U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-QSB

[x] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2002
[_] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF
THE EXCHANGE ACT
For the transition period from _______ to _______
Commission File Number: 0-22076

DTVN Holdings, Inc.
(Exact Name of Small Business Issuer as Specified in Its Charter)
Delaware
(State or Other Jurisdiction of Incorporation or Organization)
76-0404904
(I.R.S. Employer Identification No.)

1801 Gateway Blvd, Suite 101
Richardson, Texas 75080
(Address of Principal Executive Offices)

(972) 783-0284
(Issuer's Telephone Number, Including Area Code)
---------------------------------------------------------------
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last
Report)

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 registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.

Yes X No ___

---

As of May 14, 2002 there were 59,414,609 shares of DTVN Holdings, Inc. Common
Stock, $.001 par value, issued and outstanding.

Transitional Small Business Disclosure Format (check one):
Yes ___ No X

---

FORM 10-QSB

TABLE OF CONTENTS

Page
Number
------

PART I Financial Information

Item 1. Consolidated Financial Statements
Condensed Consolidated Balance Sheets (Unaudited) ................................... 3
Condensed Consolidated Statements of Operations (Unaudited) ......................... 4
Condensed Consolidated Statements of Cash Flows (Unaudited) ......................... 5
Notes to Condensed Consolidated Financial Statements ................................ 6
Item 2. Management's Discussion and Analysis of Financial Condition and Results of
Operations .......................................................................... 9

PART II Other Information
Item 1. Legal Proceedings ................................................................... 14
Item 2. Changes in Securities and Use of Proceeds ........................................... 14
Item 6. Exhibits and Reports on Form 8-K .................................................... 15

PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS.

DTVN HOLDINGS, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited)

March 31, December 31,
Assets 2002 2001
------------- -------------

Current assets:
Cash and cash equivalents $ 77,216 $ 369,943
Certificates of deposit -- 101,785
Accounts receivable 2,429,216 1,594,577
Other current assets 1,219,442 1,101,160
------------- -------------
Total current assets 3,725,874 3,167,465
------------- -------------
Property and equipment, net 5,886,539 5,421,458
Goodwill, net 2,098,005 3,901,494
Investments 50,000 50,000
Other assets 280,670 303,805
------------- -------------
$ 12,041,088 $ 12,844,222
============= =============

Liabilities and Stockholders' Equity (Deficit)

Current liabilities:
Note payable to related parties $ 122,000 $ 122,000
Current portion of notes payable 4,538,324 2,075,024
Accounts payable 3,954,448 3,670,746
Unearned revenue 63,400 98,823
Accrued liabilities and other 2,803,682 3,278,047
Current installments of obligations under capital leases 381,808 1,099,380
------------- -------------
Total current liabilities 11,863,662 10,344,020
------------- -------------
Notes payable less current portion 263,318 300,348
Obligations under capital leases, excluding current installments 115,003 1,788,217
------------- -------------
Total liabilities 12,241,983 12,432,585
------------- -------------
Stockholders' equity:
Preferred stock: 1,000,000 authorized, none issued and outstanding
Common stock, $.001 par value, 150,000,000 authorized, and 59,414,609 59,414 59,414
issued and outstanding
Additional paid in capital 35,534,738 37,160,319
Accumulated deficit (35,795,047) (36,808,096)
------------- -------------
Total stockholders' equity (deficit) (200,895) 411,637
------------- -------------
$ 12,041,088 $ 12,844,222
============= =============

See accompanying notes to condensed consolidated financial statements.

DTVN HOLDINGS, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(Unaudited)

Three Months Ended March 31,
2002 2001
------------ -------------

Revenues:
Net service revenue $ 3,970,114 $ 3,582,444
Other revenue 2,381 87,775
------------ -------------
Total revenues 3,972,495 3,670,219
Operating expenses:
Cost of services 2,983,413 2,527,024
Selling and marketing 70,033 104,589
General and administrative 1,357,414 879,859
Litigation judgment 80,619 --
Amortization of goodwill -- 1,330,269
Depreciation, depletion and amortization 391,618 97,582
------------ -------------
Total operating expenses 4,883,097 4,939,323
------------ -------------
Operating loss (910,602) (1,269,104)
Other income 2,000,000 --
Interest income 1,610 28,431
Interest expense 77,959 23,536
------------ -------------
Income (loss) before income taxes 1,013,049 (1,264,209)
Income tax expense -- 33,576
------------ -------------
Net income (loss) 1,013,049 (1,297,785)
Other comprehensive income:
Unrealized gain on investments -- 62,652
------------ -------------
Comprehensive income (loss) $ 1,013,049 $ (1,235,133)
============ =============
Net income (loss) per common share:
Basic and diluted $ 0.02 (0.03)
============ =============
Weighted average common shares outstanding:
Basic and diluted 59,414,609 46,620,901
============ =============

See accompanying notes to condensed consolidated financial statements.

DTVN HOLDINGS, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)

Three Months Ended March 31,
2002 2001
------------ -------------

Cash flows from operating activities:
Net income (loss) $ 1,013,049 $ (1,297,785)
Adjustments to reconcile net income (loss) to net cash provided
by (used in) operating activities:
Depreciation, depletion and amortization 391,618 97,582
Amortization of goodwill -- 1,330,269
Non-cash general & administrative expenses 229,801 48,305
Deferred tax benefit -- 7,791
Changes in assets and liabilities:
Accounts receivable (838,202) (980,006)
Accounts payable and accrued liabilities (74,975) 403,179
Unearned revenue (35,423) 10,000
Unbilled revenue (135,510) --
Other current assets 11,733 11,076
------------ -------------
Net cash provided by (used in) operating activities 562,091 (369,589)
------------ -------------
Cash flows from investing activities:
Capital expenditures (856,699) (150,020)
Payment of deposits on leases 26,188 (499,801)
Proceeds from sale of certificates of deposit 101,785 67,482
------------ -------------
Net cash used in investing activities (728,726) (582,339)
------------ -------------
Cash flows from financing activities:
Principal payments on notes to related parties -- (102,913)
Principal payments on obligations (126,092) (59,497)
Proceeds from notes payable -- 23,267
------------ -------------
Net cash used in financing activities (126,092) (139,143)
------------ -------------
Net decrease in cash and cash equivalents (292,727) (1,091,071)
Cash and cash equivalents at beginning of period 369,943 2,895,402
------------ -------------
Cash and cash equivalents at end of period $ 77,216 $ 1,804,331
============ =============

See accompanying notes to condensed consolidated financial statements.

DTVN HOLDINGS, INC.
Notes to Condensed Consolidated Financial Statements
March 31, 2002 and 2001

(Unaudited)

(1) Basis of Financial Reporting and Unaudited Information

The accompanying consolidated financial statements have been prepared on a going
concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. As shown in the audited
consolidated financial statements of the Company for the year ended December 31,
2001 and 2000, the Company incurred losses of $32,751,069 and $2,985,117,
respectively. The Company also had a working capital deficit of $7,176,555 at
December 31, 2001. These factors among others may indicate that the Company will
be unable to continue as going concern for a reasonable period of time.

The accompanying unaudited consolidated financial statements have been prepared
on a going concern basis in accordance with accounting principles generally
accepted in the United States of America for interim financial information and
with the rules and regulations of the Securities and Exchange Commission.
Accordingly, they do not include all of the information and disclosures required
by accounting principles generally accepted in the United States of America for
complete financial statements. In the opinion of management, the accompanying
unaudited consolidated financial statements contain all adjustments (consisting
solely of normal adjustments) considered necessary to present fairly the
financial position, results of operations and cash flows of the Company. Interim
period results are not necessarily indicative of the results to be achieved for
an entire year. These interim unaudited consolidated financial statements should
be read in conjunction with the audited consolidated financial statements of the
Company for the year ended December 31, 2001 included in the Form 10-KSB filed
by the Company with the Securities and Exchange Commission on April 16, 2002.

(2) Acquisitions

On April 13, 2001, the Company completed a merger with Video Intelligence, Inc.,
a Pennsylvania corporation ("Video Intelligence"). Pursuant to the merger, the
Company issued 6,749,775 shares of common stock, par value $0.001 per share, of
the Company (the "Common Stock") and agreed to pay a total of $493,225 in cash
to the holders of all of the issued and outstanding shares of

capital stock of Video Intelligence. An aggregate of 2,530,251 shares of Common
Stock issued in connection with the merger are subject to a certain
Relinquishment Agreement, dated April 12, 2001 among the Company, Video
Intelligence and certain stockholders. Pursuant to the Relinquishment Agreement,
in the event that financial or other performance criteria set forth in the
Relinquishment Agreement are not achieved during the first year after the
closing of the merger, all or a portion of the Common Stock will be relinquished
and transferred to the Company, without further consideration, as a refund of
consideration previously paid in connection with the merger. Under the terms of
the merger, all of the options to purchase shares of common stock of Video
Intelligence that were issued and outstanding at the time of the merger were
assumed by the Company and converted into options to purchase 1,141,804 shares
of Common Stock at $0.25 per share. The assumed options were exercisable for a
period of ninety (90) days following the closing of the merger. As of the final
exercise date, 948,948 of the options had been exercised and 192,856 were
abandoned. The total exercise price paid for these options was $153,830 and
333,629 shares exchanged in cashless option exercises. A portion of the option
shares issued is subject to the Relinquishment Agreement discussed above. The
financial and other performance criteria were not met during the first year
after the closing of the merger, and under the terms of the Relinquishment
Agreement, 2,908,853 shares of the Company's common stock, par value $0.001 will
be returned to the Company. The effect of the Relinquishment Agreement is a
reduction of the purchase price and the carrying value of the goodwill by
$1,803,489 from $3,901,494 to $2,098,005.

(3) Goodwill and Implementation of New Accounting Standard

In June 2001, the Financial Accounting Standards Board ("FASB") issued
Statements of Financial Accounting Standards No. 141, Business Combinations
("FAS 141"), and No. 142, Goodwill and Other Intangible Assets ("FAS 142"). FAS
141 requires all business combinations initiated after June 30, 2001 to be
accounted for under the purchase method. For all business combinations for which
the date of acquisition is after June 30, 2001, FAS 141 also establishes
specific criteria for the recognition of intangible assets separately from
goodwill and requires unallocated negative goodwill to be written off
immediately as an extraordinary gain, rather than deferred and amortized. FAS
142 changes the accounting for goodwill and other intangible assets after an
acquisition. The most significant changes made by FAS 142 are: 1) goodwill and
intangible assets with indefinite lives will no longer be amortized; 2) goodwill
and intangible assets with indefinite lives must be tested for impairment at
least annually; and 3) the amortization period for intangible assets with finite
lives will no longer be limited to forty years. The Company does not believe
that the adoption of FAS 141 will have a material effect on its financial
position, results of operations, or cash flows.

The Company adopted FAS 142 on January 1, 2002, at which time it ceased the
amortization of goodwill. The application of the non-amortization provisions of
FAS 142 for goodwill resulted in a $137,097 reduction of amortization expense
for the three months ended March 31, 2002. If these provisions had been applied
for to the three months ended March 31, 2001, the net loss for the period, which
was reported as $1,297,785, would have changed to net income of $32,484 and
basic and diluted income per share would have been $0. At March 31, 2002, the
Company's goodwill had a carrying value of $2,098,005. Pursuant to FAS 142, the
Company will complete its test for goodwill impairment during the second quarter
2002 and, if impairment is indicated, record such impairment as a cumulative
effect of accounting change effective January 1, 2002. The Company is currently
evaluating the effect that the impairment review may have on its consolidated
results of operation and financial position.

Under the stock relinquishment agreement executed in connection with the Video
Intelligence merger described above, 2,908,853 shares of common stock valued at
$.62 are to be relinquished to the Company in May 2002. As of the date of this
filing those shares had not been relinquished. As such, the carrying amount of
goodwill was reduced $1,803,489 in the first quarter of 2002.

(4) Stock Compensation

In 2000, the Company adopted two stock option plans. Under the plans, the
Company may grant to officers, directors, consultants and employees options to
purchase shares of the Company's Common Stock. In March of 2000, under the
DataVoN, Inc. Stock Option Plan, effective as of March 17, 2000 (the "March 2000
Plan") the Company granted options to purchase 2,522,459 shares of its common
stock at an exercise price of $.49 per share. As of March 31, 2002, a total of
1,267,678 of the options granted under the March 2000 Plan have been forfeited.
An adjusted compensation charge related to those options in the approximate
amount of $2.9 million is being recognized over the vesting period. Through
March 31, 2002, the Company had granted options to

purchase a total of 6,479,124 shares of its common stock under the DTVN
Holdings, Inc. 2000 Stock Option and Restricted Stock Plan effective as of
December 21, 2000 (the "December 2000 Plan"), at exercise prices generally equal
to the commons stock's fair market value as of the date of such grants,
including options to purchase 100,000 shares at an exercise price of $0.16 per
share granted to a director during the quarter. As of March 31, 2002, a total of
1,340,811 of the options granted under the December 2000 Plan have been
forfeited. As of March 31, 2002, with respect to the December 2000 Plan,
$313,750 is being recognized as a stock compensation charge over the vesting
period. All option grants occurring after March 2000 have been made under the
December 2000 Plan. With some exceptions, options have a 10-year life and a
3-year vesting period.

(5) Segment Information

As a result of the Merger and the acquisition of Video Intelligence, DataVoN
combined with Video Intelligence the Company is now organized along two lines of
business, enhanced information services and ownership of immaterial oil and gas
assets. The enhanced information services segment provides Internet protocol
services including voice, video and data communications. The oil and gas segment
is operated through Zydeco Exploration, Inc. (Zydeco) and the Company liquidated
most of its oil and gas assets in 2001.

(6) Notes Payable

On September 18, 2001, the Company entered into a Promissory Note with an
individual for up to $2,000,000. This note evidences a line of credit under
which the Company can request a maximum of two advances. Interest accrues on the
unpaid balance of the principal at 10% per annum and is secured by the Company's
accounts receivable. The advances are due 180 days after drawn. As of March 31,
2002, $2,000,000 had been advanced on the note. The original draw was on
September 24, 2001, and the second draw was on November 17, 2001. The first draw
and accrued interest was paid on April 16, 2002 and the maturity date of the
second installment is May 15, 2002. As of May 15, 2002, the Company does not
have sufficient cash on hand to pay the second installment.

(7) Litigation Judgment

DataVoN is currently involved in litigation with a former sales agent related to
commissions allegedly owed to the former sales agent. In September 2001 a
judgment was rendered against DataVoN in the approximate amount of $2.1 million,
which included attorneys' fees, court costs and interest. The judgment accrues
interest at 10% per annum and the related interest is being accrued. DataVoN and
the plaintiff in that litigation entered into an agreement in February 2002
suspending execution of the judgment for at least six months. Under the terms of
that agreement DataVoN paid the plaintiff $100,000 and agreed to pay $20,000 per
month, and the Company issued to the plaintiff warrants covering 250,000 shares
of the Company's common stock with an exercise price of $0.32 per share. The
cash consideration will be applied against the final judgment, if any, upheld on
appeal. Additional warrants may be required to be issued under the suspension
agreement. As of May 10, 2002, DataVoN was current in all payments required
under the suspension agreement.

(8) Contingencies

The Company is party from time to time to ordinary litigation incidental to its
business, none of which is expected to have a material adverse effect on the
results of operations, financial position or liquidity of the Company.

A vendor has indicated to the Company that, in its opinion, the amount due to
the vendor is materially more than the amount accrued by the Company as due to
such vendor. The Company disagrees with the vendor's assertion. The Company is
engaged in discussions with such vendor regarding this matter; however, the
matter has not been resolved at this time. There can be no assurances that the
outcome of this matter will or will not have a material impact on the financial
condition of the Company.

(9) Vendor Settlement

On March 21, 2002, the Company entered into an agreement with a vendor resolving
disputes and providing for financing and equipment for joint development of
network products. Under the terms of the agreement the Company received a cash
payment of $2,000,000. Additionally, the Company received relief from some of
the Company's current equipment lease obligations and favorable treatment
related to certain future equipment acquisitions.

ITEM 2. 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 DTVN Holdings, Inc. (the "Company") for the three months ended
March 31, 2002 should be read in conjunction with the accompanying consolidated
financial statements and footnotes for the three months ended March 31, 2002
included herein and in conjunction with the consolidated audited financial
statements and related notes thereto contained in the Company's Annual Report on
Form 10-KSB for the fiscal year ended December 31, 2001. The Company believes
that all necessary adjustments (consisting of normal recurring adjustments) have
been included in the amounts stated below to present fairly the following
quarterly information. Accounting measurements at interim dates inherently
involve greater reliance on estimates than at year-end. Quarterly operating
results have varied significantly in the past and can be expected to vary in the
future. The results for interim periods are not necessarily indicative of
results for the year. Unless the context otherwise requires, references in this
report on Form 10-QSB to the "Company" "we", "us", or "our" refer to DTVN
Holdings, Inc. and its direct and indirect subsidiaries.

FORWARD-LOOKING INFORMATION

All statements other than statements of historical fact contained in this
report, including without limitation statements containing the words "believes,"
"may," "will," "estimate," "continue," "anticipates," "intends," "expects"
"project," "potential," and words of similar import, constitute
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. Such forward-looking statements involve known and
unknown risks, uncertainties and other factors that may cause the actual
results, events or developments to be materially different from any future
results, events or developments expressed or implied by such forward-looking
statements. Such factors include, among others, the following: general economic
and business conditions, both nationally and in the regions in which the Company
operates; technology changes; competition; changes in business strategy or
development plans; the ability to attract and retain qualified personnel;
liability and other claims asserted against the Company; and other factors
referenced in the Company's filings with the Securities and Exchange Commission.
Given these uncertainties, readers are cautioned not to place undue reliance on
such forward-looking statements. The Company disclaims any obligation to update
any such factors or to publicly announce the result of any revisions to any of
the forward-looking statements contained herein to reflect future results,
events or developments. All forward-looking statements included herein are
expressly qualified in their entirety by the cautionary statements in this
paragraph.

OVERVIEW

The Company, through its primary operating subsidiary, DataVoN, Inc., is a
provider of converged, IP communication services. The Company provides toll
quality voice and data communications services over private IP networks (VoIP)
targeting carrier and enterprise customers. Carriers who deploy soft switch
equipment on an IP network can provide high quality video, voice, and data
services while retaining the flexibility, scalability, and cost efficiencies.
The Video Intelligence Division of DataVoN delivers business-critical video
applications and services, specializing in enterprise IP video services,
including store and forward services and video conferencing.

Examples of services available in the Company's current product line include:
voice origination and termination, "follow me" services, pre-paid calling card
services, and 8xx origination and termination. Some of Video Intelligence's
products are point-to-point and multi-point video conferencing, and hyperlink
video archiving. In an effort to maximize the Company's staff and network
advantages, the Company has focused on acquiring high volume, carrier customers,
offering the carriers reduced costs for the same quality of service available in
legacy networks. Building relationships with carrier customers allows the
Company to establish a revenue stream for operation and expansion. The Company
has a qualified management team with communications experience in companies such
as MCI Worldcom, XO Communications, and CapRock Communications.

The following objectives summarize the Company's strategy: (i) generating
positive cash flow from sales of existing products while building a low
overhead, next generation IP network with new technology at its core, (ii)
managing growth conservatively by utilizing positive cash flow or other
financing resources as necessary, (iii) leveraging IP technology to provide the
lowest cost, carrier-grade, wholesale communications solutions to a growing
domestic and international communications marketplace, and (iv) taking advantage
of technologies that allow the Company to deliver a comprehensive set of
converged voice, video and data services to customers. The Company's most
significant costs and expenses are data communications and telecommunications
expenses, which are comprised primarily of collocation facility fees, transport
fees, termination fees, and equipment expenses. Collocation facility fees are
paid for lease of rack space, power and associated services to "host" the
equipment. Transport fees are paid to a "backbone provider" to carry traffic
between markets. Termination fees are paid to local service providers to
terminate calls. Equipment costs are capitalized and depreciated over their
useful lives and minor items are expensed directly. Other expenses include
charges for connections between the Company and its vendors for termination
services and software support and management systems required in maintaining its
network.

RESULTS OF OPERATIONS - THREE MONTHS ENDED MARCH 31, 2002 COMPARED TO THREE
MONTHS ENDED MARCH 31, 2001

Net Service Revenue. The Company's net service revenue increased by
approximately $.39 million to approximately $3.97 million for the three months
ended March 31, 2002, from approximately $3.58 million for the three months
ended March 31, 2001. The increase in net revenue resulted from new products,
the planned introduction of the new, packet-switched infrastructure and the
concomitant increase in rates charged as the result of a shift from primarily
flat-rated circuit revenue to primarily minutes of use revenue.

Cost of Services. Cost of services increased by approximately $.45 million to
approximately $2.98 million for the three months ended March 31, 2002, from
approximately $2.53 million for the three months ended March 31, 2001. The
increase in expense was driven by the increase in traffic and the expenses
resulting from the network expansion. As a result of this network expansion,
collocation facility fees increased to approximately $247,000 for the three
months ended March 31, 2002, from approximately $159,000 for the three months
ended March 31, 2001 and telecommunications fees increased to approximately
$2.73 million for the three months ended March 31, 2002, from approximately
$2.37 million for the three months ended March 31, 2001.

Selling and Marketing Expenses. Selling and marketing expenses decreased by
$34,556 to $70,033 for the three months ended March 31, 2002, from $104,589 for
the three months ended March 31, 2001. Selling and marketing expenses include
expenses relating to the salaries, payroll taxes, benefits and commissions that
the Company pays for sales personnel and the expenses associated with the
development and implementation of its promotion and marketing campaigns. This
decrease is attributable to the reductions in sales force, promotions and
marketing campaigns.

General and Administrative Expenses. General and administrative expenses
increased by approximately $.48 million to approximately $1.36 million for the
three months ended March 31, 2002, from approximately $.88 million for the three
months ended March 31, 2001. General and administrative expenses include salary,
payroll tax and benefit expenses and related costs for general corporate
functions, including executive management, administration, office facilities,
information technology, uncollectible accounts receivable, and human resources.
General and administrative expenses increased primarily due to the increase in
the number of personnel and an increase in consulting and professional fees.

Litigation Judgment. Litigation judgment expenses increased by $80,619 to
$80,619 for the three months ended March 31, 2002, as compared to $0 for the
three months ended March 31, 2001. Litigation judgment expenses increased as a
result interest being charged on the judgment against DataVoN and the charge
related to the issuance of warrants to the plaintiff.

Depreciation, Depletion, and Amortization Expense. Depreciation, depletion, and
amortization expense increased by approximately $.29 million to approximately
$.39 million for the three months ended March 31, 2002, from approximately $.10
million for the three months ended March 31, 2001. This increase primarily
resulted from the depreciation of equipment related to the expansion of the
Company's network.

Other Income. Other income increased by $2 million to $2 million for the three
months ended March 31, 2002, as compared to $0 for the three months ended March
31, 2001. This increase primarily resulted from an agreement resolving disputes
and providing for financing and equipment for joint development of network
products.

Interest Income and Interest Expense. Interest expense is primarily comprised of
interest on the Company's notes payable, and various capital leases. Interest
income is primarily composed of income earned on the Company's cash and cash
equivalents and certificates of deposit.

LIQUIDITY AND CAPITAL RESOURCES

The Company's principal capital and liquidity needs historically and currently
have related to the development of its network infrastructure, its sales and
marketing activities, and general capital needs. The Company's capital needs
have been met, in large part, from cash flow generated from operations. However,
during the years ended December 31, 2001 and 2000, the Company incurred losses
of $32,751,069 and $2,985,117, respectively. The Company had a working capital
deficit of $7,166,555 as of December 31, 2001, and $8,137,788 as of March 31,
2002. As a consequence an increasing portion of the Company's capital needs have
been met by and will require future capital loans or equity investments. These
factors among others may indicate that the Company will be unable to continue as
a going concern for a reasonable period of time.

The Company's continuation as a going concern is dependent upon its ability to
generate sufficient cash flow to meet its obligations on a timely basis, to
comply with the terms of its financing agreements, to obtain additional
financing as may be required, and ultimately to attain profitability.

Net cash provided by operating activities was approximately $.56 million for the
three months ended March 31, 2002, as compared to net cash used by operating
activities of approximately $.37 million for the three months ended March 31,
2001. Cash provided by operating activities was primarily attributable to the
increase in revenue generated on the Company's expanded network.

Net cash used in investing activities was approximately $.73 million for the
three months ended March 31, 2002, as compared to net cash used by investing
activities of approximately $.58 million for the three months ended March 31,
2001. The increase resulted primarily from capital expenditures.

Net cash used by financing activities was approximately $.13 million for the
three months ended March 31, 2002, as compared to net cash used in financing
activities of approximately $.14 million for the three months ended March 31,
2001. The decrease resulted primarily from less payments on obligations and
related parties.

On September 18, 2001, the Company entered into a Promissory Note with an
individual for up to $2,000,000. This note evidences a line of credit under
which the Company can request a maximum of two $1,000,000 advances. Interest
accrues on the unpaid balance of the principal at 10% per annum and is secured
by the Company's accounts receivable. The advances are due 180 days after drawn.
As of March 31, 2002, $2,000,000 had been advanced on the note. The original
draw was on September 24, 2001, and the second draw was on November 17, 2001.
The first draw and accrued interest was paid on April 16, 2002 and the maturity
date of the second installment is May 15, 2002. As of May 15, 2002, the Company
does not have sufficient cash on hand to pay the second installment.

In March of 2002, the Company entered into a financing agreement with a vendor
that replaced approximately $2.4 million of capital lease obligations previously
recorded on equipment currently in use. Payments under the financing agreement
and if the equipment is returned during the designated time period the entire
obligation will be waived, but if the Company elects to keep the equipment it
will have to pay the full amount of the obligation under the agreement. The
Company also receives favorable treatment related to certain future equipment
acquisitions.

VIDEO INTELLIGENCE MERGER

On April 13, 2001, the Company acquired, through a merger, Video Intelligence,
Inc., a Pennsylvania corporation ("Video Intelligence"). Pursuant to the Video
Intelligence merger, the Company issued 6,749,775 shares of the common stock,
par value $0.001 per share, of the Company (the "Common Stock") and agreed to
pay a total of $493,225 in cash to the holders of all of the issued and
outstanding shares of capital stock of Video Intelligence. As reported on the
OTC Bulletin Board, the price at which the Common Stock last traded on April 12,
2001 was $0.65 per share. Of the total cash consideration to be paid by the
Company in connection with the Video Intelligence merger, $246,613 was paid on
April 13, 2001. The balance of $246,612 was paid on June 12, 2001.

An aggregate of 2,530,251 shares of Common Stock issued in connection with the
Video Intelligence merger are subject to a certain Relinquishment Agreement,
dated April 12, 2001 (the "Relinquishment Agreement"), among the Company, Video
Intelligence, and certain stockholders of the Company. Pursuant to the
Relinquishment Agreement, in the event that financial or other performance
criteria set forth in the Relinquishment Agreement are not achieved during the
first year after the closing of the Video Intelligence merger, all or a portion
of the Common Stock issued by the Company in connection with the Video
Intelligence merger will be relinquished and transferred to the Company, without
further consideration, as a refund of consideration previously paid in
connection with the Video Intelligence merger.

Under the terms of the Video Intelligence merger, all of the options to purchase
shares of common stock of Video Intelligence that were issued and outstanding at
the time of the Video Intelligence merger were assumed by the Company and
converted into options to purchase 1,141,804 shares of the Common Stock at an
exercise price of $0.25 per share. The assumed options were exercisable for a
period of ninety days following the closing of the Video Intelligence merger. As
of the final exercise date, 948,948 of the options had been exercised and
192,856 had been abandoned. The total exercise price paid for these options was
$153,830 and 333,629 shares exchanged in cashless options exercises. A portion
of the option shares issued is subject to the same Relinquishment Agreement
discussed above.

The financial and other performance criteria were not meet during the first year
after the closing of the merger, and under the terms of the Relinquishment
Agreement, 2,908,853 shares of the Company's common stock, par value $0.001 will
be returned to the Company. The effect of the Relinquishment Agreement is a
reduction of the purchase price and the carrying value of the goodwill by
$1,803,489 from $3,901,494 to $2,098,005.

CAPITAL EXPENDITURES

Capital expenditures totaled approximately $.86 million for the three months
ended March 31, 2002, of which $.86 million was from cash from operations and
approximately $0 in capital and operating leases. The Company expects to
continue the expansion of its network throughout 2002 and intends to increase
its capital expenditures accordingly. The Company intends to incur approximately
$2.5 million in additional capital expenditures during the remainder of 2002,
which the Company expects will be funded through a combination of operating and
capital leases, cash from operations, and the issuance of either debt or equity
securities or both. The Company currently does not have sufficient cash on hand,
existing borrowing availability or any commitments for the cash to fund all of
the planned capital expenditures. The Company intends to use cash flow from
operations, issuance of obligations under capital and operating leases, and
proceeds from the sale of either debt or equity securities or both to fund such
capital expenditures. There can be no assurance that the Company will be able to
generate sufficient cash flow or obtain such outside financing to fund the
planned capital expenditures. If the Company is unable to generate sufficient
cash flow or obtain such outside financing, the planned expansion of its network
infrastructure will be reduced, delayed or canceled and such reduction, delay or
cancellation could have a material adverse effect on the business, financial
condition or results of operations of the Company.

The Company has experienced losses from operations and resulting dependence on
access to additional external financing to cover operating expenses and debt
payments and there can be no assurances that these losses will not continue.
Cash flows from operations are insufficient to meet the financial obligations of
the Company at this time. However, the Company anticipates that its cash on
hand, cash flows from operations, deferred infrastructure costs to be received
pursuant to existing agreements, and cash from additional equity or debt
financing may be sufficient to satisfy operating expenses, existing commitments,
including debt payments, and planned capital expenditures. Note that there can
be no assurance that the Company will receive payments due under existing
agreements, that its business will generate sufficient cash flows from
operations, that sufficient equity capital can be raised, or that future
borrowings will be available in an amount sufficient to enable the Company to
pay operating expenses, make debt payments, or make necessary capital or other
expenditures, including the planned capital expenditures. Our ability to operate
as a going concern is dependent on our ability to obtain sufficient cash from
the sources identified herein. The consolidated financial statements do not
include any adjustments relating to this recoverability and classification of
liabilities that might be necessary should the Company be unable to continue as
a going concern.

CRITICAL ACCOUNTING POLICIES

The methods, estimates and judgments that we use in applying our most critical
accounting policies have a significant impact on the results that we report in
our consolidated financial statements. We evaluate our estimates and judgments
on an on-going basis. We base our estimates on historical experience and on
assumptions that we believe to be reasonable under the circumstances. Our
experience and assumptions for the basis for our judgments about carrying value
of assets and liabilities are not readily apparent from other sources. We
believe the following accounting policies are the most critical to the
preparation of our consolidated financial statements:

Revenue Recognition. We derive revenues primarily from the sale of the
information services that we provide to customers through our network. We record
revenue in the same period in which the information services are provided.

Allowance for Doubtful Accounts. We do not currently maintain allowances for
doubtful account for estimated losses from our customers' inability to make the
payments that they owe us. However, we monitor this situation on an on-going
basis. In reviewing whether or not to make such an allowance we analyze
historical bad debts, customer concentrations, current customer
credit-worthiness, current economic trends and changes in our customer payment
patterns. If the financial condition of our customers were to deteriorate and to
impair their ability to make payments to us allowances might be required in
future periods.

Asset Retirement Obligations. In June 2001, the FASB issued SFAS No. 143
"Accounting for Asset Retirement Obligations". SFAS 143 is not expected to have
a material impact on the Company's consolidated financial statements and related
disclosure as the Company does not have material assets that are affected by
this policy.

Impairment for Long-Lived Assets. In July 2001, the FASB issued SFAS No. 144,
Accounting for Impairment or Disposal of Long-Lived Assets (SFAS 144). SFAS 144
supersedes SFAS 121. Accounting for the Impairment of Long-Lived Assets and
Long-Lived Assets to be Disposed of. SFAS 144 applies to all long-lived assets
including discontinued operations, and amends Accounting Principle Board of
Opinion No. 30 Reporting the Effect of Disposal of a segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions. SFAS
144 requires that long-lived assets that are to be disposed of by sale be
measured at the lower of book or fair value less cost to sell. SFAS 144 is
effective for financial statements issued for fiscal years beginning after
December 15, 2001 and its provisions are generally expected to be applied
prospectively. The application of this statement is not expected to have a
material impact on our financial statements.

Goodwill. In July 2001, the Financial Accounting Standards Board issued the
accounting rules governing business combinations, goodwill and intangible
assets. These rules are Statement of Financial Accounting Standards No. 141,
Business Combinations, and No. 142, Goodwill and Other Intangible Assets. With
the adoption of Statement 142, goodwill is no longer subject to amortization
over its useful life. Rather, goodwill will be subject to at least an annual
assessment for impairment by applying a fair-value-based test at the reporting
units level. Impairment loss would be recognized to the extent the carrying
amount of goodwill exceeds the implied fair value. Under the new rules, an
acquired intangible asset should be separately recognized if the benefit of the
intangible asset is obtained through contractual or other legal rights, or if
the intangible asset can be sold, transferred, licensed, rented, or exchanged,
regardless of the acquirer's intent to do so. Determining the useful lives of
intangible assets will require considerable judgment and fact-based analysis.
The Company has adopted the provisions of this standard as of January 1, 2002,
and we have conformed our accounting policy to the requirements in this
standard. As a result, goodwill and certain intangible assets will not be
amortized, but instead, will be reviewed for impairment at least annually, in
accordance with the provisions of this statement.

Management believes this standard will have a material non-cash impact on the
corporation's financial statements related to the April 2001 acquisition of
Video Intelligence, Inc., as it will not allow for amortization of goodwill,
which approximates $550,000 annually after the enforcement of the Relinquishment
Agreement. At this time the Company has not computed its initial impairment
analysis of goodwill. Accordingly, the Corporation has not made a determination
about whether or not an impairment charge will be necessary upon adoption of the
new standard; however, if impairment is indicated, it will be reflected as a
cumulative adjustment from a change in accounting principle as of January 1,
2002.

As a result of the third quarter 2001 sale of substantially all of the assets
acquired in the merger with Zydeco Energy, Inc. in June 2000, management
determined that the future cash flow to be derived from the remaining assets
acquired in the merger could not support the goodwill that resulted from such
merger as it was accounted for under the purchase method. As a consequence of
that determination, the remaining unamortized goodwill was deemed impaired and
written off in full in the third quarter of 2001.

CONTINGENCIES

In addition, the Company is party from time to time to ordinary litigation
incidental to its business, none of which is expected to have a material adverse
effect on the results of operations, financial position or liquidity of the
Company.

RECENTLY ISSUED ACCOUNTING STANDARDS

In June 2001, the FASB issued SFAS No.'s 141 and 142, "Business Combinations"
and "Goodwill and Other Intangibles." SFAS No. 141 requires all business
combinations initiated after June 30, 2001 to be accounted for using the
purchase method. SFAS 142 requires that ratable amortization of goodwill be
replaced with period fair-value based tests of the goodwill's impairment and
that intangible assets other than goodwill be amortized over their useful lives.
Additionally, under the provision of the new accounting standard, an acquired
intangible asset should be separately recognized if the benefit of the
intangible asset is obtained through contractual or other legal rights, or if
the intangible asset can be sold, transferred, licensed, rented, or exchanged,
regardless of the acquirer's intent to do so. SFAS 141 is effective for all
business combinations initiated after June 30, 2001 and for all business
combinations accounted for by the purchase method for which the date of
acquisition is after June 30, 2001. The provisions of SFAS 142 will be effective
for fiscal years beginning after December 15, 2001, and will thus be adopted by
the Company, as required, in fiscal year 2002. Adoption of SFAS No. 141 and 142
is not expected to have a material cash impact on the Company's consolidated
financial statements and related disclosures.

Management believes that SFAS 142 will have a material non-cash impact on the
Company's consolidated financial statements, as it will not allow for
amortization of the Company's remaining goodwill, which approximates $1 million
annually. At this time the Company has not computed its initial impairment
analysis of goodwill. Accordingly, the Company has not made a determination
about whether or not an impairment charge will be necessary upon adoption of the
new standard.

In June 2001, the FASB issued SFAS No. 143 "Accounting for Asset Retirement
Obligations." SFAS 143 is not expected to have a material impact on the
Company's consolidated financial statements and related disclosure.

PART II
OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

Information pertaining to this item is incorporated herein from "Part I.
Financial Information -- Item 1 - Notes to Condensed Consolidated Financial
Statements - Note 7" and "Part I. Financial Information -- Item 2 - Management's
Discussion and Analysis of Financial Condition and Results of Operations -
Contingencies."

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

On February 25, 2002 the Company issued warrants covering 250,000 shares of the
Company's common stock with an exercise price of $0.32 per share in an agreement
with a plaintiff to suspend execution of a judgment. The Warrants are
immediately exercisable and expire on February 25, 2007. The Company believes
that the issuance of such securities was exempt under Section 4(2) of the
Securities Act of 1933 as a transaction not involving a public offering. This
issuance was made without general solicitation or advertising. Additional
warrants may be required to be issued under the suspension agreement.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

(a) Exhibits

Exhibit No. Description
- ----------- -----------
3.1 Certificate of Incorporation and Certificates of
Amendment thereto (incorporated by reference to the
Company's Annual Report on Form 10-K for the year
ended December 31, 1995 and to Form 8-K (File No.
0-22076) filed with the SEC on December 21, 2000).

3.2 Amended and Restated Bylaws (incorporated by
reference to the Company's Quarterly Report on Form
10-QSB for the quarterly period ended September 30,
2000).

4.1 Certificate of Designation of Series A Convertible
Preferred Stock of the Company (Incorporated by
reference to Form 8-K (File No. 0-22076) filed with
the SEC on June 19, 2000).

4.2 Registration Rights Agreement, dated April 12, 2001,
among DTVN Holdings, Inc. and each security holder
named therein that becomes a party to the agreement
by the execution and delivery of a counterpart
signature page thereto (incorporated by reference
from Exhibit 4.1 to the Company's Current Report on
Form 8-K (File No. 0-22076) filed with the SEC on
April 27, 2001).

(b) Reports on Form 8-K

The Company filed the following reports on Form 8-K during the quarter ended
March 31, 2002:

Current Report on Form 8-K dated April 18, 2002, and filed April 25, 2002,
reporting, on Item 4, changes in certifying accountant. The Company announced
that it had received notice that KPMG LLP had resigned as the Company's
independent public accountants.

Current Report on Form 8-K dated and filed April 25, 2002, reporting, on Item 4,
changes in certifying accountant. The Company announced the engagement of Hein +
Associates LLP as the Company's independent public accountants for its fiscal
year ending December 31, 2002.

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.

DTVN Holdings, Inc.

Dated: May 15, 2002 /s/ Philip N. O'Reilly
-------------------------------
Philip N. O'Reilly
Chief Financial Officer (Duly Authorized
Officer and Principal Financial Officer)