (762,517)    (1,057,131)
                                             -----------    -----------    -----------    -----------

          Net loss .......................   $(2,384,657)   $(4,245,369)   $(3,147,169)   $(3,261,220)
                                             ===========    ===========    ===========    ===========


Basic and diluted loss per
      share (Note 2) .....................   $    (93.00)   $    (31.14)   $    (23.75)   $    (22.05)
                                             ===========    ===========    ===========    ===========

Weighed average common shares
      used in basic and diluted loss per
       share (Note 2) ....................        25,641        136,353        132,492        147,933
                                             ===========    ===========    ===========    ===========
</TABLE>



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


                                      F-4
<PAGE>

                                DIGITAL LAVA INC.

                       Statement of Stockholders' Deficit

<TABLE>
<CAPTION>
                                                                Series A          Series B         Series B-1           Series C
                                                              Convertible       Convertible        Convertible         Convertible
                                                            Preferred Stock   Preferred Stock    Preferred Stock     Preferred Stock
                                                            ---------------   ---------------  ------------------   ----------------
                                                            Shares   Amount   Shares   Amount   Shares    Amount    Shares   Amount
                                                            ------   ------   ------   ------   ------   --------   ------   -------
<S>                                                         <C>      <C>       <C>     <C>         <C>   <C>         <C>     <C>    
Balance, December 31, 1995 ..............................   88,584   $    9    1,772   $   --      602   $     --       --   $    --
  Issuance of convertible preferred stock for cash ......       --       --    2,471       --      328         --    2,462        --
  Issuance of convertible preferred stock warrants
    in conjunction with notes payable ...................       --       --       --       --       --         --       --        --
  Issuance of convertible preferred stock warrants
    for services ........................................       --       --       --       --       --         --       --        --
  Modification of outstanding convertible
    preferred stock warrants ............................       --       --       --       --       --         --       --        --
  Issuance of convertible preferred stock for services ..       --       --      383       --       --         --      821        --
  Issuance of convertible preferred stock in exchange for
    elimination of anti-dilution rights .................       --       --      926       --       --         --       --        --
  Issuance of common stock warrants in
    conjunction with notes payable ......................       --       --       --       --       --         --       --        --
  Issuance of common stock for services .................       --       --       --       --       --         --       --        --
  Net loss ..............................................       --       --       --       --       --         --       --        --
                                                            ------   ------   ------   ------   ------   --------   ------   -------

Balance, December 31, 1996 ..............................   88,584        9    5,552       --      930         --    3,283        --


  Issuance of common stock warrants in
    conjunction with notes payable ......................       --       --       --       --       --         --       --        --
  Issuance of common stock warrants for services ........       --       --       --       --       --                  --        --
  Modification of outstanding convertible
    preferred stock warrants ............................       --       --       --       --       --         --       --        --
  Modification of outstanding common stock warrants .....       --       --       --       --       --                  --        --
  Issuance of common stock for services .................       --       --       --       --       --         --       --        --
  Options issued by management and principal
    stockholders for services performed
    by consultants ......................................       --       --       --       --       --         --       --        --
  Issuance of common stock for elimination of
    anti-dilution rights ................................       --       --       --       --       --         --       --        --
  Net loss ..............................................       --       --       --       --       --         --       --        --
                                                            ------   ------   ------   ------   ------   --------   ------   -------

Balance, December 31, 1997 ..............................   88,584        9    5,552       --      930         --    3,283        --
Unaudited:
  Modification of outstanding convertible
    preferred stock warrants ............................       --       --       --       --       --         --       --        --
  Modification of outstanding common stock warrants .....       --       --       --       --       --                  --        --
  Issuance of common stock warrants for services ........       --       --       --       --       --                  --        --
  Issuance of common stock warrants in
    conjunction with notes payable ......................       --       --       --       --       --         --       --        --
  Modification of options issued by management
    and principal stockholders for services
    performed by consultants ............................       --       --       --       --       --         --       --        --
  Net loss
                                                            ------   ------   ------   ------   ------   --------   ------   -------

Balance, September 30, 1998 (unaudited) .................   88,584   $    9    5,552   $   --      930   $     --    3,283   $    --
                                                            ======   ======   ======   ======   ======   ========   ======   =======
<CAPTION>

                                                                 Common Stock           Additional
                                                         ---------------------------     Paid-In        Accumulated
                                                             Shares        Amount        Capital          Deficit         Total
                                                         ------------   ------------   ------------    ------------    ------------
<S>                                                           <C>       <C>            <C>             <C>             <C>
Balance, December 31, 1995 ...........................             --   $         --   $    216,991    $   (338,272)   $   (121,272)
  Issuance of convertible preferred stock for cash ...             --             --        469,680              --         469,680
  Issuance of convertible preferred stock warrants
    in conjunction with notes payable ................             --             --        803,170              --         803,170
  Issuance of convertible preferred stock warrants
    for services .....................................             --             --         50,800              --          50,800
  Modification of outstanding convertible preferred
    stock warrants ...................................             --             --         35,000              --          35,000
  Issuance of convertible preferred stock for services             --             --        110,000              --         110,000
  Issuance of convertible preferred stock in exchange
    for elimination of anti-dilution rights ..........             --             --              1              --               1
  Issuance of common stock warrants in
    conjunction with notes payable ...................             --             --          2,500              --           2,500
  Issuance of common stock for services ..............        110,732             11        101,185              --         101,196
  Net loss ...........................................             --             --             --      (2,384,657)     (2,384,657)
                                                         ------------   ------------   ------------    ------------    ------------

Balance, December 31, 1996 ...........................        110,732             11      1,789,327      (2,722,929)       (933,582)


  Issuance of common stock warrants in
    conjunction with notes payable ...................             --             --        501,319              --         501,319
  Issuance of common stock warrants for services .....             --             --          5,100              --           5,100
  Modification of outstanding convertible preferred
    stock warrants ...................................             --             --        153,535              --         153,535
  Modification of outstanding common
    stock warrants ...................................             --             --         59,663              --          59,663
  Issuance of common stock for services ..............          4,378             --         10,000              --          10,000
  Options issued by management and principal
    stockholders for services performed
     by consultants ..................................             --             --        832,089              --         832,089
  Issuance of common stock for elimination of
    anti-dilution rights .............................         16,414              2             (2)             --              --
  Net loss ...........................................             --             --             --      (4,245,369)     (4,245,369)
                                                         ------------   ------------   ------------    ------------    ------------

Balance, December 31, 1997 ...........................        131,524             13      3,351,031      (6,968,298)     (3,617,245)
Unaudited:
  Modification of outstanding convertible preferred
    stock warrants ...................................             --             --         30,978              --          30,978
  Modification of outstanding common
    stock warrants ...................................             --             --         10,050              --          10,050
  Issuance of common stock warrants for services .....             --             --         49,981              --          49,981
  Issuance of common stock warrants in
    conjunction with notes payable ...................             --             --        415,419              --         415,419
  Modification of options issued by management
     and principal stockholders for services
     performed by consultants ........................             --             --        346,400              --         346,400
  Net loss ...........................................             --             --             --      (3,261,220)     (3,261,220)
                                                         ------------   ------------   ------------    ------------    ------------

Balance, September 30, 1998 (unaudited) ..............        131,524   $         13   $  4,203,859    $(10,229,518)   $ (6,025,637)
                                                         ============   ============   ============    ============    ============
</TABLE>

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

                                       F-5
<PAGE>

                                DIGITAL LAVA INC.

                             Statement of Cash Flows

<TABLE>
<CAPTION>
                                                                                                              Nine Months
                                                                   Year Ended December 31,                 Ended September 30,
                                                               ------------------------------        ------------------------------
                                                                  1996                1997              1997               1998
                                                               -----------        -----------        -----------        -----------
                                                                                                               (Unaudited)
<S>                                                            <C>                <C>                <C>                <C>         
Cash flows from operating activities:
  Net loss .............................................       $(2,384,657)       $(4,245,369)       $(3,147,169)       $(3,261,220)
  Adjustments to reconcile net income
    to net cash provided by (used in)
    operating activities:
      Deferred revenues ................................                --                 --                 --            186,254
      Depreciation and amortization ....................            31,891            104,890             48,453            147,526
      Amortization of debt discount ....................           396,368            716,433            617,608            544,905
      Compensation from grant of
        non-employee stock options
         and warrants ..................................           261,996            866,589            789,055            396,381
    Changes in assets and liabilities
      affecting operating cash flows:
        Accounts receivable ............................                --           (167,112)           (72,426)           (16,840)
        Other assets ...................................                --             (3,406)                --            (14,543)
        Accounts payable ...............................            12,006            334,601             79,254             33,251
        Accrued interest ...............................            57,279             15,411            118,638            634,737
        Accrued expenses ...............................           (39,845)           182,160            (16,823)           451,177
                                                               -----------        -----------        -----------        -----------

Net cash used in operating activities ..................        (1,664,962)        (2,195,803)        (1,583,410)          (898,372)
                                                               -----------        -----------        -----------        -----------

Cash flows used in investing activities:
  Acquisition of fixed assets ..........................          (105,519)           (55,620)           (54,185)           (23,992)
  Deferred offering costs ..............................                --                 --                 --           (289,112)
                                                               -----------        -----------        -----------        -----------

Net cash used in investing activities ..................          (105,519)           (55,620)           (54,185)          (313,104)
                                                               -----------        -----------        -----------        -----------



Cash flows from financing activities:
  Proceeds from notes payable ..........................         1,300,000          2,869,500          2,169,500          1,050,000
  Repayment of notes payable ...........................                --           (450,000)          (450,000)                --
  Proceeds from issuance of preferred stock ............           469,680                 --                 --                 --
                                                               -----------        -----------        -----------        -----------

Net cash provided by financing activities ..............         1,769,680          2,419,500          1,719,500          1,050,000
                                                               -----------        -----------        -----------        -----------

Net increase (decrease) in cash and cash
  equivalents ..........................................              (801)           168,077             81,905           (161,476)
Cash and cash equivalents at beginning of
  period ...............................................             5,986              5,185              5,185            173,262
                                                               -----------        -----------        -----------        -----------

Cash and cash equivalents at end of period .............       $     5,185        $   173,262        $    87,090        $    11,786
                                                               ===========        ===========        ===========        ===========
</TABLE>


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


                                      F-6
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements

1.   Nature of Business and Reorganization

     Nature of Business

     Digital Lava Inc. (the  "Company")  develops and markets  video  publishing
software applications for corporate training, communications, distance learning,
research  and other  applications.  The  Company's  technology  allows  users to
organize  and  manage  video  content,  link  video to other  types of files and
publish  video with all of the linked  information  on CD-ROM or DVD,  corporate
intranets or the public Internet.

     Reorganization

     The  Company  originally  operated  as LAVA  L.L.C.,  a New Jersey  limited
liability  company  (the  "LLC")  which was formed in July 1995.  Pursuant  to a
Merger  Agreement  dated  November  26, 1996 by and among  Digital  Lava Inc., a
Delaware  Corporation  formed in June 1996  specifically for the purpose of this
merger,  and the LLC,  the  ownership  interests in the LLC were  exchanged  for
shares of series A, B, B-1 and C  convertible  preferred  stock of Digital  Lava
Inc.  (hereinafter  all references to the Company refer to Digital Lava Inc. and
its predecessor,  the LLC). The accompanying  financial statements and footnotes
reflect the reorganization for all periods presented.

2.   Summary of Significant Accounting Policies

     Basis of presentation

     The  accompanying  financial  statements  have been  prepared  assuming the
Company  will  continue as a going  concern.  Since  inception,  the Company has
suffered recurring losses and negative cash flows from operations,  has deficits
in working capital and stockholders' equity, and expects to incur future losses.
These conditions raise substantial doubt about the Company's ability to continue
as a going  concern.  The  Company's  ability to continue as a going  concern is
dependent  upon  its  ability  to  generate  sufficient  cash  flow to meet  its
obligations as they come due. In this regard,  management has implemented a plan
to raise additional  equity financing  through an initial public offering of its
common stock  ("IPO") and believes that such  financing,  together with existing
cash balances and other sources of liquidity (i.e., debt, equity,  etc), will be
sufficient  to meet  its  cash  needs  for at  least  the  next 12  months.  The
accompanying financial statements do not include any adjustments relating to the
recoverability  of the  carrying  amount of  recorded  assets  or the  amount of
liabilities that might result from the outcome of these uncertainties.

     Unaudited interim information

     The information  presented as of September 30, 1998, and for the nine month
periods ended September 30, 1997 and 1998, has not been audited.  In the opinion
of  management,   the  unaudited  interim  financial   statements   include  all
adjustments,  consisting  only of normal  recurring  adjustments,  necessary  to
present  fairly the Company's  financial  position as of September 30, 1998, and
the  results  of its  operations  and its cash flows for the nine  months  ended
September 30, 1997 and 1998,  and the  stockholders  deficit for the nine months
ended September 30, 1998.

     Use of estimates

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



                                      F-7
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements


     Cash equivalents

     The Company  considers  all highly  liquid  investments  purchased  with an
initial  maturity of 90 days or less to be cash equivalents and investments with
original maturities of greater than 90 days to be short-term investments.

     Fair value of financial instruments

     All current assets and liabilities are carried at cost, which  approximates
fair value because of the short maturity of those instruments.

     Concentration of risk

     Financial   instruments   which   potentially   subject   the   Company  to
concentration  of credit risk  consists  primarily of accounts  receivable.  The
company maintains an allowance for uncollectible  accounts receivable based upon
expected  collectibility and generally does not require collateral.  At December
31,  1997,  no allowance  for  uncollectible  accounts  was deemed  necessary by
management.  For the year ended  December 31, 1997,  one customer  accounted for
approximately 43% of the Company's total net revenues.

     Property and equipment

     Property and  equipment  comprised of computer and office  equipment and is
stated at cost, less  accumulated  depreciation of $67,002 at December 31, 1997.
Depreciation  is calculated  using the  straight-line  method over the estimated
useful  lives of the  assets,  generally  3 to 7 years.  Maintenance  and repair
expenses are charged to operations as incurred.

     Deferred offering costs

     In  connection  with the  Company's  proposed IPO, the Company has incurred
certain  costs which have been  deferred.  In the event the  proposed IPO is not
consummated, the deferred offering costs will be expensed.

     Revenue recognition

     Revenues  from  the  licensing  of  the  Company's  software  products  are
recognized  upon  shipment to the  customer,  pursuant  to an executed  software
licensing  agreement when no significant vendor obligations exist and collection
is probable.  If acceptance  by the customer is required,  revenue is recognized
upon customer acceptance.  Consulting and service revenues consist of short-term
professional service contracts, such as system development, consulting and video
encoding  and capsule  creation,  are  deferred  until  significant  contractual
obligations  have been fulfilled.  Costs  associated with  professional  service
contracts,  such as  salaries  and  materials,  are  deferred  until the related
revenue is recognized.

     Software development costs

     Development  costs incurred in the research and development of new software
products and enhancements to existing software products are expensed as incurred
until  technological  feasibility  has  been  established.  After  technological
feasibility is established,  any additional costs would be capitalized.  Through
December  31,  1997,  software  development  has  been  substantially  completed
concurrently   with  the   establishment  of   technological   feasibility  and,
accordingly, no costs have been capitalized.



                                      F-8
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements


     Income taxes

     Deferred tax assets and  liabilities  are measured  using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date. A valuation allowance is provided if it
is more likely than not that some or all of the  deferred  tax asset will not be
realized.

     Prior to November 1996, the Company operated as a limited liability company
that was treated as a partnership for federal and state income tax purposes.  As
a result,  all federal  and state tax matters for the Company  prior to November
1996 are the responsibility of the members.  There are no pro forma income taxes
presented  for the period from  January 1, 1996 to November  1996 as the Company
incurred losses for both book and tax purposes.

     Stock based compensation

     As permitted by SFAS No. 123,  "Accounting for  Stock-Based  Compensation,"
the Company accounts for its stock-based  compensation  arrangements pursuant to
APB Opinion No. 25,  "Accounting  for Stock Issued to  Employees." In accordance
with the provisions of SFAS No. 123, the Company discloses the pro forma effects
of accounting for these arrangements using the minimum value method to determine
fair value.

     Loss per share

     Basic  earnings  per share  ("Basic  EPS") is computed by dividing net loss
available to common stockholders by the weighted average number of common shares
outstanding during the period.  Diluted earnings per share ("Diluted EPS") gives
effect to all dilutive  potential common shares  outstanding during a period. In
computing  Diluted  EPS, the treasury  stock method is used in  determining  the
number of shares  assumed to be purchased  from the  conversion  of common stock
equivalents.  Pursuant to Securities and Exchange  Commission  Staff  Accounting
Bulletin No. 98, common stock and convertible preferred stock issued for nominal
consideration  prior to the  anticipated  effective  date of the initial  public
offering ("IPO"),  are included in the calculation of basic and diluted net loss
per share as if they were outstanding for all periods presented.

     Net loss per share for the years ended  December 31, 1996 and 1997 does not
include the effect of 98,349  (983,490 on an as-if  converted  basis)  shares of
convertible  preferred stock  outstanding,  5,471 and 42,237,  respectively,  of
stock options  outstanding  with a weighted  average exercise price of $9.14 per
share,  17,125  (171,250  on an as-if  converted  basis)  warrants  to  purchase
outstanding  shares of a series A  convertible  preferred  stock  with  exercise
prices  ranging  from  $38.84  to  $182.78  per  share,  or 27,356  and  446,254
respectively,  of warrants to purchase common stock with exercise prices ranging
from $3.88 to $11.42 per share, because their effects are anti-dilutive.

     New accounting pronouncements

     Effective  January 1, 1998, the Company  adopted the provisions of SFAS No.
130,  "Reporting  Comprehensive  Income" ("SFAS 130").  SFAS No. 130 establishes
standards for reporting  comprehensive income,  defined as all changes in equity
from nonowner  sources.  Adoption of SFAS No. 130 did not have a material effect
on the Company's financial position or results of operations.


                                      F-9
<PAGE>


                                DIGITAL LAVA INC.

                          Notes to Financial Statements


     Effective  January 1, 1998, the Company  adopted the provisions of SFAS No.
131, "Disclosures about Segments of an Enterprise and Related Information." SFAS
No. 131 establishes  standards for the way public enterprises report information
about  operating  segments in annual  financial  statements  and requires  those
enterprises to report selected  information about operating  segments in interim
financial reports issued to stockholders.  Adoption of SFAS No. 131 did not have
a material effect on the Company's financial position or results of operations.

     Effective  January 1, 1998,  the  Company  adopted  American  Institute  of
Certified  Public  Accountants  Statement of Position  97-2,  "Software  Revenue
Recognition ("SOP 97-2"). SOP 97-2 generally requires revenue earned on software
arrangements  involving multiple elements such as software  products,  upgrades,
enhancements,  post-contract  customer support,  installation and training to be
allocated to each element based on the relative fair values of the elements. The
adoption of SOP 97-2 did not have an effect on the Company's  financial position
or results of operations.

3.   Accrued Expenses

     Accrued expenses comprised the following:

                                                   December 31,  September 30,
                                                      1997           1998
                                                    --------       --------
     Accrued payroll ........................       $ 46,097       $131,315
     Other accrued liabilities ..............         14,054        380,013
                                                    --------       --------
                                                    $ 60,151       $511,328
                                                    ========       ========


4.   Related Party Transactions

     In January 1997,  certain members of management and principal  stockholders
of the  Company  granted a  consultant  options to acquire up to 13,958 of their
shares of series A  convertible  preferred  stock and 19,941 of their  shares of
common stock in exchange for services provided to the Company.  The options have
an exercise  price of $45.70 per share of series A convertible  preferred  stock
and $4.57 per share of common stock.  The Company has recorded the fair value of
the  options,  in the amount of  $754,554  as a  contribution  of capital by the
stockholders and as general and administrative expense. As discussed in Note 12,
these options were amended in May 1998.

     In December 1997, certain members of management and principal  stockholders
of the  Company  granted  options to acquire  1,642 of their  shares of series A
convertible  preferred  stock to a consultant  in exchange for certain legal and
advisory services provided to the Company. The options have an exercise price of
$45.70 per share. The Company has recorded the fair value of the options, in the
amount of  $77,535,  as a  contribution  of capital by the  stockholders  and as
general and administrative  expense. As discussed in Note 12, these options were
amended in May 1998.

     Since  inception,  the Company has received  ongoing  consulting  and legal
services from stockholders.  Services rendered for years ended December 31, 1996
and 1997, amounted to $244,316 and $235,669,  respectively, of which $153,475 is
included in accounts payable at December 31, 1997.


                                      F-10
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements


5.   Notes Payable

                                                December 31,  September 30,
                                                   1997           1998
                                                -----------    -----------



     Notes payable:
         Notes payable ......................   $ 2,117,500    $ 2,117,500
         Convertible notes payable ..........       902,000        902,000
         Secured convertible notes payable ..       700,000      1,750,000
                                                -----------    -----------

                                                  3,719,500      4,769,500
         Less: debt discount ................      (267,412)      (136,751)
                                                -----------    -----------

                                                $ 3,452,088    $ 4,632,749
                                                ===========    ===========

     Notes payable

     From March 1996 to July 1996,  the Company  issued an aggregate of $750,000
in unsecured  promissory  notes.  The notes, as amended,  bear interest at rates
ranging  from 9% to 12% per  annum and are due and  payable  on the  earlier  of
December 31, 1998 or upon the date the Company obtains  financing in which gross
proceeds exceed $3.5 million. In conjunction with the issuance of the notes, the
holders were granted  warrants to purchase 10,669 shares of series A convertible
preferred stock at exercise prices ranging from $68.54 to $182.78 per share. The
value of the warrants at the time of issuance of $535,400 was  determined  using
the Black-Scholes  model and amortized as interest expense over the initial term
of the notes. In July 1996 and February and August 1997, in exchange for waiving
the  acceleration of the maturity date caused by the Company raising  additional
financing in excess of a specified amount and extending the maturity date of the
notes until  December 31, 1998,  the exercise price of the warrants were reduced
to prices  ranging  from  $45.70 to  $68.54.  The total  incremental  difference
between  the value of the  warrants  before  and after the  modification  of the
terms, as determined using the Black-Scholes model, was $35,000 and $140,535 for
the years ended  December 31, 1996 and December 31, 1997,  respectively,  and is
being  amortized as interest  expense over the remaining  life of the debt.  The
warrants are  exercisable  at any time prior to dates ranging from March 2006 to
July 2006. None of the warrants have been exercised as of September 30, 1998.

     In February and March 1997,  the Company issued an aggregate of $200,000 in
unsecured  promissory  notes.  The notes,  as amended,  bear interest at 12% per
annum and are due and payable on the  earlier of  December  31, 1998 or upon the
date the Company obtains  financing in which gross proceeds exceed $3.5 million.
In  conjunction  with the  issuance of the notes,  the holders of the notes were
granted  warrants to purchase 23,101 shares of common stock at an exercise price
of $6.85.  The value of the  warrants  at the time of  issuance  of $18,156  was
determined using the  Black-Scholes  model and was amortized as interest expense
over the initial term of the notes.  In August 1997, in exchange for waiving the
acceleration  of the maturity  date of the notes  caused by the Company  raising
additional  financing in excess of a specified  amount until  December 31, 1998,
the exercise price of the warrants was reduced to $4.57.  The total  incremental
difference  between the value of the warrants before and after the  modification
of the warrant terms, as determined  using the  Black-Scholes  model, was $8,444
and is being amortized as interest expense over the remaining life of the notes.
The  warrants  are  exercisable  at any time  prior to March  2007.  None of the
warrants have been exercised as of September 30, 1998.

     In September 1996, the Company  completed a private placement of 9 units to
new investors,  each consisting of a $50,000 senior  promissory note which bears
interest  at 12% per annum and was due and  payable  on the  earlier of April 3,
1997 or upon the date the Company  obtains  financing  in which  gross  proceeds
exceed $1.5 million.


                                      F-11
<PAGE>


                                DIGITAL LAVA INC.

                          Notes to Financial Statements


In  addition,  each unit  included  warrants to purchase  548 shares of series A
convertible  preferred stock at an exercise price of $114.24 per share. Proceeds
received from the offering of $450,000  were repaid in April 1997.  The value of
the 4,932 warrants at the time of issuance of $258,970 was determined  using the
Black-Scholes  model and was  amortized as interest  expense over the period the
notes  were  outstanding.  The  warrants  are  exercisable  at any time prior to
September  2006.  None of the warrants  have been  exercised as of September 30,
1998.

     During  the  period  from  December  1996 to  February  1997,  the  Company
completed a private placement of 7 units to existing investors,  each consisting
of a $50,000 senior  promissory  note which bears interest at 12% per annum and,
through  various  amendments,  is payable on the earlier of December 31, 1998 or
upon the date the Company obtains  financing in which gross proceeds exceed $2.0
million.  In addition,  each unit included  warrants to purchase 5,472 shares of
common  stock at an  exercise  price of  $11.42  per  share.  Proceeds  from the
offering totaled $350,000. The total value of the 38,304 warrants at the time of
issuance  of  $8,500  was  determined  using  the  Black-Scholes  model  and was
amortized  as interest  expense  over the initial  term of the notes.  In August
1997, in exchange for the waiving the  acceleration  of the maturity date of the
notes  caused  by the  Company  raising  additional  financing  in  excess  of a
specified amount until December 31, 1998, the exercise price of the warrants was
reduced to $6.85. The incremental  difference  between the value of the warrants
before  and  after  the  modification  of the  terms,  as  determined  using the
Black-Scholes model, was $16,800 and is being amortized as interest expense over
the remaining life of the debt.  The warrants are  exercisable at any time prior
to February  2007.  None of the warrants have been exercised as of September 30,
1998.


     During the period  from April 1997 to May 1997,  the  Company  completed  a
private  placement of 32.7 units to new investors,  each consisting of a $25,000
senior promissory note, which bears interest at 6% per annum and, as amended, is
due and  payable on the earlier of (i) dates  ranging  from April 15 1998 to May
30, 1998 or (ii) upon the closing of an initial  public  offering.  In addition,
each unit  included  warrants to  purchase  2,736  shares of common  stock at an
exercise price of $9.14 per share.  Proceeds from the offering totaled $817,500.
The  value  of the  89,467  warrants  at the time of  issuance  of  $58,043  was
determined using the  Black-Scholes  model and was amortized as interest expense
over the initial term of the notes.  In October and November  1997,  in exchange
for extending the maturity date of the notes until May 1998,  the exercise price
of the  warrants  was  reduced to $8.23 per share.  The  incremental  difference
between the value of the warrants before and after the modification of the terms
of the warrants, as determined using the Black-Scholes model, was $8,175 and was
amortized as interest  expense over the remaining life of the debt. The warrants
are  exercisable at any time prior to dates ranging from April 2003 to May 2005.
None of the warrants have been exercised as of September 30, 1998. As of May 30,
1998,  the  Company was in default of the  repayment  terms of these  notes.  As
described in Note 12, the Company  renegotiated  the terms for promissory  notes
with an  aggregate  principle  amount of $630,000  and amended the notes for the
remaining $187,500.


     Convertible notes payable

     During the period  from June 1997 to July 1997,  the  Company  completed  a
private placement of 36.08 units to new investors,  each consisting of a $25,000
convertible  promissory  note which bears  interest at 6% per annum and were due
and payable on the earlier of (i) dates  ranging  from June 25, 1998 to July 28,
1998 or (ii) upon the closing of an initial public offering.  In addition,  each
unit included  warrants to purchase  2,736 shares of common stock at an exercise
price  of  $8.86  per  share.  Proceeds  from  the  offering  totaled  $902,000.
Outstanding  principal and accrued interest is mandatorily  convertible upon the
date the Company  obtains  financing in which gross proceeds exceed $3.5 million
at a price equal to the price obtained in the equity offering.  The value of the
98,715  warrants at the time of issuance of $114,554  was  determined  using the
Black-Scholes  model and was  amortized  as interest  expense  over the original
maturity of the notes.  In December 1997, in exchange for extending the



                                      F-12
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements



maturity  date of the notes,  the exercise  price of the warrants was reduced to
$7.40 per share.  The incremental  difference  between the value of the warrants
before and after the  modification  of the terms of the warrants,  as determined
using the  Black-Scholes  model,  was $19,844 and is being amortized as interest
expense over the remaining life of the debt. The warrants are exercisable at any
time prior to dates  ranging from June to July 2005.  None of the warrants  have
been exercised as of September 30, 1998. As of July 28, 1998, the Company was in
default  of the  repayment  terms of the  notes  and as such  they are no longer
convertible.  As described in Note 12, the Company renegotiated the terms of the
promissory notes.


     Secured convertible notes payable


     In November and December 1997, the Company  completed a bridge financing of
70 units (the "Bridge Units") to investors, each consisting of a $10,000 secured
convertible promissory note (the "Bridge Notes") which bears interest at 12% per
annum plus a one time fee of 10% of the  principal  amount  loaned ("10% Success
Fee")  payable  upon the  payment  of the note  which is due and  payable on the
earlier of (i)  November 20,  1998,  (ii) upon the closing of an initial  public
offering or (iii) upon the date the  Company  obtains  financing  in which gross
proceeds  exceed $5.0  million.  In  addition,  each unit  included  warrants to
purchase  1,164 shares of common stock at an exercise  price of $8.68 per share.
Proceeds from the offering totaled $700,000 as of December 31, 1997. Outstanding
principal,  accrued  interest  and the 10%  Success Fee is  convertible  at each
holder's  option  based on a $15 million  valuation of the Company or at a price
equal to the price obtained in a private placement of equity securities. The 10%
Success Fee and the value of the 81,480 warrants granted at the time of issuance
of $168,812 are being  amortized  as interest  expense over the period the notes
are  outstanding.  The  warrants are  exercisable  at any time prior to February
2003.  None of the warrants have been  exercised as of September 30, 1998. As of
November  20,  1998,  the Company was in default on the  repayment  terms of the
Bridge Notes.  As described in Note 12, the Company entered into agreements with
the holders of the Bridge Notes to extend the due dates of their Bridge Notes.


     Finder warrants

     In September  1996,  in  connection  with the  September  1996  issuance of
promissory notes, the Company issued warrants to purchase 438 shares of series A
convertible  preferred  stock at exercise prices ranging from $114.24 to $182.78
per share as a finders  fee.  The value of the  warrants  granted  of $8,800 was
determined  using the  Black-Scholes  model and was  amortized as debt  issuance
costs over the period the notes were  outstanding.  The warrants are exercisable
at any time  prior  to  September  30,  2006.  None of the  warrants  have  been
exercised as of September 30, 1998.

     In  connection  with the April  1997 to July  1997  private  placements  of
promissory  notes,  the Company  issued  warrants to purchase  60,513  shares of
common  stock at  exercise  prices  ranging  form $8.86 to $11.42 per share as a
finders fee. The value of the warrants  granted of $79,005 was determined  using
the  Black-Scholes  model and was  amortized  as debt  issuance  costs  over the
original maturity date of the related notes. The warrants are exercisable at any
time  prior  to dates  ranging  from  February  2003 to July  2008.  None of the
warrants have been exercised as of September 30, 1998.

   
     In  connection  with the November and December 1997 bridge  financing,  the
Company issued warrants to purchase 27,356 shares of common stock at an exercise
price of $8.68 per share as a finders fee. The value of the warrants  granted of
$56,750 was determined using the  Black-Scholes  model and was amortized as debt
issuance  costs  over the  original  maturity  date of the  related  notes.  The
warrants  are  exercisable  at any time  prior  to  February  2003.  None of the
warrants have been  exercised as of September 30, 1998. As described in Note 12,
the  Company  and the finder  agreed to the  cancellation  of these  warrants in
February 1999.
    




                                      F-13
<PAGE>


                                DIGITAL LAVA INC.

                          Notes to Financial Statements


     Amortization  of debt issue costs for the year ended  December 31, 1996 and
1997 was $9,910 and $59,889, respectively, of which $91,167 of unamortized costs
is included in other current assets at December 31, 1997.

6.   Convertible Preferred Stock

     Convertible preferred stock, $.0001 par value, consists of the following:

                                               Shares Issued    Liquidation
                                              and Outstanding    Preference
                                   Shares       December 31,    December 31,
     Series:                     Authorized         1997            1997
                                 ----------      ----------      ----------

     A                              966,065          88,584      $  809,565
     B                               50,740           5,552         507,400
     B-1                              8,500             930          85,000
     C                               30,000           3,283         225,000
     Undesignated                 3,944,695              --              --
                                 ----------      ----------      ----------

                                  5,000,000          98,349      $1,626,965
                                 ==========      ==========      ==========


     The Company has reserved  17,125 shares of series A preferred stock for the
exercise of series A warrants issued.

     From August 1995 to June 1996, the Company sold 4,243, 930 and 2,462 shares
of series B, B-1 and C convertible preferred stock,  respectively,  in a private
placement raising gross proceeds of $686,599.

     During the year ended  December  31, 1996,  the Company  issued 383 and 821
shares  of  series  B and  C  convertible  preferred  stock,  respectively,  for
services.  The fair market value of the stock issued of $110,000 was  recognized
as general and administrative expense.

     Conversion and voting rights

     Each issued share of convertible  preferred stock is  convertible,  in full
and  not  in  part,  into  ten  shares  of  common  stock,  subject  to  certain
adjustments,  at the option of the holder and  automatically  converts  upon the
completion of an  underwritten  public  offering.  A total of 983,490  shares of
common stock have been  reserved for issuance in the event of the  conversion of
convertible preferred stock. Each share of preferred stock has a number of votes
equal to the number of shares of common stock into which it is convertible.

     Dividends

     Each series of preferred stock issued is entitled to receive dividends when
and if declared by the Board.  The  dividends are  noncumulative  and payable in
preference  to any  dividends on common  stock.  As of December  31,  1997,  the
Company had not declared any dividends.

     Liquidation

     In the  event of  liquidation,  the  series C  preferred  shareholders  are
entitled  to  receive,  prior to any  distribution  to any  other  shareholders,
approximately  $68.54 per share plus all  declared  and  unpaid  dividends.  The
series  B  and  B-1  preferred  shareholders  are  entitled  to  receive,  after
distribution to series C preferred shareholders and prior


                                      F-14
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements



to any distribution to any other  shareholders,  approximately  $91.39 per share
plus all declared and unpaid dividends.  The series A preferred shareholders are
entitled  to  receive,  after  distribution  to  series  C, B and B-1  preferred
shareholders  and  prior  to  any   distribution  to  any  other   shareholders,
approximately  $9.14  per share  plus all  declared  and  unpaid  dividends.  In
addition, the series A preferred shareholders are entitled to share ratably with
the holders of common stock in any remaining distribution.


     Anti-dilution


     Holders  of  series B, B-1 and C  convertible  preferred  stock  conversion
prices are subject to  anti-dilution  protection for issuances by the Company of
additional  equity shares. In November 1996, in exchange for the issuance of 926
additional shares of series B convertible preferred stock, holders of the series
B convertible  preferred stock agreed to cancel their  anti-dilution  protection
provision.  Also,  in August 1997, in exchange for the issuance of 16,414 shares
of common  stock and  warrants to purchase  16,414  shares of common stock at an
exercise  price of $9.14  per  share,  the  holder of the  series C  convertible
preferred  stock  agreed  to  cancel  the  anti-dilution   protection  provision
contained in the original agreement.


7.   Common Stock

     In November  1996,  the Company issued 110,732 shares of common stock to an
officer of the Company. The fair market value of common stock issued, based upon
management's estimate, of $101,196 was recognized as compensation expense.

     In January and March 1997,  the Company issued an aggregate of 4,378 shares
of common stock in exchange for  consulting  services.  The fair market value of
the common stock at the time of issuance,  based upon management's  estimate, of
$10,000 was recognized as general and administrative expense.

8.   Warrants

     In November  1996,  in exchange for legal  services  provided,  the Company
issued warrants to purchase 1,095 shares of series A convertible preferred stock
at an exercise price of $137.09 per share.  The value of the warrants granted of
$50,800 was  determined  using the  Black-Scholes  model and was  recognized  as
general  and  administrative  expense.  In August  1997,  in  consideration  for
additional  legal  services  performed,  the strike price of the  warrants  were
reduced to $68.54 per share. The incremental difference between the value of the
warrants before and after the  modification of $13,000 was recognized as general
and  administrative  expense.  The warrants are exercisable at any time prior to
November  2006.  None of the warrants  have been  exercised as of September  30,
1998.

     In January  1997,  in exchange  for legal  services  provided,  the Company
issued  warrants to purchase  10,943 shares of common stock at an exercise price
of $13.71 per share.  The value of the warrants granted of $5,100 was determined
using the Black-Scholes  model and was recognized as general and  administrative
expense.  In  August  1997,  in  consideration  for  additional  legal  services
performed, the strike price of the warrants were reduced to $6.85 per share. The
incremental  difference  between the value of the warrants  before and after the
modification of $6,400 was recognized as general and administrative expense. The
warrants  are  exercisable  at any  time  prior to dates  ranging  from  June to
December  2003.  None of the warrants  have been  exercised as of September  30,
1998.


                                      F-15
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements


A number of the warrants  granted to consultants and in connection with the debt
offerings  during  1996  and 1997  contain  anti-dilution  provisions  requiring
adjustment,  if at a later  date,  securities  are  issued at  prices  below the
respective  warrants  exercise  price.  The following  table is a summary of the
shares issuable upon exercise of warrants outstanding as of December 31, 1997 as
adjusted for events which have triggered  anti-dilution  provisions contained in
the respective warrant agreements:

                                                              Common    Exercise
                                                              Shares     Price
                                                             Issuable     Per
                                             Expiration       Upon       Common
     Issuance Date                              Date         Exercise    Share
                                           --------------    -------    --------
March 1996                                 March 2006         54,712    $ 4.5695
July 1996                                  July 2006          51,975      4.5695
September 1996                             September 2006     64,445     10.0282
September 1996                             September 2006      2,971     14.8088
November 1996                              November 2006      11,503      6.5198
December 1996                              February 2007      21,884      6.8543
January 1997                               January 2007       11,503      6.5198
February 1997                              February 2007      16,413      6.8543
February 1997                              March 2007         11,550      6.8543
March 1997                                 March 2007         11,550      6.8543
April 1997                                 April 2003         56,352      8.2251
May 1997                                   May 2003           33,100      8.2251
May 1997                                   May 2003           45,711     11.4238
June 1997                                  June 2005          43,890      7.4730
July 1997                                  July 2005          76,872      7.4730
August 1997                                February 2003      16,413      9.1390
November 1997                              February 2003      56,417      8.6172
December 1997                              February 2003      52,311      8.6172
                                                             -------    --------
Total shares and average exercise
    price                                                    639,572    $ 7.8098
                                                             =======    ========

9.   Employee Benefits

1996 stock option plan

     The Company's  1996 Stock Option Plan (the "1996 Option Plan")  permits the
grant of both "incentive  stock options"  designed to qualify under the Internal
Revenue  Code  Section 422 and  non-qualified  stock  options.  Incentive  stock
options may only be granted to  employees of the Company  whereas  non-qualified
stock  options may be granted to  non-employees,  directors and  consultants.  A
total of 164,132  shares of Common Stock have been  reserved for issuance  under
the 1996 Option Plan. Each option, once vested, allows the optionee the right to
purchase  one  share of the  Company's  Common  Stock.  The  Board of  Directors
determines the exercise price of the options;  options granted to date generally
vest  ratably  over four  years  and  expire  ten years  from the date of grant.
Compensation  expense equal to the difference  between the assumed fair value of
the  Company's  Common  Stock at the grant  date and the  exercise  price of the
options, if any, is recognized ratably over the vesting period.


                                      F-16
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements


Stock option activity can be summarized as follows:

                                                         Options Outstanding
                                                     --------------------------
                                       Options                 Weighted Average
                                      Available       Shares    Exercise Price
                                      ---------       --------  ---------------

Balance at December 31, 1995
      Authorized                       164,132
      Granted                           (6,347)         6,347       $9.14
      Canceled                             876           (876)      $9.14
                                      --------        -------

Balance at December 31, 1996           158,661          5,471       $9.14
      Granted                          (41,690)        41,690       $9.14
      Canceled                           4,924         (4,924)      $9.14
                                      --------        -------

Balance at December 31, 1997           121,895         42,237       $9.14
                                      ========        =======

     At December 31, 1997, options to purchase 42,237 shares were exercisable of
which 15,785 shares were vested. Options outstanding at December 31, 1997 have a
weighted  average  remaining  contractual life of 9.5 years and weighted average
exercise price of $9.14.  Options granted through December 31, 1997 were granted
at exercise  prices in excess of fair market  value at grant date.  The weighted
average  grant-date  fair value of such options  granted  during the years ended
December 31, 1996 and 1997 under the minimum value method was less than $.01 per
share.

     In October 1997, the Company accelerated the vesting of options to purchase
2,462  shares of common  stock,  which were  granted in March 1997,  and granted
additional  options  to  purchase  2,189  shares  of  common  stock  which  were
immediately  vested to a former  employee in lieu of severance  pay. The assumed
fair  value of such  options  was less than  $1,000  based on the Black  Scholes
model.

     The fair value of each option grant is estimated on the date of grant using
the minimum value method as prescribed in SFAS 123. Assumptions used for options
granted during the years ended December 31, 1996 and 1997 were as follows:

                                                     1996             1997
                                                    -----            ------
     Risk free interest rate                        6.194%           6.183%
     Expected lives (years)                             5                5
     Expected dividends                                --               --

     Pro forma information regarding net income or loss is required by SFAS 123.
For purposes of pro forma  disclosure,  the estimated  fair value of the options
are amortized to expense over the options' vesting period. Had compensation cost
for these  options  been  determined  consistent  with the minimum  value method
pursuant to SFAS No. 123, the  difference  between the  Company's  net income as
reported and as adjusted for the compensation costs for the years ended December
31, 1996 and 1997 would not have been material.

     The minimum value method requires input of highly subjective assumptions in
which  changes  in those  assumptions  could  materially  effect  the fair value
estimate.  In addition,  the minimum value method is only allowed for non-public
entities,  as public  entities  are  required to include an expected  volatility
factor in addition to factors described above. As such, the effects on pro forma
disclosures  of  applying  SFAS 123 are not likely to be  representative  of the
effects on pro forma disclosures of future years. 



                                      F-17
<PAGE>


                                DIGITAL LAVA INC.

                          Notes to Financial Statements


10.  Income Taxes

     There are no income tax assets,  liabilities or income tax expense included
in the financial statements. The Company has incurred losses since inception for
both book and tax  purposes  and as of December  31,  1997,  the Company has net
operating loss  carryforwards  for federal and state  purposes of  approximately
$2,800,000. Federal and state net operating loss carryforwards begin expiring in
the years 2011 and 2005, respectively. These losses may be subject to limitation
on future year's utilization should certain ownership changes occur.

     Temporary  differences  between the  financial  statement  and tax bases of
assets  and  liabilities  are  primarily  attributable  to  net  operating  loss
carryforwards  and  capitalized  costs.  A full  valuation  allowance  has  been
provided for the entire  amount of the  deferred  tax assets  arising from these
differences  as a result of  management's  current belief that it is more likely
than not that the benefits  related to such  temporary  differences  will not be
realized.

11.  Commitments and Contingencies

     Operating leases

     The Company  leases its facility  under a  non-cancelable  operating  lease
which expires in June 2000.  The Company may extend the term of the lease for an
additional three-year period at the then current fair market value. Rent expense
under this lease was $23,582 and $51,169 for the years ended  December  31, 1996
and 1997.  Future  minimum  lease  payments  required  under the  non-cancelable
operating lease are $81,738,  $81,738, and $34,058 for the years ending December
31, 1998, 1999 and 2000, respectively.

     In March 1997, the Company entered into a development and two-year software
licensing  agreement for the  development and license of software to be included
and distributed with one of the Company's software products.  Under the terms of
the  agreement,  royalties  are payable on a per unit basis in relation to sales
volume and sales price,  and include a one time payment and  guaranteed  minimum
annual commitment. At December 31, 1997, the Company is committed to payments of
$20,000 in respect of future minimum royalty  obligations  over the remainder of
this agreement.

12.  Subsequent Events

     In January and February  1998,  the Company  issued 105  additional  Bridge
Units to investors,  raising gross proceeds of  $1,050,000.  The 10% Success Fee
and the  value  of the  122,220  warrants  granted  at the time of  issuance  of
$253,217 are being  amortized as interest  expense over the period the notes are
outstanding.   In  connection  with  this  offering,  the  Company  also  issued
additional  warrants to acquire  20,368 shares of its common stock as a finder's
fee. The value of such  warrants at the time of issuance of $42,203 was recorded
as debt  issuance  costs is being  amortized  over  the life of the  notes.  The
warrants  are  exercisable  at any time  prior  to  February  2003.  None of the
warrants have been  exercised as of September 30, 1998. As of November 20, 1998,
the  Company  was in default of the  repayment  terms of the  Bridge  Notes.  In
December 1998 and January 1999,  the Company  entered into  agreements  with the
holders of the Bridge Notes to extend the maturity date of their notes until the
earlier of January 31, 1999 or the  consummation of the Company's  proposed IPO.
In January and  February  1999,  the Company  entered into  agreements  with the
holders of the Bridge Notes to extend the maturity date of their notes until the
earlier of February 19, 1999 or the consummation of the Company's proposed IPO.

   
     Effective January 1, 1998, the Company entered into a financial  consulting
agreement expiring on December 31, 1998 with Prism Ventures LLC ("Prism"). Under
the  terms of the  agreement,  Prism was to  receive  $300,000,  payable  on the
earlier of (i) the  consummation  of an initial public offering of the Company's
common stock,  or (ii) December 31, 1998,  for financial and strategic  advisory
consulting services. In February 1999, the Company and Prism agreed to terminate
this agreement and that no  compensation  was due to Prism. A stockholder of the
Company is a
    




                                      F-18
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements


member of Prism.

     In March 1998,  in exchange  for waiving the  acceleration  of the maturity
date caused by the Company raising additional financing in excess of a specified
amount and extending the maturity date of the promissory notes issued during the
period from March to July 1996 until  December 31, 1998,  the exercise  price of
the warrants  issued in connection  with such  promissory  notes were reduced to
$38.84 per share of series A convertible  preferred stock. The total incremental
difference  between the value of the warrants before and after the  modification
of the warrant terms, as determined using the  Black-Scholes  model, was $30,978
and is being amortized as interest expense over the remaining life of the debt.

     In March 1998,  in exchange  for waiving the  acceleration  of the maturity
date caused by the Company raising additional financing in excess of a specified
amount and extending the maturity date of the promissory notes issued during the
period from  October 1996 to March 1997 until  December  31, 1998,  the exercise
price of the  warrants  issued  in  connection  with such  promissory  notes was
reduced  to  exercise  prices  ranging  from  $3.88 to $5.71 per share of common
stock. The total incremental difference between the value of the warrants before
and after  the  modification  of the  warrant  terms,  as  determined  using the
Black-Scholes model, was $10,050 and is being amortized as interest expense over
the remaining life of the debt.

   
     In May 1998,  the Company  entered  into a  consulting  agreement  with the
Whitestone  Group  LLC  ("Whitestone")  for  corporate  finance,  financial  and
strategic advisory matters. Under the terms of the agreement, the Company issued
Whitestone  warrants to acquire 10,943 shares of its common stock at an exercise
price of $4.57 per share.  The value of the  warrants  granted  of  $38,100  was
determined  using the  Black-Scholes  model and was  recognized  as general  and
administrative  expense.  The warrants were exercisable at any time prior to May
2004.  None of the warrants  have been  exercised as of September  30, 1998.  In
February  1999,  the Company and  Whitestone  agreed to terminate the consulting
agreement and cancel the Warrants.  A stockholder of the Company is an affiliate
of Whitestone.
    

     Effective  May  1998,   certain   members  of   management   and  principal
stockholders of the Company (the "Founders")  amended the option grant made to a
consultant  of the Company in January 1997 (see Note 4). Under the revised terms
and in exchange for additional  consulting services provided to the Company, the
strike  price of the  options  were  reduced  to  $9.14  per  share of  series A
convertible  preferred and $.91 per share of common stock. The total incremental
difference  between the value of the warrants before and after the  modification
of the warrant terms, as determined using the Black-Scholes model, in the amount
of $321,470,  was recorded as a contribution of capital by the  stockholders and
general and administrative  expense. The options are exercisable for a period of
ten years.

     Effective  May 1998,  the  Founders  amended  the  option  grant  made to a
consultant of the Company in December 1997 (see Note 4). Under the revised terms
and in exchange for additional  consulting  and legal  services  provided to the
Company,  the strike  price of the  options  were  reduced to $9.14 per share of
series A convertible  preferred stock. The total incremental  difference between
the value of the  warrants  before  and after the  modification  of the  warrant
terms, as determined  using the  Black-Scholes  model, in the amount of $24,930,
was recorded as a contribution  of capital by the  stockholders  and general and
administrative expense.

     In September  1998, the Company and two members of management  entered into
two-year  consulting   agreements  for  financial,   operational  and  strategic
development services,  effective upon the closing of the IPO. Under the terms of
the  agreements,  the Company is  required  to pay bonuses of $100,000  upon the
closing of the IPO and aggregate annual consulting fees of $84,000.



                                      F-19
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements


     In October 1998, the Company entered into a financial  consulting agreement
with a noteholder.  Under the terms of the agreement, the Company will issue the
consultant  warrants  to acquire  20,000  shares of common  stock at an exercise
price equal to 90% of the price obtained in the IPO.

     In  September   1998,  the  Company   entered  into  two-year   employement
agreements,  effective upon  consummation  of the IPO, with its Chief  Executive
Officer  and its Vice  President  of Sales.  Pursuant  to the  agreements,  upon
consummation of the IPO, the Company is required to pay an aggregate of $120,000
in bonuses and issue options to purchase an aggregate of 80,000 shares of common
stock at an exercise price equal to the IPO price.  In addition,  the Company is
required to pay annual aggregate salaries of $460,000.

     In September  1998,  the Board of Directors  increased the number of shares
reserved for issuance under the 1996 Stock Option Plan to 250,000 shares.

     In  September  1998,  the Company  entered  into an  agreement to settle an
outstanding  dispute  regarding  finders  fees  on  one of  the  Company's  note
issuances.  Under the terms of the agreement,  the Company  granted  warrants to
acquire  21,884  shares of Common Stock at an exercise  price of $4.11 per share
and pay  $62,500  in cash.  The fair  value of the  warrants,  in the  amount of
approximately $120,000, was recorded as an expense.

     In October 1998,  the Company issued at $20,000 note payable to a principal
stockholder.  The note bears interest at 12% per annum and is payable in October
1999.

     In December 1998, the Company entered into a one-year consulting  agreement
with an investor  relations firm.  Under the terms of the consulting  agreement,
the investor  relations firm is to receive  warrants to acquire 13,131 shares of
common  stock at an  exercise  price of $9.14 per  share.  The fair value of the
warrants,  in the  amount  of  approximately  $55,000,  will be  recorded  as an
expense.

     In November and December 1998, the Company  completed a bridge financing of
5.5 units (the "1998 Bridge  Units") to  investors,  each unit  consisting  of a
$100,000  subordinated  promissory  note, which bears interest at 12% per annum.
The notes are due and  payable on the earlier of (i) dates  ranging  from May to
June 1999 or (ii) the closing of an initial  public  offering  of the  Company's
common stock. In addition, each unit included warrants to purchase 50,000 shares
of  common  stock  at an  exercise  price  equal to 130% of the  initial  public
offering  price.  In the event that  Company  does not close an  initial  public
offering prior to the due dates of the Notes, the exercise price of the warrants
will be $9.14  per  share.  The fair  value of the  warrants,  in the  amount of
approximately  $380,000,  will be recorded as a debt discount and amortized over
the  life  of  the  notes.  A  family  member  of  two  officers  and  principle
stockholders of the Company purchased 3 of the 1998 Bridge Units.

     In December 1998,  the Company  issued  warrants to acquire 6,000 shares of
common stock to certain noteholders in settlement of an outstanding dispute. The
warrants  have an  exercise  price of $7.38  per  share.  The fair  value of the
warrants,  in the  amount  of  approximately  $27,000,  will be  recorded  as an
expense.

   
     In  February  1999,  the  Company  and a finder who  received  warrants  to
purchase  27,356 shares of common stock at an exercise  price of $8.68 per share
as a finders  fee in  connection  with the  November  and  December  1997 bridge
financing agreed to the cancellation of these warrants.
    

     Proposed public offering

     In June 1998,  the Company  entered into an agreement  with an  underwriter
(the  "Underwriter"),  whereby the  Underwriter  has agreed in principle to sell
shares of the Company's common stock and redeemable warrants in an IPO.




                                      F-20
<PAGE>


                                DIGITAL LAVA INC.

                          Notes to Financial Statements


     Stock options

     In August 1998,  Board of Directors  declared that upon the consummation of
an initial public offering,  the Company will cancel certain  outstanding  stock
options of employees and  consultants  and reissue fully vested stock options at
an exercise  price equal to the IPO price.  The number of shares granted will be
based on the number of stock options such employee or consultant held divided by
the 1 for 9.139 reverse split.

Recapitalization


     In August,  September and December 1998, effective upon consummation of the
IPO,  the  Company  renegotiated  the terms of an  aggregate  of  $2,832,000  of
outstanding  promissory  notes  originally  issued from March 1996  through July
1997,  with the note  holders.  Under the revised  terms,  and in  exchange  for
extending the maturity date of such notes until  December 31, 1998,  the Company
will  re-pay  one-half of the face value of the notes and any 10% Success Fee in
cash upon the closing of the IPO.  The  remaining  one-half of the face value of
the notes,  accrued but unpaid interest and the  outstanding  warrants issued in
connection  with the financings  will convert into common stock equal to 225% of
the  original  principal  amount of the notes based upon the IPO price per share
(849,600 shares based upon an assumed initial offering price of $7.50 per share)
(the "Note  Conversions").  In January 1999, the Company entered into agreements
with the holders of an aggregate principal amount of $2,819,500 of such notes to
extend the maturity date of their notes until the earlier of January 31, 1999 or
completion of the IPO. In January and February  1999,  the Company  entered into
agreements  with the holders of an aggregate  principal  amount of $2,832,000 of
such notes to extend  the  maturity  date of their  notes  until the  earlier of
February 19, 1999 or the completion of the IPO.


     In  August  and  September  1998,  the  Company  entered  into  agreements,
effective  upon  consummation  of the IPO,  to convert  outstanding  warrants to
acquire  107,687  shares of common  stock issued in  connection  with the Bridge
Units in exchange for 30,836 shares of common stock (the "Warrant Conversions").

     In August and  September  1998,  the Company  renegotiated  the terms of an
aggregate of $187,500 in outstanding notes payable with the note holders.  Under
the revised terms, the Company was required to re-pay one-half of the face value
of the notes and  accrued  interest  in cash upon the  closing  of the IPO.  The
remaining one-half of the face value of the notes would bear interest at 12% per
annum and would  become due and payable on June 30,  1999;  however  because the
closing of the IPO did not occur by  December  31,  1998,  the entire  principal
amount of the notes became  immediately due and payable on such date. In January
1999,  the note holders  agreed to waive such default and in  consideration  the
Company has agreed to pay the entire principal amount of such notes, and accrued
interest, at the closing of the IPO.

     In September  1998,  the Company's  stockholders  authorized the Company to
amend its  Certificate  of  Incorporation  to effect a 1 for 9.139 reverse stock
split  applicable to all issued and outstanding  shares of the Company's  common
and  preferred  stock.  The  Company  intends  to effect  the  amendment  to its
Certificate of Incorporation immediately prior to the completion of its IPO. All
common and preferred shares, stock options,  warrants and related per share data
reflected in the accompanying  financial  statements and notes thereto have been
adjusted to give retroactive effect to the stock split.

     In September  1998,  the Company's  shareholders  authorized the Company to
amend its  Certificate of  Incorporation  to change the  conversion  rate of the
series B and C  convertible  preferred  stock to 20.3099 to 1 and  19.3702 to 1,
respectively.  In  addition,  the holder of the series C  convertible  preferred
stock agreed to cancel  warrants to acquire 16,413 shares of common stock issued
in August 1997 in  connection  with the waiver of the  anti-dilution  protection
provision on the series C convertible  preferred  stock.  The Company intends to
effect the amendment to its certificate of  incorporation  immediately  prior to
the completion of its IPO.



                                      F-21
<PAGE>

                                DIGITAL LAVA INC.

                          Notes to Financial Statements


     In September 1998,  effective upon  completion of the IPO,  officers of the
Company have agreed to return  11,028 shares of common stock and 8,822 shares of
series A convertible preferred stock to the Company. The Company will cancel the
returned shares.

13.  Unaudited Pro Forma Information

     Upon  completion  of  the  Company's  IPO,  all  shares  of  the  Company's
convertible preferred stock and certain debt, accrued interest and warrants will
convert into Common Stock of the Company.  The unaudited pro forma balance sheet
has been presented  assuming such conversions had occurred on September 30, 1998
and reflects the following items:

Return of shares by officers of the Company

     As  described  in Note 12,  certain  officers of the Company have agreed to
return  8,824 and 11,030  shares of Common  Stock and series A preferred  stock,
respectively,  to the Company.  The pro forma balance sheet  reflects the return
and cancellation of such shares as if it had occurred on September 30, 1998.

Conversion of series A convertible preferred stock

     Each  share of the  Company's  series A  convertible  preferred  stock will
automatically  convert  into ten shares of Common Stock upon  completion  of the
IPO. The pro forma balance sheet presented reflects the conversion of the 79,760
shares of series A convertible  preferred stock outstanding on a pro forma basis
at September 30, 1998 into 797,600 shares of Common Stock.

Conversion of series B-1 convertible preferred stock

     Each share of the  Company's  series B-1  convertible  preferred  stock was
initially  convertible  into ten shares of Common Stock. As discussed in Note 6,
the  conversion  price of the  series  B-1  stock is  subject  to  anti-dilution
protection for issuances of additional  equity shares by the Company,  and as of
September 30, 1998,  each share of series B-1 stock will  automatically  convert
into 21.9335  shares of Common Stock upon  completion  of the IPO. The pro forma
balance sheet presented  reflects the conversion of the 930 shares of series B-1
convertible preferred stock outstanding at September 30, 1998 into 20,411 shares
of Common Stock.

Conversion of series B & C convertible preferred stock

     Each share of the Company's series B and C convertible  preferred stock was
initially  convertible  into ten  shares of Common  Stock.  As  discussed  under
"Recapitalization" in Note 12, the Company's shareholders authorized the Company
to change the conversion rate on the series B and C convertible  preferred stock
to 20.3099 to 1 and  19.3702 to 1,  respectively.  The pro forma  balance  sheet
reflects the conversion of the 5,552 and 3,283 shares series B and C convertible
preferred stock  outstanding at September 30, 1998,  respectively,  into 177,151
shares of Common Stock.  In addition,  the pro forma balance sheet  reflects the
fair value of the incremental  number of 92,062  additional common shares issued
to the holders of the series B and C convertible  preferred stock resulting from
the change in conversion rates as a dividend.

Conversion of certain debt, accrued interest and warrants

     As more fully  described under  "Recapitalization"  in Note 12, the Company
renegotiated the terms of certain  outstanding  promissory  notes. The pro forma
balance  sheet  presented  reflects the  conversion  of  $1,416,000 in principal
amount of such  notes,  $405,704  of accrued  interest  and  warrants to acquire
approximately  335,716  shares of Common  Stock at a weighted  average  exercise
price of approximately  $6.01 per share into 849,600 shares of Common Stock. The
pro forma balance sheet also reflects the recording of an extraordinary  loss in
the amount of $3,563,794 based upon the difference between the fair value of the
(a) 


                                      F-22
<PAGE>


                                DIGITAL LAVA INC.

                          Notes to Financial Statements


notes,  accrued interest and warrants  returned to the Company,  and (b) the
common stock issued in exchange.

Conversion of outstanding warrants

     As described in Note 12, the Company has entered into agreements to convert
outstanding  warrants  to acquire  107,687  shares of Common  Stock into  30,836
shares of common stock.  The pro forma balance sheet  reflects the conversion of
such warrants as if it had occurred on September 30, 1998.

     For the periods  ended  December 31, 1997 and June 30, 1998,  the pro forma
basic and diluted loss per share reflecting the recapitalization would have been
$(4.01)  and  $(1.50),  respectively.  The pro  forma  weighted  average  shares
outstanding  at  December  31,  1997 and  September  30,  1998  would  have been
1,848,586 and 2,094,866, respectively.


                                      F-23
<PAGE>

[Back cover page]


We have not  authorized  any  dealer,  salesperson  or other  person to give any
information or represent anything not contained in this Prospectus. You must not
rely on any unauthorized information.  This Prospectus does not offer to sell or
buy any shares in any jurisdiction where it is unlawful. The information in this
Prospectus is current only as of the date of this Prospectus.





                                      LOGO

                                DIGITAL LAVA INC.


                    1,200,000 Units, each unit consisting of
                       two shares of common stock and one
                             redeemable common stock
                                purchase warrant.




                              DIRKS & COMPANY, INC.


                               ___________, 1999.




Until ____________, 1999 (25 days after the date of this Prospectus) all dealers
that buy, sell or trade these  securities,  whether or not participating in this
offering,  may be required to deliver a  Prospectus.  This is in addition to the
dealers' obligation to deliver a Prospectus when acting as underwriters and with
respect to their unsold allotments or subscriptions.


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.  Indemnification of Directors and Officers.

     Section  145  of the  Delaware  General  Corporation  Law  provides  that a
corporation may indemnify  directors and officers as well as other employees and
individuals against expenses (including attorneys' fees), judgements,  fines and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection  with  any  threatened,   pending  or  completed  actions,  suits  or
proceedings  in which such person is made a party by reason of such person being
or having been a director,  officer,  employee or agent to the  Registrant.  The
Delaware  General  Corporation Law provides that Section 145 is not exclusive of
other rights to which those seeking  indemnification  may be entitled  under any
bylaw, agreement,  vote of stockholders or disinterested directors or otherwise.
Article  __ of the  Registrant's  Bylaws  provides  for  indemnification  by the
Registrant  of its  directors,  officers  and  employees  to the fullest  extent
permitted by the Delaware General Corporation Law.

     Section  102(b)(7)  of the  Delaware  General  Corporation  Law  permits  a
corporation to provide in its  certificate of  incorporation  that a director of
the  corporation  shall  not be  personally  liable  to the  corporation  or its
stockholders  for monetary  damages for breach of fiduciary  duty as a director,
except for liability (i) for any breach of the director's duty of loyalty to the
corporation or its stockholders, (ii) for acts or omissions not in good faith or
which involve  intentional  misconduct or a knowing  violation of law, (iii) for
unlawful  payments of dividends or unlawful  stock  repurchases,  redemptions or
other distributions, or (iv) for any transaction from which the director derived
an improper  personal  benefit.  The  Registrant's  Certificate of Incorporation
provides for such limitation of liability.

     The  Registrant  intends  to  obtain  directors,  and  officers,  insurance
providing  indemnification for certain of the Registrant's  directors,  officers
and employees for certain liabilities.

     Reference is also made to the Underwriting Agreement to be filed as Exhibit
1.1 to the registration  Statement for information  concerning the Underwriters'
obligation to indemnify the registrant and its officers and directors in ceratin
circumstances.

Item 25.  Other Expenses of Issuance and Distribution.

     SEC Registration Fee                                          $ 11,867
     American Stock Exchange Listing Fee                           $ 32,500
     NASD Filing Fee                                               $  4,768
     Accounting Fees and Expenses*                                 $250,000
     Printing and Engraving*                                       $100,000
     Legal Fees and Expenses*                                      $350,000
     Blue Sky Fees and Expenses*                                   $ 20,000
     Transfer Agent and Registrar Fees*                            $  5,000
     Miscellaneous Expenses*                                       $ 25,865
                                                                   --------
     Total                                                         $800,000
                                                                   ========

- --------
* Estimated.

                                      II-1

<PAGE>



Item 26.  Recent Sales of Unregistered Securities.



     The  following  discussion  gives  retroactive  effect to the one for 9.139
reverse stock split and the recapitalization to be effected immediately prior to
the  completion  of this  offering.  Since its  organization  in July 1995,  the
Company,   and  in  several   instances  members  of  management  and  principal
stockholders,  has sold and  issued the  following  unregistered  securities  in
transactions  which were exempt from  registration  under the  Securities Act of
1933, as amended,  pursuant to Section 4(2) of the Securities  Act, as they were
transactions not involving a public offering. The Company believes that all such
purchasers  either were "accredited  investors"  and/or had access to and had an
opportunity  to review all  relevant  information  concerning  the  Company  and
sufficient  knowledge  and  experience  in  business  and  financial  matters to
evaluate the merits and risks of such an investment.  The Company  believes that
all of the investors were "sophisticated investors."

     The Company relied on several  factors in concluding that its investors had
the requisite  financial  status and  sophistication  to invest in the Company's
securities.  The Company's founders or its counsel were personally familiar with
all of its original  equity  investors  and many of the  subsequent  bridge loan
investors  and  had  direct  knowledge  of  their  financial  status  and  prior
investment  activities.  In addition,  the Company  relied on detailed  investor
questionnaires  which required potential investors to confirm their salaries and
net worth. For those bridge loan transactions in which the Company used finders,
the Company had an opportunity to meet many of the potential  investors prior to
their  investments in the Company's  securities.  Through  discussions with such
potential  investors  or with the finders who  introduced  such  investors,  the
Company was able to learn about the financial status and  sophistication  of its
investors and their  previous  investments  in bridge loans and similar types of
transactions.

     For those  investors not  personally  known by the Company or with whom the
Company did not have an  opportunity to meet, the Company relied on the detailed
questionnaires  completed by such  investors  and on personal  knowledge of such
investors by the Company's finders and placement agents.

     In July 1995,  the Company  issued an aggregate of 809,565 shares of Common
Stock to Roger Berman,  James Stigler,  Thomas  Stigler and Kenneth  Mendoza for
nominal consideration in connection with the formation of the Company.

     From August 1995 to June 1996,  the Company  sold an  aggregate  of 200,826
shares of Common Stock to 26 individuals,  19 of whom were accredited  investors
and 7 of whom were  non-accredited  investors for $686,599 in cash.  Each of the
investors  received an offering  memorandum  which  contained  appropriate  risk
factors  and a  detailed  description  of the  Company's  business.  Each of the
investors  completed  a  questionnaire  regarding  their  financial  status  and
investment history.


     From March to June 1996,  the Company  issued an aggregate of 29,334 shares
of Common Stock to a consultant  and its legal counsel,  Eilenberg & Zivian,  in
consideration for services performed for the Company.


     In September 1996, in connection with a $450,000 bridge financing completed
in such month,  the Company  issued  warrants to purchase an aggregate of 70,265
shares of Common  Stock to two  accredited  investors,  one of which  received a
portion of its warrants as a finder.  Each of the investors received an offering
memorandum which contained  appropriate risk factors and a detailed  description
of the  Company's  business.  Each of the  investors  completed a  questionnaire
regarding their financial status and investment history.


     In November  1996,  the Company  issued  110,732  shares of Common Stock to
Joshua Sharfman,  Chief Executive  Officer of the Company,  in consideration for
services performed for the Company.

     In November 1996 and January 1997, the Company issued  warrants to purchase
an  aggregate  of  23,212  shares  of  Common  Stock to  Eilenberg  & Zivian  in
consideration for services performed for the Company.


     In January 1997,  certain members of management and principal  stockholders
of the  Company  granted to Judson  Cooper  options  to acquire  13,958 of their
shares of series A  convertible  preferred  stock and 19,941 of their  shares of
common stock in exchange for services provided to the Company.


     In January and March 1997,  the Company issued 4,377 shares of common stock
to two consultants for services performed for the Company.

     In May 1997,  in  connection  with the issuance of an  aggregate  principal
amount of $187,500 of promissory  notes, the Company issued warrants to purchase
an aggregate of 20,520 shares of Common Stock to five accredited investors. Each
of the investors  received an offering  memorandum  which contained  appropriate
risk factors and a detailed  description of the Company's business.  Each of the
investors  completed  a  questionnaire  regarding  their  financial  status  and
investment history.

     In May 1997, in connection  with a $817,500 bridge  financing  completed in
April and May 1997,  the Company  issued  warrants to purchase an  aggregate  of
45,712  shares of Common  Stock to three  individuals  who acted as  finders  in
connection  with such financing.  Each of the investors who  participated in the
financing  received an offering  memorandum  which  contained  appropriate  risk
factors  and a  detailed  description  of the  Company's  business.  Each of the
investors completed a questionnaire regarding their

                                      II-2

<PAGE>




financial status and investment history.

     In July 1997, in connection with a $902,000 bridge  financing  completed in
June and July 1997,  the Company  issued  warrants to purchase an  aggregate  of
15,957  shares of Common  Stock to three  individuals  who acted as  finders  in
connection  with such financing.  Each of the investors who  participated in the
financing  received an offering  memorandum  which  contained  appropriate  risk
factors  and a  detailed  description  of the  Company's  business.  Each of the
investors  completed  a  questionnaire  regarding  their  financial  status  and
investment history.


     In December 1997, certain members of management and principal  stockholders
of the  Company  granted to  Eilenberg & Zivian  Investments  options to acquire
1,642 of their shares of series A  convertible  preferred  stock in exchange for
certain legal and advisory services provided to the Company.


     In February 1998, in connection with the issuance of an aggregate principal
amount of $775,000 of promissory  notes, the Company issued warrants to purchase
an aggregate of 96,233 shares of Common Stock to ten accredited investors.  Each
of the investors  received an offering  memorandum  which contained  appropriate
risk factors and a detailed  description of the Company's business.  Each of the
investors  completed  a  questionnaire  regarding  their  financial  status  and
investment history.

     In  February  1998,  in  connection  with  a  $1,750,000  bridge  financing
completed from December 1997 to February  1998,  the Company issued  warrants to
purchase an aggregate of 47,730  shares of Common Stock to two finders.  Each of
the investors in the financing  received an offering  memorandum which contained
appropriate risk factors and a detailed  description of the Company's  business.
Each of the investors completed a questionnaire regarding their financial status
and investment history.


     In May 1998, the Company issued warrants to purchase an aggregate of 10,943
shares of Common Stock to the Whitestone  Group, in  consideration  for services
performed for the Company.

     In September  1998, the Company issued warrants to purchase an aggregate of
21,885  shares of Common Stock to a finder in  consideration  for such  finder's
release of any claims against the Company under the finder's  agreement with the
Company.


     In October 1998,  the Company  issued  warrants to purchase an aggregate of
20,000 shares of Common Stock to Shahrokh Sedaghat in consideration for services
performed for the Company.

     In December 1998,  the Company issued  warrants to purchase an aggregate of
13,131 shares of Common Stock to Schwartz  Communications  in consideration  for
services performed for the Company.


     In December 1998,  the Company issued  warrants to purchase an aggregate of
6,000  shares  of  Common  Stock to four  investors  in  consideration  for such
investors' release of any claims against the Company.


     In December 1998, in connection with the issuance of an aggregate principal
amount of $550,000 of subordinated promissory notes, the Company issued warrants
to purchase an  aggregate of 275,000  shares of Common  Stock to ten  accredited
investors. Each of the investors received an offering memorandum which contained
appropriate risk factors and a detailed  description of the Company's  business.
Each of the investors completed a questionnaire regarding their financial status
and investment history.


     In connection with the  recapitalization to be completed  immediately prior
to the  completion  of the  offering,  the Company  will issue an  aggregate  of
846,600  shares of Common Stock to holders of an aggregate  principal  amount of
$2,832,000 of promissory notes in exchange for one-half of the outstanding

                                      II-3

<PAGE>



principal  of their notes,  the accrued  interest on such notes and the warrants
received in  connection  with the  issuance of such notes.  All of such  holders
received their notes and warrants in connection with bridge financings completed
from March 1996 through July 1997.  In  connection  with such  financings,  each
holder received an offering memorandum which contained  appropriate risk factors
and a detailed  description of the Company's  business.  Each holder completed a
questionnaire regarding their financial status and investment history.

     In connection with the  recapitalization to be completed  immediately prior
to the completion of the offering, the Company will issue an aggregate of 30,836
shares of Common Stock to holders of an aggregate  principal  amount of $925,000
of  promissory  notes in exchange for  outstanding  warrants to acquire  107,689
shares of Common Stock  received in connection  with the issuance of such notes.
All of such holders  received  their notes and  warrants in  connection a bridge
financing completed from December 1997 to February 1998. In connection with such
financing,   each  holder  received  an  offering   memorandum  which  contained
appropriate risk factors and a detailed  description of the Company's  business.
Each holder  completed a  questionnaire  regarding  their  financial  status and
investment history.


Item 27. Exhibits.

Exhibit
Number              Description of Exhibits
- -------             --------------------


1(a)******          Form of Underwriting Agreement


1(b)**              Form of Financial Advisory Agreement

3(a)**              Amended and Restated Certificate of Incorporation, in effect
                    as of the date hereof

3(b)**              Form of  Amendment to Amended and  Restated  Certificate  of
                    Incorporation

3(c)**              Form of Amended and Restated Certificate of Incorporation

3(d)*               Bylaws of the Company, in effect as of the date hereof

3(e)***             Form of Amended and Restated Bylaws of the Company

4(a)*               Form of Common Stock Certificate

4(b)**              Form of Warrant Agreement

4(c)**              Form of Representative's Warrant Agreement

4(d)*               1996 Incentive and Non-Qualified Stock Option Plan (1)

4(e)*               Warrant Agreement dated as of September 30, 1996 between the
                    Company and Millenium Capital Management (2)

4(f)*               Warrant Agreement dated as of September 30, 1996 between the
                    Company and Miracle Investments Co. (2)


                                      II-4

<PAGE>



4(g)*               Registration  Rights Agreement between the Company,  Miracle
                    Investments Co. and Millenium Capital Management

4(h)*               Warrant Agreement dated November 1, 1996 between the Company
                    and Eilenberg & Zivian(2)(3)

4(i)*               Warrant Agreement dated January 27, 1997 between the Company
                    and Eilenberg & Zivian (2)(3)

4(j)*               Warrant Agreement dated May 30, 1997 between the Company and
                    certain investors and finders(2)

4(k)*               Registration Rights Agreement dated May 30, 1997 between the
                    Company and certain investors and finders

4(l)*               Letter  Agreement  dated October 6, 1998 between the Company
                    and certain investors

4(m)*               Warrant  Agreement  dated July 11, 1997  between the Company
                    and certain investors and finders(2)

4(n)*               Registration  Rights  Agreement  dated July 11, 1997 between
                    the Company and certain investors and finders

4(o)**              Warrant   Agreement   between  the   Company  and   Schwartz
                    Communications

4(p)*               Warrant  Agreement  dated  February  19,  1998  between  the
                    Company and certain investors and finders (2)

4(q)*               Registration   Rights  Agreement  dated  February  19,  1998
                    between the Company and certain investors and finders

4(r)*               Form of Promissory  Note dated February 19, 1998 between the
                    Company and certain investors

4(s)*               Warrant  Agreement dated May 1, 1998 between the Company and
                    The Whitestone Group (2)

4(t)*               Registration  Rights Agreement dated May 1, 1998 between the
                    Company and The Whitestone Group

4(u)*               Letter Agreement  between the Company and certain  investors
                    and finders dated July 15, 1998

4(v)*               Letter Agreement  between the Company and certain  investors
                    and finders dated July 16, 1998

4(w)*               Letter Agreement  between the Company and certain  investors
                    and finders dated July 29, 1998

4(x)*               Warrant  Agreement  dated as of October 7, 1998  between the
                    Company and certain consultants

                                      II-5

<PAGE>




4(y)*               Registration  Rights  Agreement  dated as of October 7, 1998
                    between the Company and certain consultants

4(z)*               Letter  Agreement  as of October 7, 1998 between the Company
                    and certain investors

4(aa)*              Amended and  Restated  Option  Agreement  dated as of May 1,
                    1998 between the Company, Judson Cooper and certain founders
                    of the Company (2)

4(ab)*              Amended and  Restated  Option  Agreement  dated as of May 1,
                    1998  between  the  Company,  E&Z  Investments  and  certain
                    founders of the Company (2)


4(ac)***            Warrant  Agreement  between the Company and United Resources
                    Partners dated September 18, 1998


4(ad)**             Warrant Agreement dated January 7, 1999  between the Company
                    and certain investors

4(ae)**             Warrant Agreement between the Company and certain  investors
                    dated December 7, 1998

4(af)**             Registration Rights Agreemnt between the Company and certain
                    investors dated between December 7, 1998


4(ag)***            Registration Rights Agreement between the Company and United
                    Resources Partners dated September 18, 1998

5(a)****            Opinion of Ehrenreich Eilenberg Krause & Zivian LLP


10(a)*              Employment  Agreement  dated  September  1, 1998 between the
                    Company and Thomas Stigler

10(b)*              Employment  Agreement  dated  September  1, 1998 between the
                    Company and Joshua D.J. Sharfman

10(c)*              Consulting  Agreement  dated  September  1, 1998 between the
                    Company and Roger Berman

10(d)*              Consulting  Agreement  dated  September  1, 1998 between the
                    Company and Dr. James Stigler

10(e)*              Consulting  Agreement  dated  September  1, 1998 between the
                    Company and Prism Ventures LLC

10(f)**             Consulting  Agreement  dated May 1, 1998 between the Company
                    and the Whitestone Group

10(g)**             Consulting  Agreement  dated  October  7, 1998  between  the
                    Company and Shahrokh "Shawn" Sedaghat


10(h)*****          Agreement  dated  January 8, 1998  between  the  Company and
                    RealNetworks, Inc.(4)

10(i)*****          Agreement  dated  April 1,  1998  between  the  Company  and
                    RealNetworks, Inc.(4)

10(j)*****          Software License  Agreement dated March 31, 1997 between the
                    Company and Cinax Designs, Inc.(4)


10(k)**             Agreement  dated  August 8, 1998  between  the  Company  and
                    Lesson Lab


23(a)****           Consent  of  Ehrenreich   Eilenberg   Krause  &  Zivian  LLP
                    (included in opinion filed as Exhibit 5(a))



                                      II-6

<PAGE>


   
23(b)*******        Consent of PricewaterhouseCoopers LLP
    

24(a)*              Power of Attorney  (included in Part II of the  Registration
                    Statement under the caption Signatures")

27(a)**             Financial Data Schedule


- ----------

*       Filed with original SB-2 Registration Statement filed on October 23, 
        1998.


**      Filed with Amendment No. 1 to SB-2 Registration Statement filed on 
        January 12, 1999.

***     Filed with Amendment No. 2 to SB-2 Registration Statement.


****    Filed with Amendment No. 3 to SB-2 Registration Statement.


*****   Filed with Amendment No. 5 to SB-2 Registration Statement.

   
******  Filed with Amendment No. 6 to SB-2 Registration Statement.


******* Filed with this Amendment No. 7 to SB-2 Registration Statement.
    


(1)  Does not  reflect  increase  in number of  shares  issuable  under the Plan
     pursuant to resolution of Board of Directors.

(2)  These  agreements  were  entered  into  prior to the  reverse  split of the
     Company's Common Stock and, therefore, do not reflect such reverse split.

(3)  These  warrant  agreements  do not  reflect  exercise  price  changes  made
     pursuant to resolutions of the Board of Directors.

(4)  Confidential  information  is  omitted  and  identified  by a *  and  filed
     separately with the SEC pursuant to a request for Confidential Treatment.

Item 28.  Undertakings.

     (a) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the small business  issuer pursuant to the foregoing  provisions,  or otherwise,
the  undersigned  Registrant  has  been  advised  that  in  the  opinion  of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is,  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the undersigned  Registrant of expenses incurred or paid by a director,  officer
or controlling person of the undersigned Registrant in the successful defense of
any  action,  suit or  proceeding)  is  asserted  by such  director,  officer or
controlling  person in connection  with the  securities  being  registered,  the
undersigned Registrant will, unless in the opinion of its counsel the matter has
been  settled  by  controlling  precedent,  submit  to a  court  of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

     (b)  The  undersigned  Registrant  in all  instances  will  provide  to the
Underwriter at the closing specified in the underwriting  agreement certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriter to permit prompt delivery to each purchaser.

     (c) The undersigned Registrant hereby undertakes that:

          (1)  For purposes of  determining  any liability  under the Securities
               Act of 1933, the information  omitted from the form of prospectus
               filed as part of a  registration  statement in reliance upon Rule
               430A  and  contained  in the  form  of  prospectus  filed  by the
               undersigned  Registrant  pursuant  to  Rule  424(b)(1)  or (4) or
               497(h)  under the  Securities  Act of 1933  shall be deemed to be
               part of the registration statement as of the time it was declared
               effective; and

          (2)  For the purpose of determining any liability under the Securities
               Act of 1933, each  post-effective  amendment that contains a form
               of prospectus shall be deemed to be a new registration  statement
               relating to the securities  offered therein,  and the offering of
               such  securities  at that time shall be deemed to be the  initial
               bona fide offering thereof.


                                      II-7

<PAGE>



     (d) The undersigned Registrant hereby undertakes that it will:

          (1)  File, during any period in which it offers or sells securities, a
               post-effective amendment to this registration statement to:

               (i)  Include any prospectus  required by Section  10(a)(3) of the
                    Securities Act;

               (ii) Reflect  in  the  prospectus  any  facts  or  events  which,
                    individually or together,  represent a fundamental change in
                    the    information    in   the    registration    statement.
                    Notwithstanding  the foregoing,  any increase or decrease in
                    volume of  securities  offered (if the total dollar value of
                    securities   offered   would  not  exceed   that  which  was
                    registered)  and any  deviation  from the low or high end of
                    the estimated maximum offering range may be reflected in the
                    form of  prospectus  filed with the  Commission  pursuant to
                    Rule 424(b) if, in the aggregate,  the changes in volume and
                    price  represent  no more than a 20%  change in the  maximum
                    aggregate  offering price set forth in the  "Calculation  of
                    Registration  Fee"  table  in  the  effective   registration
                    statement; and

              (iii) Include any  additional or changed  material  information on
                    the plan of distribution.

          (2)  For  determining  liability  under the Securities Act, treat each
               post-effective  amendment as a new registration  statement of the
               securities  offered,  and the offering of the  securities at that
               time to be the initial bona fide offering.

          (3)  File a post-effective  amendment to remove from  registration any
               of the securities that remain unsold at the end of the offering.

                                      II-8

<PAGE>


                                   SIGNATURES



   
     In accordance  with the  requirements  of the  Securities  Act of 1933, the
undersigned  Registrant certifies that it has reasonable grounds to believe that
it meets all of the  requirements  for filing on Form SB-2 and  authorized  this
Registration Statement to be signed on its behalf by the undersigned,  thereunto
duly authorized,  in the City of Los Angeles,  State of California,  on the 16th
day of February, 1999.
    



                                           DIGITAL LAVA INC.

                                           By: /s/ Joshua D.J. Sharfman
                                              ----------------------------
                                               Joshua D.J. Sharfman
                                               Chief Executive Officer


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by the  following  persons  in their
respective  capacities  and on the  respective  dates set forth  opposite  their
names.





   
Signatures                     Title                           Date
- ----------                     -----                           ----
         *                    
- ---------------------------
James Stigler                  Chairman and Director           February 16, 1999


/s/ Danny Gampe       
- ---------------------------
Danny Gampe                    Chief Financial Officer         February 16, 1999
                               (Principal Financial and
                                Accounting Officer)

         *                     
- ---------------------------
Roger Berman                   Director                        February 16, 1999


         *                     
- ---------------------------
Thomas Stigler                 Director                        February 16, 1999


         *                     
- ---------------------------
Gerald Porter                  Director                        February 16, 1999


 /s/ Joshua D.J. Sharfman
- ---------------------------
Joshua D.J. Sharfman           Chief Executive Officer         February 16, 1999
                               and Director (Principal
                               Executive Officer)




*By: /s/ Joshua D.J. Sharfman  
     ---------------------------
     Joshua D.J. Sharfman
     Attorney-in-fact
    

                                      II-9




                       CONSENT OF INDEPENDENT ACCOUNTANTS

We  hereby  consent  to the  use  in the  Prospectus  constituting  part  of the
Registration Statement on Form SB-2 of our report dated July 31, 1998, except as
to Note 12 which is as of January 12, 1999, relating to the financial statements
of Digital Lava Inc., which appears in such  Prospectus.  We also consent to the
reference to us under the heading "Experts" in such Prospectus.




   
PricewaterhouseCoopers LLP
February 16, 1999
    






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission