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

                                   FORM 10-QSB


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



                  For the quarterly period ended March 31, 2002



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



         For the transition period from _______, 19___ to ______, 19___.

                       Commission File Number: 33-35580-D

                                 BURST.COM, INC.
                      (Exact Name of Small Business Issuer
                          as Specified in its Charter)


           DELAWARE                                            84-1141967
(State or Other Jurisdiction of                         (I.R.S. Employer Identi-
Incorporation or Organization)                              fication Number)



                          613 FOURTH STREET, SUITE 201
                          SANTA ROSA, CALIFORNIA 95404
           Address of Principal Executive Offices, Including Zip Code

                                 (707) 541-3870
                (Issuer's Telephone Number, Including Area Code)

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

                                 [X] YES [ ] NO

There were  19,683,554  shares of the  Issuer's  $.00001 par value  common stock
outstanding as of May 12, 2002

                                       1



                                 BURST.COM, INC.

                                  FORM 10-Q SB

                                 MARCH 31, 2002

                                TABLE OF CONTENTS


PART I - FINANCIAL INFORMATION                                                 3

   ITEM 1. FINANCIAL STATEMENTS
                 Balance Sheets                                                3
                 Statements of Operations                                      4
                 Statements of Cash Flows                                      5
                 Notes to Financial Statements                                 7
   ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION          13

PART II - OTHER INFORMATION                                                   16

   ITEM 1. LEGAL PROCEEDINGS                                                  16
   ITEM 2. CHANGES IN SECURITIES                                              16
   ITEM 3. DEFAULTS UPON SENIOR SECURITIES                                    16
   ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                16
   ITEM 5. OTHER INFORMATION                                                  17
   ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K                                   17

SIGNATURES                                                                    17

                                        2






                          PART I Financial Information


Item 1. Financial Statements.

                        BURST.COM, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                     ASSETS


                                                                                                          March 31,    December 31,
                                                                                                            2002          2001
                                                                                                        ------------   ------------
                                                                                                        (Unaudited)
                                                                                                                 
CURRENT ASSETS:

     Cash and cash equivalents                                                                          $      2,606   $      6,112
     Accounts receivable, net                                                                                  7,540         17,500
     Prepaid expenses and other current assets                                                                 8,936         12,258
                                                                                                        ------------   ------------

         Total Current Assets                                                                                 19,082         35,870
                                                                                                        ------------   ------------


Property and Equipment, net                                                                                   91,463        102,984
                                                                                                        ------------   ------------

Other assets                                                                                                   2,700          2,700
                                                                                                        ------------   ------------

TOTAL ASSETS                                                                                            $    113,245   $    141,554
                                                                                                        ============   ============


                      LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:

     Accounts payable                                                                                   $    636,106   $    692,423
     Accrued expenses                                                                                        340,176        504,573
     Accrued interest                                                                                        133,894         93,079
     Deferred revenue                                                                                        282,100        322,400
     Notes and obligations payable, current portion                                                        1,130,620      1,053,239
                                                                                                        ------------   ------------

         Total Current Liabilities                                                                         2,522,896      2,665,714
                                                                                                        ------------   ------------

LONG TERM LIABILITIES                                                                                        567,346        274,970
                                                                                                        ------------   ------------


STOCKHOLDERS' DEFICIT:

     Common stock                                                                                                191            187
     Additional paid-in-capital                                                                           57,876,016     57,823,883
     Accumulated Deficit                                                                                 (60,853,204)   (60,623,200)
                                                                                                        ------------   ------------

         Total Stockholders' Deficit                                                                      (2,976,997)    (2,799,130)
                                                                                                        ------------   ------------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIIT                                                            $    113,245   $    141,554
                                                                                                        ============   ============



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


                                        3





                        BURST.COM, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001
                                   (Unaudited)


                                                                                                  2002                     2001
                                                                                              ------------             ------------
                                                                                                                 
REVENUE                                                                                       $     70,300             $     31,323


COSTS AND EXPENSES:

     Research and development                                                                       12,600                  147,542
     Sales and marketing                                                                             7,263                  260,661
     Restructuring costs                                                                              --                  2,705,866
     General and administrative                                                                    173,679                  823,752
                                                                                              ------------             ------------

         Total Costs and Expenses                                                                  193,542                3,937,821
                                                                                              ------------             ------------

LOSS FROM OPERATIONS                                                                              (123,242)              (3,906,498)
                                                                                              ------------             ------------

OTHER INCOME (EXPENSES)

     Interest income                                                                                15,765                    8,134
     Interest expense                                                                             (117,240)                 (23,062)
     Other, net                                                                                     (5,287)                (567,839)
                                                                                              ------------             ------------

         Total Other Income (Expenses)                                                            (106,762)                (582,767)
                                                                                              ------------             ------------

NET LOSS                                                                                      $   (230,004)            $ (4,489,265)
                                                                                              ------------             ------------

NET LOSS PER SHARE, BASIC AND DILUTED                                                         $      (0.01)            $      (0.21)
                                                                                              ------------             ------------

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING                                            19,105,575               21,148,125
                                                                                              ============             ============


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


                                        4




                        BURST.COM, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001
                                   (Unaudited)


                                                                                                        2002               2001
                                                                                                     ---------          -----------
                                                                                                                  
Cash flows from operating activities:

     Net loss                                                                                        $(230,004)         $(4,489,265)

      Adjustments to reconcile net loss
          to net cash used by operating activities:
          Depreciation and amortization                                                                 11,521               48,195
          Loss on asset impairments                                                                       --                 56,584
          Non-cash interest expense                                                                     75,324                8,300
          Reserve against loan to officer                                                                 --                157,190
          Realized and unrealized losses on sale of marketable securities                                 --                562,931
          Compensation from stock and option awards to employees                                          --                366,000
      Changes in operating assets and liabilities:
          Accounts receivable                                                                            9,960              (18,630)
          Prepaid and other current assets                                                               3,322               17,192
          Loans to officers                                                                               --                (17,557)
          Accounts payable                                                                             (56,317)             336,070
          Accrued expenses                                                                              27,173            2,234,282
          Accrued interest                                                                              40,815                9,899
          Deferred revenue                                                                             (40,300)              20,000
                                                                                                     ---------          -----------

          Net Cash Used by Operating Activities                                                       (158,506)            (708,809)
                                                                                                     ---------          -----------

Cash flows from investing activities:

          Sales of property and equipment                                                                 --                 14,034
          Proceeds from sale of marketable securities                                                     --                118,475
                                                                                                     ---------          -----------

          Net Cash Used by Investing Activities                                                           --                132,509
                                                                                                     ---------          -----------

Cash flows from financing activities:

          Exercise of warrants                                                                          25,000                 --
          Proceeds from notes payable                                                                  130,000              350,000
                                                                                                     ---------          -----------

          Net Cash Provided by Financing Activities                                                    155,000              350,000
                                                                                                     ---------          -----------

Decrease in cash and cash equivalents                                                                   (3,506)            (226,300)

Cash and cash equivalents, beginning                                                                     6,112              296,584
                                                                                                     ---------          -----------
Cash and cash equivalents, end                                                                       $   2,606          $    70,284
                                                                                                     =========          ===========


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


                                        5




                        BURST.COM, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001
                                   (Unaudited)

                                                                                                            2002             2001
                                                                                                         ---------         ---------
                                                                                                                      
Supplemental disclosure of cash flow information:

     Cash paid for state franchise tax                                                                   $   --             $    504

     Cash paid for interest                                                                              $  1,101           $   --

Supplemental schedule of non-cash investing and financing activities:

     Shares issued against liability for stock to be issued                                              $ 12,000           $   --

     Notes issued in debt settlements - offset by accrued expenses                                       $179,570

     Offset of deferred revenue against accounts receivable                                              $   --             $287,225

     Exchange of common stock for licensing agreement - credited to
         deferred revenue                                                                                $   --             $322,400

     Exchange of common stock for marketable securities                                                  $   --             $843,750

     Discount related to warrants granted in conjunction with debt                                       $ 15,137           $100,000



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


                                        6



                        BURST.COM, INC. AND SUBSIDIAIRES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)


NOTE 1 -  BASIS OF PRESENTATION

          The condensed  consolidated  balance  sheet as of March 31, 2002,  the
          condensed  consolidated  statements of operations for the three months
          ended  March  31,  2002  and  2001,  and  the  condensed  consolidated
          statements of cash flows for the three months ended March 31, 2002 and
          2001  are  unaudited.  However,  in the  opinion  of  management,  all
          adjustments  (which  include  reclassifications  and normal  recurring
          adjustments)  necessary  to  present  fairly the  financial  position,
          results of  operations  and cash  flows at March 31,  2002 and for all
          periods  presented,  have been made.  The results of operation for the
          three-month period ended March 31, 2002 are not necessarily indicative
          of the operating results for the full year.

          These  condensed  consolidated  financial  statements  and  notes  are
          presented in accordance  with rules and  regulations of the Securities
          and Exchange Commission.  Certain information and footnote disclosures
          normally included in the consolidated financial statements prepared in
          accordance with accounting principles generally accepted in the United
          States of America,  have been  condensed  or omitted.  It is suggested
          that these  condensed  consolidated  financial  statements  be read in
          conjunction with the Company's  consolidated  financial statements and
          notes thereto included in the Company's December 31, 2001 Form 10-K.


NOTE 2 -  GOING CONCERN CONSIDERATIONS


          The accompanying condensed consolidated financial statements have been
          presented  assuming the  continuity of the Company as a going concern.
          However,  the Company has incurred  substantial losses resulting in an
          accumulated  deficit of  approximately  $60.9  million as of March 31,
          2002.  The Company's  current  liabilities  exceed  current  assets by
          approximately  $2.5 million at March 31, 2002.  These conditions raise
          substantial doubt as the ability of the Company to continue as a going
          concern.

          Management's plans with regards to these issues are as follows:

          o    Expanding  revenues  by  focusing  on a small  number of existing
               customers  that  management  believes are growing and whose needs
               for Burstware are increasing.

          o    Expanding  revenues by finding a limited  number of new customers
               that can benefit by  utilizing  either  Burstware  in its current
               form, or by licensing a combination of the Company's intellectual
               property and/or Burstware source-code.

          o    Raising new investment  capital,  either in the form of equity or
               loans,  sufficient to meet the Company's  greatly reduced monthly
               operating  expenses,  until the revenues are  sufficient  to meet
               operating expenses on an ongoing basis.

          o    Management  is  in  the  process  of  renegotiating   outstanding
               short-term debt.

          Presently,  the  Company  cannot  ascertain  the  eventual  success of
          management's plans with any degree of certainty.  No assurances can be
          given that the Company will be successful in raising immediate capital
          or that the Company will achieve profitability or positive cash flows.
          If the Company is unable to obtain adequate  additional  financing and
          bring the Company to profitability  or positive cash flows,  there can
          be no assurance that the Company can continue as a going concern.  The
          accompanying   condensed  consolidated  financial


                                       7


                        BURST.COM, INC. AND SUBSIDIAIRES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

          statements do not include any  adjustments  that might result from the
          eventual outcome of the risks and uncertainty described above.

NOTE 3 -  PRIOR PERIOD CORRECTIONS

          During the year ended  December  31,  2001,  the Company  entered into
          various  settlement   agreements  with  its  vendors,   employees  and
          landlord.  In connection  therewith,  the Company  reduced its overall
          liabilities  from  approximately   $2,388,900  to  $208,735.   In  the
          Company's   December  31,  2001   financial   statements,   the  total
          liabilities of $2,388,900 were  inadvertently  disclosed as $2,718,600
          in Note 7 to the financial statements. This error had no effect on the
          Company's  financial  position and results of operations as of and for
          the year ended December 31, 2001.

          Furthermore, in Note 14 to the December 31, 2001 financial statements,
          the decrease in total liabilities as a result of employee  settlements
          should have been $538,137 instead of $867,863, and the decrease in net
          loss as a result of employee  settlements  should  have been  $518,341
          instead  of  $848,067.  These  errors  had no effect on the  Company's
          financial  position and results of  operations  as of and for the year
          ended December 31, 2001.

NOTE 4 -  MARKETABLE SECURITIES

          During the quarter  ended  March 31,  2001,  the  Company  sold 93,200
          shares  of  marketable  securities  resulting  in a  realized  loss of
          $96,817. The remaining shares were reduced to their market value as of
          March 31, 2001,  resulting  in  unrealized  losses of  $466,114,  also
          included in other expenses.

NOTE 5 -  DEFERRED REVENUE

          During 2001, the Company entered into a licensing agreement with Eagle
          Wireless International,  Inc. whereby Eagle Wireless issued 104,000 of
          its common stock valued at $322,400 in exchange for a two-year license
          for certain  technological  rights. The license agreement is effective
          the  earlier  of  January  2002 or the  commercial  deployment  of any
          products  incorporating the technology licensed from Burst. During the
          quarter  ended  March 31,  2002,  the  Company  recognized  revenue of
          $40,300 in conjunction with this agreement,  reducing deferred revenue
          to $282,100 as of March 31, 2002.

 NOTE 6 - NOTES AND OBLIGATIONS PAYABLE


                                                                           March 31,          December 31,
                                                                     ------------------------------------------
                                                                                2002                 2001
                                                                                ----                 ----
                                                                                           
           Notes payable to Gordon Rock (net of unamortized discount
           of $209,681 and $276,246, respectively)                          $ 1,121,318          $  993,754

           Notes payable to investors, (net of unamortized discount
           of $11,657 and $4,280, respectively)                                 188,343             125,720

           Notes and obligations payable issued in connection with
           debt settlements                                                     388,305             208,735
                                                                            -----------          ----------
                                                                            $ 1,518,396          $1,328,209
                                                                            ===========          ==========

                                       8


                        BURST.COM, INC. AND SUBSIDIAIRES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE 6 -  NOTES AND OBLIGATIONS PAYABLE (CONTINUED)

          NOTES PAYABLE TO GORDON ROCK

          In February and April 2001,  the Company  issued two notes  payable to
          Gordon  Rock in the  aggregate  principal  amount  of  $350,000  at 9%
          collateralized  by a security  interest in the assets of the  Company.
          Mr. Rock was a member of the Board of Directors at that time,  but has
          since  resigned  his seat on the  Board.  Mr.  Rock is also one of the
          Company's major stockholders and is deemed a related party.

          In August and  September  2001,  the Company  issued a series of notes
          payable to Mr. Rock  totaling an  additional  $305,000.  Each of these
          notes  bears  interest  at 9%  and  is  collateralized  by a  security
          interest in all assets of the Company.

          In connection  with the April,  August and September  notes,  Mr. Rock
          received  five-year  warrants  to acquire up to 183,333  shares of the
          Company's  common  stock  at an  exercise  price  of $.30  per  share,
          1,000,000  shares at $.20 per share,  and 1,666,666 shares at $.15 per
          share.  Accordingly,  the Company recorded a discount on the notes for
          the fair value of the warrants issued using the  Black-Scholes  model.
          The resulting discount of $368,333 is being amortized over the term of
          the notes.

          In October and December  2001,  the Company  issued  three  additional
          notes to Mr. Rock for loans totaling  $115,000,  with interest ranging
          from prime plus 2% to 9%. The notes are  collateralized  by a security
          interest in all assets of the Company.  In connection with these notes
          payable,  Mr. Rock was issued 383,333 warrants to acquire common stock
          at $.30 per share. Accordingly, the Company recorded a discount on the
          notes  for  the  fair  value  of  the   warrants   issued   using  the
          Black-Scholes  model.  The discount of $23,900 is being amortized over
          the term of the notes.

          In December  2001,  all of Mr.  Rock's notes,  originally  expiring in
          various  amounts  from  November  2001  through  February  2002,  were
          extended as follows:  aggregate  principal  amount of $1,210,000  plus
          accrued interest due and payable in November 2002; aggregate principal
          amount of $30,000 plus accrued  interest due in November 2004; and the
          remaining  $30,000 of principal  and accrued  interest due in December
          2004. In connection with the extensions,  Mr. Rock received  2,600,000
          additional  warrants to buy shares of the  Company's  common  stock at
          $.25 per share.  Accordingly,  the Company  recorded a discount on the
          notes  for  the  fair  value  of  the   warrants   issued   using  the
          Black-Scholes  model. The discount of $151,060 is being amortized over
          the term of the notes.

          During  February 2002, the Company issued two additional  notes to Mr.
          Rock for loans totaling  $60,000,  with interest at prime plus 2%. The
          notes are  collateralized  by a security interest in all assets of the
          Company.  In connection with these notes,  Mr. Rock was issued 200,000
          warrants to acquire common stock at $.30 per share.  Accordingly,  the
          Company  recorded  a  discount  on the notes for the fair value of the
          warrants issued using the Black-Scholes  model. The discount of $6,700
          is being amortized over the respective terms of the notes.


                                       9


                        BURST.COM, INC. AND SUBSIDIAIRES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE 6 -  NOTES AND OBLIGATIONS PAYABLE (CONTINUED)

          NOTES ISSUED TO INVESTORS

          During  2001,  the  Company  issued 9%  convertible  notes  payable to
          Draysec Finance Limited,  one of the Company's major stockholders,  in
          the  aggregate  principal  amount  of  $100,000,   with  interest  and
          principal  due in February and March 2002.  The notes are  convertible
          into a new series of preferred stock to be identified as Series A-2001
          at a per  share  conversion  price  of  $5.00  at  the  option  of the
          noteholder. In November 2001, Draysec agreed to extend the due date of
          the loan to November 2002.

          In addition,  during 2001, the Company issued a promissory  note to an
          investor,   in  the   principal   amount  of  $30,000.   The  note  is
          collateralized  by a security  interest in all assets of the  Company.
          The note is due in December 2004 and bears  interest at prime plus 2%.
          In connection  with the note, the Company  issued 100,000  warrants to
          the investor to acquire  common stock at $.30 per share.  Accordingly,
          the Company  recorded a discount on the note for the fair value of the
          warrants issued using the  Black-Scholes  model. The discount totaling
          $4,280 is being amortized over the term of the note.

          During  February  2002,  the Company  issued  promissory  notes to two
          investors, in the aggregate principal amount of $70,000. The notes are
          due in December 2004 and January 2005, respectively, and bear interest
          at prime plus 2%. In  connection  with the notes,  the Company  issued
          233,333  warrants to the investors to acquire common stock at $.30 per
          share.  Accordingly,  the Company recorded a discount on the notes for
          the fair value of the warrants issued using the  Black-Scholes  model.
          The discount  totaling  $8,437 is being  amortized over the respective
          terms of the notes.

          NOTES AND OBLIGATIONS ISSUED IN CONNECTION WITH DEBT SETTLEMENTS

          During 2001, the Company  entered into various  settlement  agreements
          with  some of its  vendors,  employees  and  landlord.  In  connection
          therewith,  the Company  renegotiated  its liabilities and reduced its
          overall  obligations from approximately  $2,388,900 to $208,735.  Some
          settlements  resulted in the recognition of extraordinary  income.  In
          addition,  the Company issued 80,000  warrants to acquire common stock
          at $0.30 per share and 50,000 options to acquire common stock at $0.30
          per share.  The  warrants  were valued at $2,520 and the options  were
          valued at  $2,140,  using the  Black-Scholes  model.  As part of these
          settlements,  the Company is obligated to issue an aggregate amount of
          794,946 shares of its common stock. Accordingly,  the Company recorded
          a liability  for stock to be issued in the amount of  $31,796.  During
          the quarter  ended March 31, 2002,  300,000 of those shares  valued at
          $12,000 were issued.

          During the quarter  ended March 31,  2002,  the Company  entered  into
          settlement   agreements  with  two  other  employees.   In  connection
          therewith,  the Company  renegotiated  its liabilities and reduced its
          obligations  from $152,816 to $64,487.  As part of these  settlements,
          the  Company  is  obligated  to issue an  aggregate  amount of 103,361
          shares of its  common  stock.  Accordingly,  the  Company  recorded  a
          liability for stock to be issued in the amount of $3,547. In addition,
          some of the  settlement  agreements  entered  into by the Company with
          some of its former  employees  during the fourth  quarter of 2001 were
          amended to include  additional  payments of  $115,083.  As a result of
          these  settlements  and  revised  settlement  agreements,  the Company
          recognized  additional  compensation  expense  of  $32,841  during the
          quarter ended March 31, 2002.


                                       10


                        BURST.COM, INC. AND SUBSIDIAIRES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE 6 -  NOTES AND OBLIGATIONS PAYABLE (CONTINUED)

          Maturities of long-term debt at March 31, 2002 are as follows:

                          2002                                       $1,130,620
                          2003                                                -
                          2004                                          199,513
                          2005                                          367,833
                                                                     -----------
                          Total                                       1,697,966
                          Less: current Portion                      (1,130,620)
                                                                     -----------
                                                                     $ (567,346)
                                                                     ===========
 NOTE 7 - EQUITY

          LIABILITY FOR STOCK TO BE ISSUED

          During the quarter ended March 31, 2002,  the Company  agreed to issue
          87,750 shares of its common stock at fair market value to  independent
          consultants for services  performed during the quarter.  In connection
          with these  agreements,  the Company  recognized  $2,613 in consulting
          fees, offset by a liability for stock to be issued.

          EXERCISE OF WARRANTS

          During the quarter ended March 31, 2002,  warrants to purchase 138,888
          shares of the Company's common stock were exercised, for $25,000.

          SHARES ISSUED IN CONNECTION WITH SETTLEMENT AGREEMENTS

          During the fourth  quarter of 2001,  the  Company  had agreed to issue
          794,946 shares of is common stock valued at $31,796 in connection with
          various  settlement  agreements.  During the  quarter  ended March 31,
          2002,  300,000 of these  shares  valued at $12,000  were  issued.  The
          remaining  494,946  shares  valued at $19,796 are  included in accrued
          expenses.

          SHARE EXCHANGE AGREEMENT

          During February 2001, the Company  exchanged  1,500,000  shares of its
          common stock for 400,000 shares of Eagle Wireless International,  Inc.
          common stock.  This transaction was valued at $843,735,  the estimated
          fair  value  of  the  Company's  common  stock  at  the  date  of  the
          transaction.

NOTE 8 - STOCK OPTIONS

          In January  2001,  the Company  granted  options to  purchase  150,000
          shares  of common  stock  exercisable  at  $0.2812  to an  independent
          contractor. In addition, existing options for employees under variable
          plan accounting and unvested  options being earned by contractors were
          revalued,  resulting in a net reduction in stock-based compensation of
          $250,000.  Furthermore,  as a  result  of  severance  agreements  with
          certain senior officials,  the lives of their options were extended to
          one year after  termination  or the full  contractual  life instead of
          expiring  within  a  shorter  time.  These  extensions  resulted  in a
          stock-based compensation charge of $616,000. During the fourth quarter
          of  2001,  as a result  of  further  negotiations  with  those  senior
          officials, the stock-based compensation was reduced to $127,947.


                                       11



                        BURST.COM, INC. AND SUBSIDIAIRES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE 9 -  BUSINESS RISKS AND SEGMENT DISCLOSURES

          The  Company's  primary  source of revenue is the  licensing  of Burst
          technology,  and its  success is largely  dependent  on this  product.
          Changes  in  desirability  of  the  product  in  the  marketplace  may
          significantly affect the Company's future operating results.

          The Company  operates in one segment and accordingly has provided only
          the required  enterprise wide  disclosure.  The Company  recognized no
          foreign revenues during the quarters ended March 31, 2002 and 2001.

          The Company  currently has five  customers who are acting as resellers
          and use the  Company's  software  in  their  business.  Two  customers
          accounted  for  approximately  57%,  and  43%  respectively,   of  the
          Company's total revenue during the quarter ended March 31, 2002.

NOTE 10 - SUBSEQUENT EVENTS

          Subsequent to March 31, 2002, the Company issued two promissory  notes
          to Gordon Rock, in the  aggregate  principal  amount of $160,000.  The
          notes bear  interest at prime plus 2% and are due in three  years.  In
          connection with the notes,  the Company issued 300,000 warrants to Mr.
          Rock to acquire common stock at $0.30 per share.

          Subsequent  to March 31,  2002,  Mr. John J. Micek III and Mr.  Trevor
          Bowen resigned from their position as directors.


                                       12


ITEM 2. Management's Discussion and Analysis or Plan of Operation.

The following discussion of the financial condition and results of operations of
Burst.com,  Inc. should be read in conjunction with the Management's  Discussion
and  Analysis  of  Financial   Condition  and  Results  of  Operations  and  the
Consolidated  Financial  Statements  and the Notes  thereto  for the year  ended
December 31, 2001 included in the Company's Form 10-K.

CAUTIONARY NOTE ON FORWARD-LOOKING STATEMENTS

Some of the matters discussed in this  "Management's  Discussion and Analysis of
Financial  Condition and Results of Operations," and elsewhere in this quarterly
report on Form 10-Q  include  forward-looking  statements.  We have based  these
forward-looking  statements on our current  expectations  and projections  about
future events, including, among other things:


     o    attracting immediate financing;


     o    delivering quality product that meets customer expectations;


     o    obtaining and expanding market acceptance of the products we offer;


     o    responding quickly to technological challenges from third parties;


     o    forecasts  of  Internet  usage  and the size and  growth  of  relevant
          markets;


     o    rapid technological changes in our industry and relevant markets; and


     o    competition in our market.



In some cases, you can identify  forward-looking  statements by terminology such
as  "may,"  "will,"  "should,"  "could,"  "predicts,"  "potential,"  "continue,"
"expects,"  "anticipates," "future," "intends," "plans," "believes," "estimates"
and similar  expressions.  These  statements  are based on our current  beliefs,
expectations  and  assumptions  and  are  subject  to  a  number  of  risks  and
uncertainties. Actual results, levels of activity, performance, achievements and
events  may  vary  significantly  from  those  implied  by  the  forward-looking
statements.  These  forward-looking  statements  involve risks and uncertainties
that could cause our results to differ  materially from those  discussed.  These
risks and uncertainties  include,  but are not limited to, those described under
the caption  "Factors  That May Impact Future  Results"  below and in our annual
report  on Form  10-K  for the  fiscal  year  ended  December  31,  2001.  These
forward-looking statements are made as of the date of this report, and except as
required under applicable securities law, we assume no obligation to update them
or to explain the reasons why actual results may differ.


                                       13


We believe that period-to-period comparisons of our operating results, including
our revenues,  cost of sales, gross margins,  expenses, and capital expenditures
may not necessarily  provide meaningful results and should not be relied upon as
indications  of  future  performance.  The  Company  does not  believe  that its
historical growth rates are indicative of future growth or trends.

The Company has incurred significant losses since its inception, and as of March
31,  2002,  it  had an  accumulated  deficit  of  $60,853,204.  There  can be no
assurance that the Company will achieve or sustain profitability and the Company
believes that it will continue to incur net losses in 2002.

Overview

We are an  independent  provider  of  client/server  network  software  for  the
delivery of video and audio information over networks.  Our principal  executive
offices are located in Santa Rosa, California. Our software manages the delivery
of video and audio  content over various  networks,  including  the Internet and
corporate  intranets,  optimizing network efficiency and quality of service. Our
Burstware(R)  suite of software products enables companies to transmit video and
audio  files  at  Faster-Than-Real-Time(R)   speed,  which  is  accomplished  by
utilizing available bandwidth capacity to send more video or audio data to users
than the players are  demanding.  This data is stored on the users'  machine for
playing  on  demand,  thus  isolating  the user from  noise  and  other  network
interference. The result is high quality, full-motion video and CD-quality audio
to the end-user. Our revenue is derived from fees for software licenses,  patent
licenses, and some consulting services.

Results of Operations

Revenue  recorded  for the  three-month  period ended March 31, 2002 was $70,300
versus  $31,323 during the same period in 2001. The revenue was due primarily to
a licensing agreement with Eagle Wireless.  The cost of revenue recorded for the
quarter  ended March 31, 2002 was zero.  Research and  development  expenditures
during the three-month period ended March 31, 2002 were $12,600,  as compared to
$147,542  during the same period in 2001.  The decrease  resulted from personnel
reductions and curtailment of new product development and testing.  There was no
significant   amount  of  research  and  development   that  would  qualify  for
capitalization under SFAS 86.

Sales and marketing  expenses during the three month period ended March 31, 2002
were $7,263 as compared to $260,661 during the same period in 2001. The decrease
was primarily a result of staff reductions and curtailment of sales, support and
product  marketing  activity  in 2001 as part of our  restructuring  during that
year.

During the three month period ended March 31, 2002,  general and  administrative
expenses were $173,679,  as compared to $823,752 during the same period in 2001.
The decrease was primarily due to the slowdown in our operations and termination
of employees both during 2001 as part of our restructuring.

Restructuring  costs were $0 during the  three-months  ended  March 31,  2002 as
compared to  $2,705,866  during the same  period in 2001 The 2001  restructuring
costs  resulted  primarily  from steep  staff  reductions  and  moving  from the
company's San Francisco office.

We had a net loss from  operations  of $123,242  during the three  month  period
ended March 31, 2002, as compared to $3,906,498  during the same period in 2001.
The  decreased  losses  resulted  from  reduction  in workforce  and  operations
discussed above.

Other expense, net was $106,762 for the three-month period ended March 31, 2002,
as compared to $582,767  during the same periods in 2001.  The decrease in other
expenses,  net,  during 2002 compared to 2001 is due to realized and  unrealized
losses on sales of marketable  securities of $562,931 during 2001. There were no
securities during 2001.

The increase in interest  expense  during 2002 is due to an increase in non-cash
interest expense of $75,324  resulting from  amortization of a discount on notes
payable.


                                       14


Liquidity and Capital Resources

The  opinion of our  independent  certified  public  accountants  on the audited
financial  statements  for  the  year  ended  December  31,  2001  contained  an
explanatory  paragraph  regarding doubt about our ability to continue as a going
concern

Although we have been  successful  in our  fundraising  efforts to meet previous
operating requirements,  there can be no guarantee that we will be successful in
future  fundraising  efforts.  During the three months ended March 31, 2002,  we
raised $130,000 (net) in cash by issuing notes payable. As of March 31, 2002, we
had cash reserves of approximately  $2,606.  We are currently in negotiations to
obtain  additional  outside funding through loan financing and possibly the sale
of our common stock to qualified  investors.  Any new funding  raised may have a
dilutive effect on our existing shareholders.

Changes in Financial Position

As of March 31, 2002, we had a working capital deficit of $2,503,814 as compared
to a deficit of $2,629,844 at December 31, 2001. This $126,030 decrease reflects
a $16,788  decrease in current  assets and a decrease in current  liabilities of
$109,242.  The  decrease in current  liabilities  is mostly due to a decrease in
accrued  settlements,  but this  decrease  is offset  by  increases  in  accrued
interest and notes payable.

Net cash used in operating  activities  totaled $158,506 during the three months
ended March 31, 2002,  as compared to net cash used in operating  activities  of
$708,809  during the three months ended March 31,  2001.  The decrease  reflects
reduced operating activities.

Factors That May Impact Future Results

At the time of this report,  we had  insufficient  cash reserves and receivables
necessary  to  meet  forecast  operating  requirements.  In  the  event  we  are
unsuccessful  in our efforts to raise  additional  funds, we will be required to
significantly reduce cash outflows and, possibly, discontinue our operations. We
need to raise  immediate  capital to continue our  operations  and implement our
plans  to  respond  to  competitive  pressures,   or  otherwise  to  respond  to
unanticipated  requirements.  Our  failure  to obtain  immediate  financing,  or
inability to obtain financing on acceptable terms, could require us to limit our
plans,  incur  indebtedness  that has  high  rates of  interest  or  substantial
restrictive  covenants,  issue equity securities that will dilute your holdings,
or discontinue all or a portion of our remaining operations.

We develop complex software for media delivery,  content management and storage.
We depend  on a  limited  number of key  personnel  who  would be  difficult  to
replace,  and we may not be able to attract and retain  management and technical
personnel.  We have yet to achieve very large commercial  deployments.  We began
our  current  product  line of software  only  recently  and, as a result,  your
ability to evaluate our  prospects  may be limited.  Our products  could contain
defects,  which would reduce sales of those products or result in claims against
us.  Our future  success  in the  licensing  of our  software  may depend on our
ability to keep pace with technological changes, which could result in a loss of
revenues.  If we do not develop new products or new product features in response
to customer requirements or in a timely way, customers may not buy our products,
which would seriously harm our business.  We will not be able to sell sufficient
quantities  of our  software  products  to sustain a viable  software  licensing
business if the market for software media delivery  products does not develop or
if a competing  technology  displaces our products.  We rely upon our sales of a
small  number of  products,  and the  failure of any one of our  products  to be
successful in the market could  substantially  reduce our revenue.  Our software
products  generally  have long sales cycles and  implementation  periods,  which
increase  our costs in  obtaining  orders and reduce the  predictability  of our
earnings.

Our  success  will  depend,  in  large  part,  on our  ability  to  protect  the
intellectual  property that we have  developed.  If our  proprietary  technology
infringes  upon the  intellectual  property  rights of others,  our costs  could
increase and our ability to license our products or patents could be limited.

If software media  technology or our method of  implementing  this technology is
not accepted, we will not be able to sustain or expand our business. The markets
in which we operate are highly  competitive,  and many of our  competitors  have
much greater  resources than we do, which may make it difficult for us to become


                                       15


profitable.  Internal  development  efforts by our customers and new entrants to
the market  may  increase  competition.  We depend on the  continued  growth and
commercial  acceptance of the Internet and we may face government regulation and
legal uncertainties relating to the Internet.

A more detailed description of these risk factors can be found under the caption
"Risks and Uncertainties" in "Management's  Discussion and Analysis of Financial
Condition and Results of  Operations"  in our Annual Report on Form 10-K for the
fiscal year ended December 31, 2001.



                           PART II -- OTHER INFORMATION

Item 1.   Legal Proceedings

          We have no material legal proceedings against us or in process nor are
          we aware of any other legal proceedings or claims that we believe will
          have, individually or in the aggregate, a material adverse effect.


Item 2.   Changes in Securities.

          1. During the quarter  ending March 31, 2002,  the company  issued the
          following  securities  in  conjunction  with  the  loans  made  to the
          Company:

               (a)  Warrants to purchase  133,333  shares of common  stock at an
                    exercise  price  of  $.30/share,  issued  to  an  individual
                    investor in conjunction with a $40,000 loan to the Company.

               (b)  Warrants to purchase  100,000  shares of common  stock at an
                    exercise  price  of  $.30/share,  issued  to  an  individual
                    investor in conjunction with a $30,000 loan to the Company.

               (c)  Warrants to purchase  200,000  shares of common  stock at an
                    exercise  price  of  $.30/share,  issued  to  an  individual
                    investor in conjunction with a $60,000 loan to the Company..

          2.   During the quarter  ending  March 31,  2002,  the Company  issued
               300,000 shares of its common stock to a former landlord under the
               terms of a settlement agreement.

          3.   During the quarter  ending  March 31,  2002,  the company  issued
               138,888  shares of its common  stock to an  affiliate of Mr. John
               Micek, then a member of the Board of Directors,  as the result of
               the exercise of an option at an exercise price of $.18/share.

          The  sales of the above  securities  were  deemed  to be  exempt  from
          registration  under the Securities Act of 1933, as amended (the "Act")
          in reliance on Section 4(2) of the Act,  Regulation D and /or Rule 701
          promulgated under the Act. In each such transaction, the recipients of
          securities   represented  that  they  were  accredited  investors  and
          intended to acquire securities for investment only and not with a view
          to  or  for  sale  in  connection  with  any   distribution   thereof.
          Appropriate  legends  were  affixed to the  securities  issued in such
          transactions.


Item 3.   Defaults upon Senior Securities
       None


Item 4.   Submission of Matters to a Vote of Security Holders
       None


                                       16


Item 5.   Other Information

               (a)  On April 25, 2002 the Company received  $100,000  promissory
                    note  financing  from Gordon Rock,  secured by assets of the
                    Company.  Mr. Rock received 100,000 warrants to purchase the
                    company's  common stock at $.30/share,  in conjunction  with
                    this loan.

               (b)  On April 22, 2002, the company  accepted the resignations of
                    Trevor  Bowen and John  Micek  from its Board of  Directors.
                    Both  individuals  will serve on the company's  newly formed
                    Advisory Board.

               (c)  On April 1, 2002 the  Company  received  $60,000  promissory
                    note  financing  from Gordon Rock,  secured by assets of the
                    Company.  Mr. Rock received 200,000 warrants to purchase the
                    company'  common stock at $.30/share,  in  conjunction  with
                    this loan.



Item 6.   Exhibits and Reports on Form 8-K.

(a)       Exhibits.
          None.


(b)       Reports on Form 8-K.
          None.




                                   SIGNATURES

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


                                                   BURST.COM, INC.

Date: May 14, 2002                                 By: /s/ Richard Lang
                                                   -----------------------------
                                                   Richard Lang, Chairman and
                                                   Chief Executive Officer



                                       17