1
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

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

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 2000

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

           FOR THE TRANSITION PERIOD FROM ___________ TO ____________.

                         COMMISSION FILE NUMBER: 0-26820

                                    CRAY INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

               WASHINGTON                              93-0962605
     (STATE OR OTHER JURISDICTION OF                (I.R.S. EMPLOYER
     INCORPORATION OR ORGANIZATION)                IDENTIFICATION NO.)

   411 FIRST AVENUE SOUTH, SUITE 600,
           SEATTLE, WASHINGTON                         98104-2860
 (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)               (ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (206) 701-2000

    SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE EXCHANGE ACT: NONE

      SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE EXCHANGE ACT:
                          COMMON STOCK, $.01 PAR VALUE

     Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the past 12 months (or for such shorter period that the Registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days: Yes [X] No [ ]

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

     The aggregate market value of the Common Stock held by non-affiliates of
the Registrant as of March 19, 2001 was approximately $65,600,000, based upon
the last sale price of $1.78 reported for such date on the Nasdaq National
Market System.

     As of March 19, 2001, there were 39,375,541 shares of Common Stock issued
and outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement to be delivered to shareholders in connection
with the Registrant's Annual Meeting of Shareholders to be held on May 16, 2001,
are incorporated by reference into Part III.
   2
                                    CRAY INC

                                    FORM 10-K

                     FOR FISCAL YEAR ENDED DECEMBER 31, 2000

                                      INDEX



                                                                             Page
                                                                             ----
                                                                      
                                     PART I

Item 1.    Business                                                            3
Item 2.    Properties                                                         20
Item 3.    Legal Proceedings                                                  20
Item 4.    Submission of Matters to a Vote of Security Holders                20
Item E.O.  Executive Officers of the Company                                  21

                                     PART II

Item 5.    Market for the Company's Common Equity and Related Stockholder
             Matters                                                          23
Item 6.    Selected Financial Data                                            24
Item 7.    Management's Discussion and Analysis of Financial Condition
             and Results of Operations                                        24
Item 7A.   Quantitative and Qualitative Disclosures About Market Risk         29
Item 8.    Financial Statements and Supplementary Data                        30
Item 9.    Changes in and Disagreements with Accountants on Accounting and
             Financial Disclosure                                             31

                                    PART III

Item 10.   Directors and Executive Officers of the Company                    32
Item 11.   Executive Compensation                                             32
Item 12.   Security Ownership of Certain Beneficial Owners and Management     32
Item 13.   Certain Relationships and Related Transactions                     32

                                     PART IV

Item 14.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K   33



                                       2
   3
FORWARD-LOOKING STATEMENTS

     This Annual Report on Form 10-K contains forward-looking statements that
involve risks and uncertainties, as well as assumptions that, if they never
materialize or prove incorrect, could cause our results to differ materially
from those expressed or implied by such forward-looking statements. All
statements other than statements of historical fact are statements that could be
deemed forward-looking statements, including any projections of earnings,
revenues, or other financial items; any statements of the plans, strategies, and
objectives of management for future operations; any statements concerning
proposed new products, services, or developments; any statements regarding
future economic conditions or performance; statements of belief and any
statement of assumptions underlying any of the foregoing.

     The risks, uncertainties and assumptions referred to above include the
timely development, production and acceptance of products and services and their
features; the level of governmental support for supercomputers; our dependency
on third-party suppliers to build and deliver necessary components; our need for
additional credit and financial facilities; the challenge of managing asset
levels, including inventory; the difficulty of keeping expense growth at modest
levels while increasing revenue; our ability to retain and motivate key
employees; and other risks that are described from time to time in our
Securities and Exchange Commission reports, including but not limited to the
items discussed in "Factors That Could Affect Future Results" set forth in
"Business" in Item 1 below in this report, and in subsequently filed reports. We
assume no obligation to update these forward-looking statements.

GENERAL

     On April 1, 2000, we acquired the operating assets of the Cray Research
business unit from Silicon Graphics, Inc. ("SGI"), and changed our corporate
name from Tera Computer Company to Cray Inc. With that acquisition we changed
from a development stage company with 125 employees (almost all located in
Seattle, Washington), limited revenue and one product under development, to a
company with nearly 900 employees located in over 20 countries, ongoing sales of
supercomputer systems with several products in development, major manufacturing
operations, an established service organization and substantial inventory. For
these reasons, period to period comparisons that include periods prior to April
1, 2000, are not indicative of future results. Discussions that relate to
periods prior to April 1, 2000, refer to our operations as Tera Computer Company
and discussions relating to periods after April 1, 2000, refer to our combined
operations as Cray Inc.

                                     PART I

ITEM 1. BUSINESS

INTRODUCTION

     We design, build, sell and service high performance computer systems,
commonly known as supercomputers. We have leading edge technology, multiple
product platforms, nearly 900 employees, a substantial worldwide installed base
of computers, major manufacturing and


                                       3
   4
service capabilities and extensive global customer relationships. We believe
that our current products and those under development represent the future of
supercomputing.

    We were incorporated under the laws of the State of Washington in December
1987. Our corporate headquarters offices are located at 411 First Avenue South,
Suite 600, Seattle, Washington, 98104-2860, and our telephone number is (206)
701-2000.

PRODUCT OFFERINGS AND THE HIGH PERFORMANCE COMPUTER MARKET

    Since the pioneering Cray 1(R) system arrived in 1976,
supercomputers--defined simply as the most powerful class of computers at any
point in time--have contributed substantially to the advancement of knowledge
and the quality of human life. Problems of major economic, scientific and
strategic importance typically are addressed by supercomputers years before
becoming tractable on less-capable systems. For scientific applications, the
increased need for computing power has been driven by highly challenging
problems that can be solved only through numerically intensive computation. For
engineering applications, high performance computers boost productivity and
decrease the time to market for companies and products in a broad range of
industries. The U.S. Government has recognized that the continued development of
high performance computer systems, which typically sell for mutiple millions of
dollars each, is of critical importance to the economic, scientific and
strategic competitiveness of the United States.

    In conjunction with some of the world's most creative scientific and
engineering minds, these formidable tools already have made automobiles safer
and more fuel-efficient; located new deposits of oil and gas; saved lives and
property by predicting severe storms; created new materials and life-saving
drugs; powered advances in electronics and visualization; safeguarded national
security; and unraveled mysteries ranging from protein-folding mechanisms to the
shape of the universe.

    Applications promising future competitive and scientific advantage create a
demand for more supercomputer power--10 to 1,000 times greater than anything
available today, according to users. Automotive companies are targeting
increased passenger cabin comfort, improved safety and handling. Aerospace firms
envision more-efficient planes and space vehicles. The petroleum industry wants
to "see" subsurface phenomena in greater detail. Urban planners hope to ease
traffic congestion. Integrated digital imaging and virtual surgery--including
simulated sense of touch--are high on the wish list in medicine. The sequencing
of the human genome promises to open an era of burgeoning research and
commercial enterprise in the life sciences.

    Our customized supercomputer products provide high bandwidth and other
capabilities needed for exploiting new and existing market opportunities. Among
supercomputer vendors, we offer the largest variety of products in order to
address the broadest range of customer requirements and market segments.


                                       4
   5
    Vector Supercomputer Systems. For certain important classes of scientific
and industrial applications, vector supercomputer systems remain unequaled.
Starting in 1976, Cray Research pioneered the use of vector systems in a variety
of market sectors. Vector systems typically use a moderate number (one to 64) of
custom processors, each of which is two to 100 times faster in practice than the
fastest commercially available microprocessors at any time. Earlier, vector
systems effectively were the only type of system available and therefore
dominated the supercomputer market. In the past decade, supercomputers employing
alternative designs ("architectures"), including the Cray T3E(TM) highly
parallel system and others, have emerged to capture substantial marketshare.
Today, increasingly powerful vector systems remain an important market factor
and are typically reserved for the most demanding class of applications and
workloads. Our vector systems include unique features, traditionally employed by
classified government customers, that in preliminary tests have demonstrated
substantial performance advantages over microprocessor-based systems for
mainstream problem solving in the emerging bioninformatics market. The same
unique, hard-to-replicate features will be included in our forthcoming Cray
MTA-2 systems.

    The Cray SV1ex(TM) system, scheduled for availability in mid-2001, provides
substantial enhancements to the predecessor Cray SV1(TM) product. These
enhancements elevate this product line from a successful upgrade path for
midrange and prior-generation high-end Cray vector supercomputers, to a product
that for important, non-bandwidth-intensive applications is expected to perform
well as current high-end systems. The system's clock rate, at 500 megahertz, is
the fastest of any currently available supercomputer, vector or non-vector; and
the Cray SV1ex system's cachebased memory, unique among vector supercomputers,
significantly improves performance for problems that make good use of cache
memory. The targeted selling focus for the SV1ex systems is 8 to 64 gigaflops
(billions of calculations per second), with typical selling prices ranging from
$1 million to $2 million. We expect to sell some Cray SV1ex systems larger than
64 gigaflops.

    In February 2001 we signed an agreement with NEC Corporation to distribute
and service NEC SX-5(TM) vector supercomputers and their successors. This
agreement provides us with exclusive distribution and servicing rights in the
United States, Canada and Mexico, and non-exclusive rights in the rest of the
world. The SX-5 computers are the world's current best-selling high-end,
high-bandwidth vector supercomputers, with a strong installed base in industry,
government and academia. Current duties under a U.S. anti-dumping ruling
effectively prohibit the importation of these computers into the U.S. We have
requested that the U.S. Government remove these duties. Assuming that these
duties are removed as expected, we plan on marketing NEC SX-5 series computers
to customers with a need for high-end, high-bandwidth vector supercomputers,
particularly in the United States. The targeted selling focus for the SX-5
supercomputers will be from 10 to 160 gigaflops, with expected selling prices
ranging from $1.5 million to $15 million.

     Microprocessor-based Highly Parallel Systems. In recent years highly
parallel supercomputer products have captured substantial market share by
providing greater performance and price/performance on a range of applications
for which vector supercomputers are less well suited. Highly parallel
supercomputers typically link together tens, hundreds or thousands of


                                       5
   6
standard microprocessors to act either concurrently on multiple tasks, or in
concert on a single computationally-intensive task. In these systems, each
processor typically is directly connected to its own private ("distributed" or
"local") memory and the programmer must manage the movement of data among memory
units. As a result, computer systems relying on this architecture can be
difficult to program and are most suited for applications that can be
partitioned easily into discrete tasks that do not need to communicate often
with each other and do not require the high memory and interconnect system
bandwidth of supercomputers such as the forthcoming Cray SV2(TM), NEC SX-5 and
Cray MTA-2 systems.

    The Cray T3E system, introduced in 1996 and able to employ up to 2,048
processors, is widely recognized as the first technically and commercially
successful highly parallel system. The Cray T3E holds the world record for
actual ("sustained") performance on a real application and was named
"Supercomputer Product of the Year" for the year 2000 by the readers of
Scientific Computing & Instrumentation magazine. We expect continued strong
demand for T3E systems in 2001, driven by the product's proven superiority among
highly parallel systems in handling large, complex applications and workloads.
In May 2000 we sold an 816-processor T3E system upgrade to the U.S. Army High
Performance Computing Research Center for $18.5 million. In August 2000, we sold
the first enhanced Cray T3E-1350 system, totaling 136 processor, to Phillips
Petroleum Company. We recently sold and installed a T3E system with teraflop
capacity to the U.S. Department of Defense for approximately $21 million.

    In January 2001, we announced plans to introduce the Cray SuperCluster(R)
series, a product line designed to extend the leadership of the Cray T3E system
while exploiting commercially available third-party technologies to a greater
degree. With the SuperCluster system, we plan to address market demand for COTS
(commercial-off-the-shelf) clusters with higher capabilities than those
available today, especially by leveraging the approximately $45 million software
investment that has made the Cray T3E system the most scalable, usable system in
its category. In addition to our own significant software contribution, we plan
to use leading commercial off-the-shelf components, including Alpha processor
technology from API Networks, advanced Linux system software and the highly
scalable Myrinet cluster-interconnect network from Myricom. Over the next two
years, we plan to add advanced data center management capabilities to the
SuperCluster operating system, leveraging the Cray T3E software investment.
Target markets for the SuperCluster systems include government, scientific
research and select industries, such as petroleum and the life sciences. Unlike
our vector and multithreaded architecture products, the SuperCluster is aimed at
scalar applications and workloads, and at the growing number of customers and
new prospects considering microprocessor-based COTS clusters. The SuperCluster
is targeted for first customer ship in the second half of 2001.

     Cray SV2 System. We are currently developing the revolutionary Cray SV2
system, which incorporates in its design both vector processing capabilities
from the long line of Cray Research vector systems, and highly parallel
capabilities analogous to those of our T3E system. The SV2 is an "extreme
performance" supercomputer aimed at the high end of the vector processing market
and the high end of the market for highly parallel systems. The SV2 has been
under development since 1997, and first customer ship is scheduled for the
second half of 2002.


                                       6
   7
Our expected selling focus for the SV2 is 200 gigaflops to multiple tens of
teraflops (trillions of calculations per second). The U.S. Government is
providing substantial funding support for the development of the SV2 system and
conducts rigorous progress reviews on a quarterly basis. Our SV2 development has
satisfactorily completed all quarterly reviews to date.

     Multithreading Systems. Tera Computer Company was originally formed to
pursue a significant breakthrough in high-performance computing by developing a
scalable, uniform shared memory, latency tolerant system that utilizes a
multithreaded architecture and a high bandwidth interconnection system. In the
past year we have been heavily engaged in reimplementing the MTA system from
gallium arsenide technology to more-mainstream CMOS (complementary metal-oxide
silicon) technology. In January 2001 we announced a $5.4 million contract from
Logicon, a Northrup Grumman company, to deliver a 28-processor, all-CMOS MTA-2
system to the Naval Research Laboratory in the fourth quarter of 2001, with
substantial upgrade options over a four-year period. The Naval Research
Laboratory plans to make this system available for investigative purposes to its
own researchers and to the Department of Defense national research community.
With the MTA-2 system, we are targeting customers in the defense community, in
scientific research--including burgeoning new life sciences field such as
bioinformatics, and in advanced imaging. The MTA-2 is aimed at new applications
not well served by vector or highly parallel systems, such as dynamically
adaptive meshes, data sorting and problems benefiting from advanced scalability,
large uniform shared memory and easier parallel programming. The MTA-2 has shown
a significant performance advantage, for example, on so-called Monte Carlo codes
used in a wide range of sectors, from nuclear physics to medicine to finance.

SOFTWARE

     We offer UNIX-based operating systems, compiler software and diagnostic
tools. We currently support multiple operating systems, including UNICOS/mk(TM)
in the T3E, UNICOS(TM) in the SV1 and earlier vector processing systems, a
UNIX-based system called MTX(TM) for the Cray MTA system. The SuperCluster
operating system will be based on open-source version of LINUX with extensions
to support high performance computing in a production environment, while the SV2
operating system will be UNIX-based with common UNICOS extensions. The NEC SX-5
systems and its successors use NEC's SUPER-UX(TM) operating system, which is
also based on UNIX.

     We continue to design and build highly optimizing programming environments,
performance management diagnostic software products that allow our customers to
obtain maximum benefit from our systems. In addition to supporting third-party
applications, we also research advanced algorithms and other approaches to
improving application performance. We also purchase or license software
technologies from third parties when necessary to provide appropriate support to
our customers, while focusing on our own resources where we add the highest
value.


                                       7
   8
MAINTENANCE AND SUPPORT

     Our extensive world-wide maintenance and support systems provide us with a
competitive advantage. Our employees providing these services include field
service engineers, product and applications specialists and product support
engineers. They are usually based at customer sites. We currently have
approximately 100 support personnel in the field in the U.S., another 100
support personnel in other countries and 90 employees providing central support
services based in Chippewa Falls, Wisconsin, including extensive data center
operations.

     Support services are provided under separate maintenance contracts with our
customers. These contracts generally provide for support services on an annual
basis, although some cover multiple years. While most customers pay support
monthly, others pay on a quarterly or annual basis. In the nine months of our
combined operations in 2000, our support revenues exceeded $71 million. At
year-end we had deferred support revenue in excess of $15 million representing
prepaid support.

SALES AND MARKETING

     We primarily sell our system products through our direct sales force which
operates throughout the United States and in all significant international
markets. We serve smaller international markets through representatives and
distributors.

     We have 60 sales staff, including sales representatives, sales managers,
pre-sale analysts and administrative personnel located in the United States and
28 sales staff located internationally.

     Information with respect to our international operations and export sales
is set forth in Note 14 to the Consolidated Financial Statements included in
Part II, Item 8 of this Form 10-K. No single end-user customer accounted for 10%
or more of our revenue for each of the last three years, but agencies of the
United States government, both directly and indirectly through system
integrators and other resellers, accounted for approximately 54% of our 2000
revenue.

RESEARCH AND DEVELOPMENT

     We are committed to leadership in the high performance computer market. Our
leadership depends on successful development and introduction of new products
and enhancements to existing products. Prior to April 2000, our primary research
and development activity was the design of the hardware components and software
required for our MTA system. Since April 2000 we have continued development of
the MTA system, the development of the enhancements to the Cray T3E system and
Cray SV1 series leading to the SV1ex, and the development of the SV2 system. We
expect that the SuperCluster system will involve software development with
minimal hardware engineering, and we do not anticipate any development
expenditures on the NEC SX-5 and successor SX systems


                                       8
   9
    Our research and development expenses, net of governmental funding, were
$13.7 million in 1998, $15.2 million in 1999 and $48.4 million in 2000 (of which
$43.9 was spent in the nine months of combined operations). These amounts
represent 687%, 720% and 41% (including 37% in the nine months of combined
operations), respectively, of total revenue. While we will be required to
continue to devote a substantial portion of our resources to research and
development activities, our goal is to have research and development expenses
represent approximately 15 -- 18% of revenue. We expect to achieve this goal
primarily by increasing revenue while holding research and development
expenditures to modest increases.

MANUFACTURING

    While we design many of the hardware components for all of our products, we
subcontract the manufacture of these components, including integrated circuits,
printed circuit boards, flex circuits, memory modules, machined enclosures and
support structures, cooling systems, high performance cables and other items to
third-party suppliers. Our strategy is to avoid the large capital commitment and
overhead associated with establishing full-scale manufacturing facilities and to
maintain the flexibility to adopt new technologies as they become available
without the risk of equipment obsolescence. We perform final system integration
and testing, and design and maintain our system software internally.

    Our manufacturing facilities are located in Chippewa Falls, Wisconsin. We
maintain a development and support capability in Seattle, Washington. At
December 31, 2000, we had 160 full-time employees in manufacturing, with 137
located in Chippewa Falls, Wisconsin.

    Our systems incorporate components that are available from one or limited
sources. Key components that are sole-sourced include our integrated circuits,
flex circuits and memory products. We have chosen to deal with sole sources in
these cases because of specific technologies, economic advantages and other
factors. We also have sole or limited sources for less critical components, such
as peripherals, power supplies and chassis. Reliance on single or limited source
vendors involves several risks, including the possibility of shortages of key
components, long lead times, reduced control over delivery schedules and changes
in direction by vendors.

COMPETITION

    The high performance computer market is intensely competitive. The barriers
to entry are high, as is the cost of remaining competitive. Our competitors can
be divided into two general categories: established companies that are
well-known in the high performance computer market and new entrants capitalizing
on developments in architecture or techniques to increase computer performance
through linking together clusters or networks of micro processor based systems
- -- servers, workstations or personal computers.


                                       9
   10
    Participants in the market include IBM, Fujitsu, Ltd., Hitachi, Ltd., and
NEC Corporation. To date, the Japanese suppliers, as a group, have been largely
unsuccessful in the U.S. high performance computer market but have been enjoying
success in foreign markets. Once our distribution agreement with NEC becomes
effective, we will have exclusive rights to market NEC vector processing
supercomputers in North America; we have non-exclusive rights to market these
computers elsewhere, which means we would be competing with NEC in the rest of
the world. We compete with these companies by offering systems with superior
performance, coupled with our excellent post-sale service capabilities and
established customer relationships.

     A number of companies, including IBM, Silicon Graphics, Inc., Hitachi,
Ltd., Fujitsu, Ltd., Sun Microsystems, Inc., Hewlett-Packard Corporation and
Compaq Computer Corporation, offer clusters or other highly parallel systems for
the high performance market. While our T3E system competes primarily on
performance, we expect that our SuperCluster system will compete on
price/performance, more extensive software capabilities and superior post-sale
service.

    Each of our competitors named above has substantially greater engineering,
manufacturing, marketing and financial resources than we do.

INTELLECTUAL PROPERTY

     We attempt to protect our trade secrets and other proprietary rights
through formal agreements with our employees, customers, suppliers and
consultants, and through patent protection. Although we intend to protect our
rights vigorously, there can be no assurance that our contractual and other
security arrangements will be successful. There can be no assurance that such
arrangements will not be terminated or that we will be able to enter into
similar arrangements on favorable terms if required in the future. In addition
if such agreements were breached, there can be no assurance that we would have
adequate remedies for any breach. Although we have not been a party to any
material intellectual property litigation, third parties may assert proprietary
rights claims covering certain of our products and technologies.

     We have a number of patents relating to our hardware and software systems.
We license certain patents and other intellectual property from Silicon
Graphics, Inc., as part of our acquisition of the Cray Research operations.
These licenses contain restrictions on use of the underlying technology,
generally limiting the use to historic Cray products, vector processor computers
and the Cray SV2 system. Our general policy is to seek patent protection for
those inventions and improvements likely to be incorporated into our products
and services or to give us a competitive advantage. While we believe our patents
and applications have value, no single patent is in itself essential to us as a
whole or to any of our key products. Any of our proprietary rights could be
challenged, invalidated or circumvented and may not provide significant
competitive advantage.

     There can be no assurance that the steps we take will be adequate to
protect or prevent the misappropriation of our intellectual property.
Litigation may be necessary in the future to enforce patents we obtain, and to
protect copyrights, trademarks, trade secrets and know-how we own. Such
litigation, if necessary, could result in substantial expense to us and a
diversion of our efforts.

EMPLOYEES

     As of December 31, 2000, we employed 886 employees (compared to 123 at the
end of 1999 as Tera Computer Company) on a full-time basis, of whom 303 were in
development and


                                       10
   11
engineering, 160 were in manufacturing, 88 were in sales and marketing, 290 in
field service and 45 were in administration. We also employed 57 individuals on
a part-time or temporary basis or as interns. We have no collective bargaining
agreement with our employees. We have never experienced a work stoppage and
believe that our employee relations are excellent.

FACTORS THAT COULD AFFECT FUTURE RESULTS

The following factors should be considered in evaluating our business,
operations and prospects and may affect our future results and financial
condition.

LACK OF CUSTOMER ORDERS FOR OUR EXISTING SV1 AND T3E PRODUCTS AND OUR INABILITY
TO SELL OUR PRODUCTS AT EXPECTED PRICES WOULD ADVERSELY AFFECT OUR PROSPECTS. We
will depend on sales of our current products, the Cray SV1 series and T3E
systems, for significant product revenue in 2001. To obtain these sales, we need
to assure our customers of product performance and our ability to service these
products. Most of our potential customers already own or lease very
high-performance computer systems. Some of our competitors may offer trade-in
allowances or substantial discounts to potential customers, and we may not be
able to match these sales incentives. We may be required to provide discounts to
make sales or to provide lease financing for our products, which would result in
a deferral of our receipt of cash for such systems. These developments would
limit our revenue and resources and would adversely affect our profitability and
operations.

OUR INABILITY TO OVERCOME THE TECHNICAL CHALLENGES OF COMPLETING THE DEVELOPMENT
OF OUR SYSTEMS COULD CAUSE OUR BUSINESS TO FAIL. We expect that our success in
2002 and following years depends upon completing the development of the
SuperCluster, the MTA-2 and the SV2 systems. These development efforts are
lengthy and technically challenging processes, and require a significant
investment of capital, engineering and other resources. Delays in completing the
design of the hardware components or software of these systems or in integrating
the full systems could materially and adversely affect our business and results
of operations. We are dependent on our vendors to manufacture components for our
systems, and few companies can meet our design requirements. Their inability to
manufacture our components to our designs will adversely affect the completion
of these products. From time to time during the development process we have had,
and in the future we may have, to redesign certain components because of
previously unforeseen design flaws. We also may find certain flaws, or "bugs,"
in our system software which require correction. Redesign work may be costly and
cause delays in the development of these systems, and could affect adversely
their success as commercial products.


                                       11
   12
LACK OF GOVERNMENT SUPPORT FOR SUPERCOMPUTER SYSTEMS WOULD ADVERSELY AFFECT OUR
BUSINESS AND INCREASE OUR CAPITAL REQUIREMENTS. We have targeted U.S. and
foreign government agencies and research laboratories as important sales
prospects for all of our products. In addition, a few of these agencies fund a
portion of our development efforts. The U.S. government historically has
facilitated the development of, and has constituted a market for, new and
enhanced very high- performance computer systems. The failure of U.S. and
foreign government agencies to purchase additional very high-performance
computer systems or to continue to fund these development efforts, due to lack
of funding, change of priorities or for any other reason, would materially and
adversely affect our results of operations and increase our need for capital.

PROPOSALS AND PURCHASES BASED ON THEORETICAL PEAK PERFORMANCE ADVERSELY AFFECT
OUR PROSPECTS. Our high-performance systems are designed to provide high actual
sustained performance on difficult computational problems. Many of our
competitors offer systems with higher theoretical peak performance numbers,
although their actual sustained performance frequently is a small fraction of
their theoretical peak performance. Nevertheless, many requests for proposals,
primarily from governmental agencies in the U.S. and elsewhere, have criteria
based on theoretical peak performance. Until these criteria are changed, we are
foreclosed from bidding or proposing our systems on such proposals, which
adversely affects our revenue potential.

FAILURE TO OBTAIN RENEWAL OF SERVICE CONTRACTS WOULD ADVERSELY AFFECT OUR
REVENUES AND EARNINGS. High-performance computer systems are typically sold with
maintenance service contracts. These contracts generally are for annual periods,
although some are for multi-year periods. We have been performing most of the
services under the existing SGI maintenance contracts as a sub-contractor to SGI
and are in the process of novating these contracts to us. As these contracts
expire, we need to sell new maintenance service contracts to these customers. A
significant portion of these contracts include prepaid service amounts. If
customers do not renew their maintenance service contracts with us, our
revenues, earnings and cash resource would be adversely affected.

OUR RELIANCE ON THIRD-PARTY SUPPLIERS POSES SIGNIFICANT RISKS TO OUR BUSINESS
AND PROSPECTS. We subcontract the manufacture of substantially all of our
hardware components for all of our products, including integrated circuits,
printed circuit boards, flex circuits and power supplies, on a sole or limited
source basis to third-party suppliers. The SuperCluster system will be built
entirely from commercial off-the-shelf components on a sole-source basis. In
addition we use a contract manufacturer to assemble our SV1 and T3E components,
and plan to do so for our MTA-2 and SV-2 systems also.


                                       12
   13
     We are exposed to substantial risks because of our reliance on these and
other limited or sole source suppliers. For example:

- -    if a reduction or interruption of supply of our components occurred, it
     could take us a considerable period of time to identify and qualify
     alternative suppliers to redesign our products as necessary and to
     recommence manufacture of the redesigned components;

- -    if we were ever unable to locate a supplier for a component, we would be
     unable to assemble and deliver our products;

- -    one or more suppliers may make strategic changes in their product lines,
     which may result in the delay or suspension of manufacture of our
     components or systems; and

- -    some of our key suppliers are small companies with limited financial and
     other resources, and consequently may be more likely to experience
     financial difficulties than larger, well- established companies.

THE ABSENCE OF THIRD-PARTY APPLICATION SOFTWARE COULD ADVERSELY AFFECT OUR
ABILITY TO MAKE COMMERCIAL SALES OF OUR NEW SYSTEMS. In order to make sales in
the automotive, aerospace, chemistry and other engineering and commercial
markets, we must be able to attract independent software vendors to port their
software application programs so that they will run on our systems. The
relatively low volume of supercomputer sales makes it difficult for us to
attract these vendors. We also modify and rewrite third-party software
applications to run on our systems and so facilitate the expansion of our
potential markets. There can be no assurance that we will be able to induce
independent software vendors to rewrite their applications, or that we will
successfully rewrite third-party applications for use on our systems.

FAILURE TO OBTAIN CREDIT FACILITIES MAY RESTRICT OUR OPERATIONS. While we have
obtained a secured credit facility based on domestic accounts receivables and
maintenance revenue, we are seeking additional credit facilities, such as bank
lines of credit, vendor credit and capitalized equipment lease lines. The
absence of a consistent record of revenue and earnings makes obtaining such
facilities more difficult; if we obtain such facilities, they may have high
interest rates, contain restrictions on our operations and require security.
Failure to obtain such credit facilities may limit our planned operations and
our ability to acquire needed infrastructure and other capital items and would
adversely affect our cash reserves and increase our need for capital.

OUR QUARTERLY PERFORMANCE MAY VARY SIGNIFICANTLY AND COULD CAUSE OUR STOCK PRICE
TO BE VOLATILE. One or a few system sales may account for a substantial
percentage of our quarterly and annual revenue. This is due to the high average
sales price of our products, particularly the Cray T3E system, and the expected
high average sales prices for our MTA-2 and SV2 systems, and the timing of
purchase orders and product acceptances. Because a number of our prospective
customers receive funding from the U.S. or foreign governments, the timing of
orders from such customers may be subject to the


                                       13
   14
appropriation and funding schedules of the relevant government agencies. The
timing of orders and shipments also could be affected by other events outside
our control, such as:

- -    changes in levels of customer capital spending;

- -    the introduction or announcement of competitive products;

- -    the availability of components;

- -    timing of the receipt of necessary export licenses; or

- -    currency fluctuations and international conflicts or economic crises.

     Because of these factors, revenue, net income or loss and cash flow are
likely to fluctuate significantly from quarter to quarter.

THE COST OF SERVICE OF THE T90 INSTALLED BASE WILL ADVERSELY AFFECT OUR
EARNINGS. Certain components in the T90 vector computers sold by SGI prior to
our acquisition of the Cray Research operations have an unusually high failure
rate. The cost of servicing the T90 computers exceeds the related service
revenue. We are continuing to take action that commenced prior to the
acquisition to address this problem, and have recorded a warranty reserve to
provide for anticipated future losses on the T90 maintenance service contracts.

OUR UNCERTAIN PROSPECTS FOR EARNINGS COULD ADVERSELY AFFECT AN INVESTMENT IN US.
While we have had a substantial increase in revenue with the acquisition of the
Cray business operations, whether we will continue to achieve earnings will
depend upon a number of factors, including:

- -    our ability to market and sell our existing products, the SV1 and T3E, and
     complete the development of the SV1ex, SuperCluster, MTA-2, and SV2
     systems;

- -    the level of revenue in any given period;

- -    the cost of servicing the T90 installed base;

- -    the terms and conditions of sale or lease for our products; and

- -    our expense levels, particularly for research and development and
     manufacturing and service costs.

U.S. EXPORT CONTROLS COULD HINDER OUR ABILITY TO MAKE SALES TO FOREIGN CUSTOMERS
AND OUR FUTURE PROSPECTS. The U.S. Government regulates the export of
high-performance computer systems such as our products. Delay or


                                       14
   15
denial in the granting of any required licenses could adversely affect our
ability to make sales to certain foreign customers, thereby eliminating an
important source of potential revenue.

A SUBSTANTIAL NUMBER OF OUR SHARES ARE ELIGIBLE FOR FUTURE SALE AND COULD
DEPRESS MARKET PRICES OF OUR STOCK AND HINDER OUR ABILITY TO OBTAIN ADDITIONAL
FINANCING. Sale of a substantial number of our shares of common stock in the
public market or the prospect of such sales could materially and adversely
affect the market price of our common stock. As of December 31, 2000, we had
outstanding:

- -    35,280,785 shares of common stock;

- -    warrants to purchase 14,801,096 shares of common stock;

- -    8% Convertible Promissory Notes due March 31, 2001, in the principal amount
     of $494,291, convertible at $5.00 per share into 98,858 shares of common
     stock; and

- -    stock options to purchase an aggregate of 8,224,005 shares of common stock,
     of which 2,428,813 options were then exercisable.

     Almost all of our outstanding shares of common stock may be sold without
substantial restrictions. All of the shares purchased under the options are
available for sale in the public market, subject in some cases to volume and
other limitations.

     Sales in the public market of substantial amounts of our common stock,
including sales of common stock issuable upon the exercise of warrants and
options, could depress prevailing market prices for the common stock. Even the
perception that such sales could occur may impact market prices.

     In addition, the existence of outstanding warrants and options may prove to
be a hindrance to our future equity financings. Further, the holders of the
warrants and options may exercise them at a time when we would otherwise be able
to obtain additional equity capital on terms more favorable to us. Such factors
could materially and adversely affect our ability to meet our capital needs.

ADDITIONAL FINANCINGS MAY BE DILUTIVE TO EXISTING SHAREHOLDERS. Over the next
twelve months our significant cash requirements relate to operational expenses,
consisting primarily of personnel costs, costs of inventory and third-party
engineering expenses, and acquisition of capital goods. We expect that
anticipated product sales and maintenance services over the next twelve months
will generate positive cash flow. We secured a $15 million credit facility in
March 2001, and expect that the NEC distribution agreement will be completed in
the second quarter of 2001, at which time NEC will invest $25 million in us. At
any particular time, given the high average selling price of our products, our
capital position is impacted by the timing of particular product sales, and the
receipt of prepaid maintenance. In addition delays in the completion of the
SV1ex system and the development of the MTA-2 and SuperCluster systems, all
planned to be completed in 2001, or delays in the SV2 development program may
require additional capital earlier than planned. In order to provide sufficient
working capital and


                                       15
   16

enhance our capital position, we may raise additional equity and/or debt capital
through utilization of our shelf registration statement covering $20 million of
common stock, private placements and/or enhanced credit facilities. Financings
may not be available to us when needed or, if available, may not be available on
satisfactory terms and may be dilutive to our shareholders.

WE MAY BE UNABLE TO ATTRACT, RETAIN AND MOTIVATE KEY PERSONNEL, AND AS A RESULT
WE MAY NOT BE ABLE TO GROW AS WE EXPECT OR EFFECTIVELY IMPLEMENT OUR BUSINESS
PLAN. Our success also depends in large part upon our ability to attract, retain
and motivate highly skilled management, technical and marketing and sales
personnel. Competition for highly skilled management, technical, marketing and
sales personnel is intense, and we may not be successful in attracting and
retaining such personnel. In particular we have an ongoing project to add
software developers to assist our development efforts. We have no employment
contracts with any of our employees.

OUR STOCK PRICE MAY BE VOLATILE. The trading price of our common stock is
subject to significant fluctuations in response to, among other factors:

- -    changes in analysts' estimates;

- -    our future capital raising activities;

- -    announcements of technological innovations by us or our competitors; and

- -    general conditions in the high-performance computer industry.

     In addition, the stock market has been and is subject to price and volume
fluctuations that particularly affect the market prices for small
capitalization, high technology companies like ourselves.

WE MAY NOT BE ABLE TO KEEP UP WITH RAPID TECHNOLOGICAL CHANGE. Our market is
characterized by rapidly changing technology, accelerated product obsolescence
and continuously evolving industry standards. Our success will depend upon our
ability to enhance our current products, to complete development of the
SuperCluster, the MTA-2 and the SV2 systems and to develop successor systems in
the future. We will need to introduce new products and features in a timely
manner to meet evolving customer requirements. We may not succeed in these
efforts. Our business and results of operations will be materially and adversely
affected if we incur delays in developing our products or if such products do
not gain broad market acceptance. In addition, products or technologies
developed by others may render our products or technologies noncompetitive or
obsolete.

WE MAY BE UNABLE TO COMPETE SUCCESSFULLY IN THE HIGH- PERFORMANCE COMPUTER
MARKET. The performance of our products may not be competitive with the computer
systems offered by our competitors, and we may not compete successfully over
time against new entrants or innovative competitors at the lower end of the


                                       16
   17
market. Furthermore, periodic announcements by our competitors of new
high-performance computer systems and price adjustments may materially and
adversely affect customer demand for our products.

     Our competitors are established companies that are well known in the
high-performance computer market, including IBM, Sun Microsystems, Compaq
Computer, Hewlett-Packard, Silicon Graphics, NEC Corporation, Fujitsu and
Hitachi. Each of these competitors has broader product lines and substantially
greater research, engineering, manufacturing, marketing and financial resources
than we do.

     In addition we compete with new entrants capitalizing on developments in
parallel processing and increased computer performance through networking and
clustering systems. To date, these products have been limited in applicability
and scalability and can be difficult to program. A breakthrough in architecture
or software technology could make parallel systems more attractive to potential
customers. Such a breakthrough would materially and adversely affect our ability
to sell our products and the receipt of revenue.

WE MAY NOT BE ABLE TO PROTECT OUR PROPRIETARY INFORMATION AND RIGHTS ADEQUATELY.
We rely on a combination of patent, copyright and trade secret protection,
non-disclosure agreements and licensing arrangements to establish, protect and
enforce our proprietary information and rights. We have a number of patents and
have additional applications pending. There can be no assurance, however, that
patents will be issued from the pending applications or that any issued patents
will protect adequately those aspects of our technology to which such patents
will relate. Despite our efforts to safeguard and maintain our proprietary
rights, we cannot be certain that we will succeed in doing so or that our
competitors will not independently develop or patent technologies that are
substantially equivalent or superior to our technologies.

     Although we are not a party to any present litigation regarding proprietary
rights, third parties may assert intellectual property claims against us in the
future. Such claims, if proved, could materially and adversely affect our
business and results of operations. In addition, even meritless claims would
require management attention and would cause us to incur significant expense to
defend.

     The laws of certain countries do not protect intellectual property rights
to the same extent or in the same manner as do the laws of the United States.
Although we continue to implement protective measures and intend to defend our
proprietary rights vigorously, these efforts may not be successful.

OUR ABILITY TO BUILD CERTAIN PRODUCTS IS LIMITED BY OUR AGREEMENT WITH SGI,
WHICH MAY LIMIT OUR ABILITY TO COMPETE WITH SGI AND OTHER COMPANIES. The
Technology Agreement pursuant to which we acquired and licensed patent, know-how
and other intellectual property rights from SGI contains restrictions on our
ability to develop certain products, including specified successors to the T3E


                                       17
   18
system, and restrictions on the use of other technology, such as SGI's IRIX
operating system in the SV2.

IT MAY BECOME MORE DIFFICULT TO SELL OUR STOCK IN THE PUBLIC MARKET. Our common
stock is quoted on the Nasdaq National Market. In order to remain listed on this
market, the Company must meet Nasdaq's listing maintenance standards. If the bid
price of our common stock falls below $5.00 for an extended period, or we are
unable to continue to meet Nasdaq's standards for any other reason, our common
stock could be delisted from the Nasdaq National Market. If our common stock
were delisted, we likely would seek to list the common stock on the Nasdaq
SmallCap Market or for quotation on the American Stock Exchange or a regional
stock exchange. However, listing or quotation on these markets or exchanges
could reduce the liquidity for our common stock. If our common stock were not
listed or quoted on another market or exchange, trading of our common stock
would be conducted in our over-the-counter market on an electronic bulletin
board established for unlisted securities or in what are commonly referred to as
the "pink sheets." As a result, an investor would find it more difficult to
dispose of, or to obtain accurate quotations for the price of, the common stock.
In addition, a delisting from the Nasdaq National Market and failure to obtain
listing or quotation on such other market or exchange would subject our
securities to so-called "penny stock" rules that impose additional sales
practice and market-making requirements on broker-dealers who sell and/or make a
market in such securities. Consequently, removal from the Nasdaq National Market
and failure to obtain listing or quotation on another market or exchange could
affect the ability or willingness of broker-dealers to sell and/or make a market
in our common stock and the ability of purchasers of our common stock to sell
their securities in the secondary market. In addition, if the market price of
our common stock falls to below $5.00 per share, we may become subject to
certain penny stock rules even if our common stock is still quoted on the Nasdaq
National Market. While such penny stock rules should not affect the quotation of
our common stock on the Nasdaq National Market, such rules may further limit the
market liquidity of our common stock and the ability of investors to sell our
common stock in the secondary market.

PROVISIONS IN OUR AGREEMENT WITH SILICON GRAPHICS MAKE IT MORE DIFFICULT FOR
SPECIFIED COMPANIES TO ACQUIRE US. The Asset Purchase Agreement with SGI
pursuant to which we purchased the Cray Research business assets contains
provisions restricting our ability to transfer the Cray Research business
assets. Sales of these assets to Hewlett-Packard, Sun Microsystems, IBM, Compaq
Computer, NEC or Gores Technology Group, or their affiliates, are prohibited
until the earlier of March 31, 2003 or if SGI were sold. In addition, we must
give SGI a right of first refusal for any sale of these assets to other
purchasers for such period or earlier, if over a period of four fiscal quarters
the revenue from product sales of Cray products is less than 50% of our total
revenue.


                                       18
   19
PROVISIONS OF OUR ARTICLES AND BYLAWS COULD MAKE A PROPOSED ACQUISITION THAT IS
NOT APPROVED BY OUR MANAGEMENT MORE DIFFICULT. Provisions of our Restated
Articles of Incorporation and Restated Bylaws could make it more difficult for a
third party to acquire us. These provisions could limit the price that investors
might be willing to pay in the future for our common stock. For example, our
Articles and Bylaws provide for:

- -    a staggered Board of Directors, so that only three of nine directors are
     elected each year;

- -    removal of a director only for cause and only upon the affirmative vote of
     not less than two-thirds of the shares entitled to vote to elect directors;

- -    the issuance of preferred stock, without shareholder approval, with rights
     senior to those of the common stock;

- -    no cumulative voting of shares;

- -    calling a special meeting of the shareholders only upon demand by the
     holders of not less than 30% of the shares entitled to vote at such a
     meeting;

- -    amendments to the Restated Articles of Incorporation require the
     affirmative vote of not less than two-thirds of the outstanding shares
     entitled to vote on the amendment, unless the amendment was approved by a
     majority of "continuing directors" (as that term is defined in our
     Articles);

- -    special voting requirements for mergers and other business combinations,
     unless the proposed transaction was approved by a majority of continuing
     directors;

- -    special procedures must be followed in order to bring matters before our
     shareholders at our annual shareholders' meeting; and

- -    special procedures must be followed in order for nominating members for
     election to the Board of Directors.

WE DO NOT ANTICIPATE DECLARING ANY DIVIDENDS. We have never paid any dividends
on our common stock and we intend to continue our policy of retaining any
earnings to finance the development and expansion of our business.


                                       19
   20
ITEM 2.  PROPERTIES

 The Company's principal properties are as follows:



                                                                    Approximate
Location of Property             Uses of Facility                  Square Footage
- --------------------             -----------------                 --------------
                                                             
Chippewa Falls, Wisconsin        Manufacturing,                        222,000
                                 engineering, development,
                                 service, and warehouse

Seattle, Washington              Executive offices, MTA                 85,000
                                 hardware and software
                                 development

Mendota Heights, Minnesota       Hardware and software                  40,000
                                 development, sales and
                                 marketing operations


       We lease the properties described above except that we own 179,000 square
feet of manufacturing, office and warehouse space in Chippewa Falls, Wisconsin.

      We also lease a total of approximately 10,654 square feet primarily for
sales and service offices in various domestic locations. In addition, various
foreign sales and service subsidiaries have leased an aggregate of approximately
22,720 square feet of office space. We believe our facilities are adequate to
meet our needs in 2001.


ITEM 3. LEGAL PROCEEDINGS

    We are not a party to any legal proceedings.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

    No matters were submitted to a vote of our shareholders during the fourth
quarter of 2000.


                                       20
   21
ITEM E.O. EXECUTIVE OFFICERS OF THE COMPANY

    Our executive officers as of March 19, 2001, were as follows:



     NAME                  AGE                     POSITION
     ----                  ---                     --------
                           
     Burton J. Smith        60   Chief Scientist and Director
     James E. Rottsolk      56   Chief Executive Officer, President and Chairman
     Rene' G. Copeland      53   Vice President - Sales and Marketing
     Kenneth W. Johnson     58   Vice President - Finance, Chief
                                 Financial Officer, and Secretary
     David R. Kiefer        52   Vice President - Hardware Development
     Brian D. Koblenz       40   Vice President - Software Development
     Gerald E. Loe          51   Vice President - Worldwide Service
     John D. Neale          59   Vice President - Human Resources
     Douglas C. Ralphs      42   Vice President - Controller
     Katherine L. Rowe      44   Vice President - Manufacturing
     Richard M. Russell     56   Vice President - International


     Burton J. Smith is one of our co-founders and has been our Chief Scientist
and a Director since our inception in 1987. He is a recognized authority on high
performance computer architecture and programming languages for parallel
computers, and is the principal architect of the MTA system. Mr. Smith was a
Fellow of the Supercomputing Research Center (now Center for Computing
Sciences), a division of the Institute for Defense Analyses, from 1985 to 1988.
He was honored in 1990 with the Eckert-Mauchly Award given jointly by the
Institute for Electrical and Electronic Engineers and the Association for
Computing Machinery, and was elected a Fellow of both organizations in 1994. Mr.
Smith received S.M., E.E. and Sc.D. degrees from the Massachusetts Institute of
Technology.

     James E. Rottsolk is one of our co-founders and has served as our Chief
Executive Officer, President and a Director since our inception in 1987. He
became Chairman of the Board in December 2000. Prior to 1987, Mr. Rottsolk
served as an executive officer with several high technology start-up companies.
Mr. Rottsolk received a B.A. degree from St. Olaf College and A.M. and J.D.
degrees from the University of Chicago.

     Rene' G. Copeland joined us as Vice President -- Sales and Marketing in
February 2000. From 1998 to joining us, Mr. Copeland worked at IBM, where he
served as the Manager of the World-Wide Manufacturing Segment for the RS6000 SP
Supercomputer. Prior to joining IBM, Mr. Copeland held a variety of senior
management, marketing and sales positions at Silicon Graphics, Inc., and Cray
Research, Inc. Mr. Copeland graduated from the U.S. Military Academy at West
Point with a B.S. Electrical Engineering, and received a M.B.A. from the
University of Chicago.

     Kenneth W. Johnson joined us in September 1997 as Vice President - Finance,
Chief Financial Officer and Secretary. Prior to joining us, Mr. Johnson
practiced law in Seattle for twenty years with Stoel Rives LLP and predecessor
firms, where his practice emphasized corporate finance. Mr. Johnson received an
A.B. degree from Stanford University and a J.D. degree from Columbia University
Law School.

     Brian D. Koblenz served as our Group Leader, Languages and Compilers, from
1990 until May 1994, when he assumed his present position as Vice President --
Software Development. Prior to joining us, Mr. Koblenz was Principal Software
Engineer at Digital Equipment Corporation from 1986 to 1989. He was lead
designer of Digital's high performance vector


                                       21
   22
FORTRAN compiler and participated in the Alpha architecture and VAX
vectorization efforts. He received a B.S. from the University of Vermont and a
M.S. from the University of Washington.

     David R Kiefer joined us as Vice President - Hardware Engineering in April
2000. From 1996 to 2000, Mr. Kiefer was Director of Hardware Engineering at the
Cray Research operations of Silicon Graphics, Inc. Prior to joining Silicon
Graphics, he held a variety of engineering and engineering management positions
with Univac and Cray Research, Inc. Mr. Kiefer received his B.S. in Electrical
Engineering from the University of Wisconsin.

     Gerald E. Loe joined us in 1992 as Vice President - Hardware Engineering
and Manufacturing. He was named Vice President -- Hardware Engineering in 1996,
and Vice President -- Worldwide Service in April 2000. Prior to joining us, he
was Vice President of Operations at Siemens Quantum Inc., a high-end radiology
ultrasound company, from 1989 to 1992. Mr. Loe received a B.S.M.E. from the
Massachusetts Institute of Technology and a M.B.A. from Harvard Business School.

     John D. Neale joined us as Vice President -- Human Resources in December
2000. He served in various positions with Battelle Memorial Institute in
Columbus, Ohio, from 1988 to 2000, most recently as Director of Human Resources.
From 1974 to 1988, Mr. Neale held various managerial positions with components
of General Electric Co. He received a Masters in Industrial Relations at the
University of Wisconsin and his undergraduate degree at St. Francis College in
Ft. Wayne, Indiana.

     Douglas C. Ralphs joined us as Vice President -- Corporate Controller in
November 2000. He was chief financial officer at Interpoint, Inc. from 1998
until he joined us, and held various financial management positions at Itron,
Inc. from 1989 to 1998, serving as treasurer from 1997 to 1998. He previously
held financial positions with Hewlett-Packard Co. and Morrison Knudsen. He
received a M.B.A. from the University of Chicago and a B.A. from Boise State
University.

     Katherine L. Rowe joined us as Director of Manufacturing in 1994 and was
named Vice President - Manufacturing in 1996. Prior to joining us, Ms. Rowe was
an Engineering Manager at ELDEC Corporation, an aerospace electronics company,
and was Manufacturing Manager and Project Manager in new product development at
Physio-Control Corporation, a medical electronics company. She received her S.M.
from Massachusetts Institute of Technology and her B.S.M.E. from Purdue
University.

     Richard M. Russell joined us as Director of New Business Development in
1995 and was named Vice President - Marketing in March 1998. In February 2000 he
was appointed Vice President -- International. Prior to joining us, he worked in
a variety of sales and marketing positions at several high technology companies,
including Cray Research, Inc. from 1976 through 1990 and Kendall Square Research
Corporation from 1991 through 1994. Mr. Russell was educated in England.


                                       22
   23
                                     PART II

ITEM 5. MARKET FOR THE COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

    Our common stock is traded on the Nasdaq National Market under the symbol
CRAY; prior to April 1, 2000, our stock traded under the symbol TERA. On March
19, 2001, we had 39,375,541 shares of common stock outstanding that were held by
763 holders of record. We have not paid cash dividends on our common stock. We
currently anticipate that we will retain all available funds for use in our
business and do not anticipate paying any cash dividends on our common stock in
the foreseeable future. In addition our credit facilities restrict our ability
to pay cash dividends.

    The quarterly high, low and closing sales prices of our common stock for the
periods indicated are as follows:



                                   1999                                2000
                      -------------------------------    ---------------------------------
                      High         Low         Close      High         Low          Close
                      ------      -------      -----     ------       -------      -------
                                                                 
First Quarter         9 3/4       4            7 1/4     11 1/2       4 1/8        6 7/16

Second Quarter        7           4 1/2        5 1/2      6 7/8       3            3 7/16

Third Quarter         6 3/16      2 7/8        4 1/8      7 5/8        3 9/32      4 15/32

Fourth Quarter        5 5/8       2 15/16      4 1/2      4 1/2        1 1/8       1 1/2


On March 19, 2001, the closing sale price for the common stock was $1.78. These
quotations reflect inter-dealer prices, without retail mark-up, mark-down or
commission, and may not represent actual transactions.


                                       23
   24
ITEM 6. SELECTED FINANCIAL DATA

Financial data for fiscal year 2000 in the following table includes nine months
of activity of the Cray Research business acquired on April 1, 2000.

        (In thousands, execpt for per share amounts and statistical data)



Years Ended December 31,                        1996         1997         1998         1999          2000
                                              --------     --------     --------     --------     ---------
                                                                                   
Operating Data:
      Product Revenue                         $            $            $  1,274     $  1,794     $  46,617
      Service Revenue                                                        714          320        71,455
      Cost of Product Revenue                                              3,759       15,165        32,505
      Cost of Service Revenue                                                584          273        34,077
      Research and Development                  10,319       13,142       13,664       15,216        48,426
      Net Loss                                 (12,077)     (15,755)     (19,803)     (34,532)      (25,388)
      Comprehensive Loss                       (18,806)     (18,672)     (20,736)     (34,647)      (25,516)
      Net Loss per Common Share               $  (3.53)    $  (2.13)    $  (1.70)    $  (1.74)    $   (0.78)
      Weighted Average
        Outstanding Shares                       5,321        8,785       12,212       19,906        32,699

Balance Sheet Data:
      Cash and Cash Equivalents               $    929     $ 13,329     $  3,162     $ 10,069     $   4,626
      Working Capital                              (22)      14,342        7,269        9,208       (28,205)
      Warranty Reserves, Long-term Portion                                                           14,285
      Capital Leases, Long-term Portion            114          532          573          390           284
      Notes Payable, Long-term Portion                                                  1,022           254
      Total Assets                               4,617       20,859       20,288       23,410       136,193
      Redeemable Securities                                   9,478
      Shareholders' Equity                       1,128        6,368       11,889       14,307        36,147

Statistical Data:
      Number of Full-time Employees                 61           84          109          123           886


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

PRELIMINARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

    The information set forth in "Management's Discussion and Analysis of
Financial Condition and Results of Operations" below includes "forward- looking
statements" within the meaning of Section 21E of the Securities Exchange Act of
1934, and is subject to the safe harbor created by that Section. Factors that
realistically could cause results to differ materially from those projected in
the forward looking statements are set forth in this section and under "Business
- --Factors That Could Affect Future Results." The following discussion should
also be read in conjunction with the Financial Statements and accompanying Notes
thereto.



                                       24
   25
OVERVIEW

    We design, develop, market and service high-performance computer systems,
commonly known as supercomputers. We presently market two computer systems, the
Cray SV1 and T3E, and provide maintenance services to the world-wide installed
base of these and earlier models of Cray computers. We are developing
enhancements to the Cray SV1, and we are developing three new computer systems,
the MTA-2, based on our multithreaded architecture system, the Super Cluster, a
highly parallel system using leading commercial off-the-shelf components, and
the SV2, which will combine elements of the SV1 and T3E computers.

    In 2000 we largely were involved in the separation of the Cray Research
operations from those of SGI and integrating them with our own. This process
included establishing separate network, communications and other infrastructure
services, reconstituting the marketing and sales operations, setting up
subsidiary operations for international sales and services, implementing new
operational policies and procedures, and identifying and filling openings in
management, administration and other areas.

    We have experienced net losses in each year of operations. We incurred net
losses of approximately $25.4 million in 2000, $34.5 million in 1999 and $19.8
million in 1998.

    We recognize revenue from sales of our computer systems upon acceptance by
the customer, although depending on sales contract terms, revenue may be
recognized when title passes upon shipment or may be delayed until funding is
certain. We recognize service revenue from the maintenance of our computer
systems ratably over the term of each maintenance agreement.

Factors that should be considered in evaluating our business, operations and
prospects and that may affect our future results and financial condition are set
forth above, beginning on page 11.

RESULTS OF OPERATIONS

YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998.

     With the acquisition of the Cray Research business unit on April 1, 2000,
period-to-period comparisons of our operating results that include periods prior
to the acquisition are not indicative of results for any future period.

    REVENUE. We had revenue from product sales of $46.6 million for 2000, up
from $1.8 million in 1999 and $1.3 million in 1998. Product revenue represented
39% of total revenues for 2000 and consisted primarily of $19.1 million for our
SV1 product line and $27.3 million for our T3E product line. 1999 revenues
included $1.7 million from the upgrade of the MTA system at the San Diego
Supercomputer Center ("SDSC") to eight processors, and 1998 revenues included
$1.3 million from the sale of the two-processor MTA system to SDSC, our first
revenue as Tera Computer Company from product sales.


                                       25
   26
     We had service revenue of $71.5 million for 2000, up from $320,000 in 1999
and $714,000 in 1998. Services are provided under separate maintenance contracts
with our customers. These contracts generally provide for maintenance services
for one year, although some are for multi-year periods. The overall increase in
service revenue is due to the acquisition of the Cray product line and related
service business in April 2000. We expect service revenue to decline slowly over
the next year or so as older systems are withdrawn from service and then to
stabilize as our new systems are placed in service. Service revenue represented
61% of total revenues for 2000.

     OPERATING EXPENSES. Cost of product revenue was $32.5 million for 2000,
$15.2 million for 1999 and $3.8 million for 1998. Cost of product revenue for
2000 represented 70% of product revenue for 2000. The high cost of product
revenue in 2000 is due to the age of the SV1 and T3E product lines and inventory
adjustments for SV1 and MTA gallium arsenide parts. Cost of product revenue was
high in 1999 and 1998 as a percentage of the revenue due to the inclusion of
manufacturing costs and inventory adjustments relating to the MTA product line
and favorable pricing terms provided to our first MTA customer.

      Cost of service revenue was $34.1 million for 2000, $273,000 for 1999 and
$584,000 for 1998. Cost of service revenue for 2000 was net of $18.4 of warranty
reserve utilization. Cost of service revenue represented 48% of service revenues
for 2000.

    Research and development expenses reflect our costs associated with the
enhancements to the Cray SV1 and T3E systems and the development of the MTA and
SV2 systems, including related software development. These costs also include
personnel expenses, allocated overhead and operating expenses, software,
materials and engineering expenses, including payments to third parties. These
costs are offset in part by governmental development funding. Net research and
development expenses were $48.4 million in 2000, $15.2 million for 1999 and
$13.7 million for 1998. Research and development expenses in 2000 represented
41% of revenue. We expect that research and development expenses will decrease
slightly in 2001, with increases in engineering personnel, principally software
engineers, being offset by decreases in third-party non-recurring engineering
expenses as we complete development of the MTA-2 and SV-2 systems. In subsequent
years, unless we obtain additional governmental development funding to replace
funding for projects as they are completed, the net amount of research and
development expenditures will increase. Over time, with receipt of increased
revenue from products currently under development and sales of the NEC SX-5
series of computers, we expect research and development expenses to decrease as
a percentage of overall revenue.

    Marketing and sales expense were $14.4 million in 2000, $2.5 million in 1999
and $1.8 million in 1998. The increase in these expenses for 2000 over 1999 was
due to the acquisition of the Cray Research business unit, which required us to
re-establish the Cray sales and customer support staff and increase expenditures
in connection with sales and marketing, benchmarks and development of third
party applications software. The increase in these expenses for 1999 over 1998
was due largely to higher wages and operating costs.

     General and administrative expenses were $7.0 million for 2000, $3.1
million in 1999 and $2.1 million in 1998. The increase in these expenses for
2000 over 1999 was due to the


                                       26
   27
acquisition of the Cray Research operations, which required us to add managerial
and administrative staff and increases in legal, accounting and consulting
expenses in connection with establishing foreign operations and implementing new
accounting systems. The increase in 1999 expenses over 1998 was due largely to
higher wages, and operating costs associated with being a publicly owned
company. General and administrative expenses are expected to increase as we
complete our administrative staffing, but should decline as a percentage of
revenue.

    We incurred amortization expense of $5.2 million in 2000 primarily related
to the goodwill and intangible assets from the acquisition of the Cray Research
business unit.

    INTEREST INCOME (EXPENSE). Interest income was $690,000 for 2000, $537,000
for 1999, and $366,000 for 1998, reflecting the Company's increased cash
position due to the sales of equity securities in the first quarter of 2000, and
in 1999 and 1998.

    Interest expense was $2.4 million for 2000, $815,000 for 1999 and $189,000
for 1998. The increase in 2000 was largely due to imputed interest expense of
$1.4 million for 2000 on the non-interest bearing note issued to SGI, a non-cash
interest expense of approximately $336,000 associated with the value of the
conversion feature of certain investor promissory notes, a non-cash expense of
$200,000 for the value of warrants issued in conjunction with investor
promissory notes and $92,000 of interest paid on a line of credit. The increase
in 1999 was largely due to a non-cash interest expense of approximately $278,000
associated with the value of the conversion feature of certain convertible
promissory notes issued in the first quarter of 1999. The 1999 results also
include a non-cash expense for the value of detachable warrants issued in
conjunction with convertible promissory notes, of which $249,000 was recognized
upon conversion in the second quarter of 1999.

    TAXES. We made a provision of $831,000 for international income taxes in
2000. As of December 31, 2000, we had net operating loss carry-forwards of
approximately $119.4 million which expire in years 2003 through 2020, if not
utilized.

    PREFERRED STOCK. In the second quarter of 1999, all of our outstanding
preferred stock was converted to common stock. The dividends for 1998 were
accrued on our Series A Convertible Preferred Stock, and were higher than that
accrued during the comparable period of 1999 because we had more shares of
Preferred Stock then outstanding.

     LIQUIDITY AND CAPITAL RESOURCES

     Cash and cash equivalents totaled $4.6 million at December 31, 2000
compared to $10.1 million at December 31, 1999. Restricted cash balances, which
serve as collateral for capital


                                       27
   28
equipment loans and leases, totaled $761,000 at December 31, 2000, and $1.1
million at December 31, 1999.

     Net cash provided by operating activities was $5.1 million for the year
ended December 31, 2000, compared to net cash used of $26.3 million in 1999. On
a pro forma basis, in the nine months subsequent to the Cray acquisition we had
net cash provided by operating activities of $13.7 million. For 2000, net
operating cash flows were primarily attributed to increases in depreciation and
amortization, accounts payable and deferred revenue offset in part by increases
in accounts receivable and warranty reserves.

    Net cash used in investing activities was approximately $57.4 million for
the year ended December 31, 2000, compared to $427,000 for 1999. In 2000, we
paid a total of $50.2 million to SGI to acquire the Cray Research business unit.
We also spent $5.8 million on fixed assets, primarily consisting of computer
hardware and software and electronic test equipment.

    Net cash provided by financing activities was $47.0 million for the year
ended December 31, 2000, compared to $33.6 million for 1999. In 2000, we raised
$25.2 million in a private placement of 5.2 million shares of common stock and
$8.9 million from the exercise of common stock warrants. We also raised $12.5
million through the issuance of promissory notes to two investors, retiring $4.2
million of these notes by year-end through conversion into common stock.
Subsequent to December 31, 2000, we have paid the remaining $8.3 million
principal amount and interest through sales of common stock to the investors.

    Over the next twelve months our significant cash requirements relate to
operational expenses, consisting primarily of personnel costs, costs of
inventory and third-party engineering expenses, and acquisition of property and
equipment. These expenses include our commitments to acquire components and
manufacturing and engineering services. We expect that anticipated product sales
and maintenance services over the next twelve months will generate positive cash
flow from operations. We secured a $15 million credit facility in March 2001,
and expect that the NEC distribution agreement will be completed in the second
quarter of 2001, at which time NEC will invest $25 million in us. At any
particular time, given the high average selling price of our products, our cash
position is affected by the timing of product sales and the receipt of prepaid
maintenance revenue. In addition, delays in the development of the SV1ex, MTA-2
and SuperCluster systems, all planned to be completed in the next twelve months,
and the SV2 system may require additional capital earlier than planned. While we
believe our cash resources will be adequate for the next 12 months, we may need
to raise additional equity and/or debt capital through our shelf registration
statement, private placements and/or enhanced credit facilities. If we are
successful in our product development and market conditions were favorable, we
may wish to consider financings to enhance our cash position and working capital
position. Financings may not be available to us when needed or, if available,
may not be available on satisfactory terms and may be dilutive to our
shareholders.

    RECENT ACCOUNTING PRONOUNCEMENTS

     The Financial Accounting Standards Board issued SFAS No. 133, Accounting
for Derivative Instruments and Hedging Activities, in June 1998, which is
effective for the


                                       28
   29
Company beginning January 1, 2001. SFAS No. 133 requires that all derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value of derivatives are recorded each period in current earnings or other
comprehensive income, depending on whether a derivative is designed as part of a
hedge transaction and, if it is, the type of hedge transaction. Since we do not
currently hold any derivative instruments, SFAS No. 133 is not expected to have
any impact on the consolidated financial statements.

     In December 1999, the United States Securities and Exchange Commission
(SEC) released Staff Accounting Bulletin (SAB) No. 101, Revenue Recognition in
Financial Statements, which was required to be adopted in the Company's fourth
fiscal quarter of 2000. SAB No. 101 provides guidance on revenue recognition and
the SEC staff's views on the application of accounting principles to selected
revenue recognition issues. The adoption of SAB No. 101 did not have a material
impact on the consolidated financial statements.

     In March 2000, the FASB issued Interpretation No. 44 (FIN 44), Accounting
for Certain Transactions Involving Stock Compensation--an Interpretation of
Accounting Principles Board (APB) Opinion No. 25, which addresses certain
accounting issues which arose under the previously established accounting
principles relating to stock-based compensation. The adoption of this
interpretation did not have a material effect on the Company's consolidated
financial statements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Substantially all of our cash equivalents and marketable securities are
held in money market funds or commercial paper of less than 90 days that is held
to maturity. Accordingly, we believe that the market risk arising from our
holdings of these financial instruments is minimal. We sell our products
primarily in North America, but with significant sales in Asia and Europe. As a
result, our financial results could be affected by factors such as changes in
foreign currency exchange rates or weak economic conditions in foreign markets.
Our products are generally priced in U.S. dollars, and a strengthening of the
dollar could make our products less competitive in foreign markets. While we
commonly sell products with payments in U.S. dollars, our product sales
contracts occasionally call for payment in foreign currencies and to the extent
we do so, we are subject to foreign currency exchange risks. We believe that a
10% change in foreign exchange rates would not have a material impact on the
financial statements. Our foreign maintenance contracts are paid in local
currencies and provide a natural hedge against local expenses. To the extent
that we wish to repatriate any of these funds to the United States, however, we
are subject to foreign exchange risks. We do not hold any derivative instruments
and have not engaged in hedging transactions.


                                       29
   30
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                         INDEX TO FINANCIAL STATEMENTS*


                                                                                     
Consolidated Balance Sheets at December 31, 1999 and December 31, 2000.................   F1
Consolidated Statements of Operations and Comprehensive Loss
       for each of the three years in the period ended December 31, 2000...............   F2
Consolidated Statements of Shareholders' Equity for each of the three years in the
       period ended December 31, 2000..................................................   F3
Consolidated Statements of Cash Flows for each of the three years in the
       period ended December 31, 2000..................................................   F4
Notes to Consolidated Financial Statements.............................................   F5
Independent Auditors' Report...........................................................  F22

- ----------

* The Financial Statements are located following page 38.


                                       30
   31
QUARTERLY FINANCIAL DATA
(in thousands, except per share data)

    The following table presents unaudited quarterly financial information for
the two years ended December 31, 2000. In the opinion of management, this
information contains all adjustments, consisting only of normal recurring
adjustments, necessary for a fair presentation thereof. The operating results
are not necessarily indicative of results for any future periods.



                                                    1999                                            2000
                                --------------------------------------------     --------------------------------------------
For the Quarter Ended             3/31        6/30        9/30        12/31       3/31         6/30       9/30        12/31
                                -------     -------     --------     -------     -------     -------    --------     --------
                                                                                             
Revenue                         $   661     $   260     $    850     $   343     $    43     $50,973    $ 33,688     $ 33,368
Cost of Sales                     3,017       1,785        9,039       1,597       2,029      27,503      18,426       18,624
Gross margin                     (2,356)     (1,525)      (8,189)     (1,254)     (1,986)     23,470      15,262       14,744
Research and Development          3,033       3,686        4,752       3,745       4,483      13,865      13,272       16,806
Marketing and Sales                 632         545          611         729         768       2,822       4,397        6,378
General and Administrative          465         638          551       1,437       1,101       1,898       1,645        2,389
Net Loss                         (6,811)     (6,672)     (13,934)     (7,115)     (8,005)      2,661      (6,097)     (13,947)
Comprehensive loss               (6,881)     (6,717)     (13,934)     (7,115)     (8,005)      2,661      (6,097)     (13,875)
Net Income (Loss) Per Common
    Share, Basic and Diluted    $ (0.47)    $ (0.40)    $  (0.59)    $ (0.29)    $ (0.27)    $  0.08    $  (0.18)    $  (0.41)


    The Company's future operating results may be subject to quarterly
fluctuations as a result of a number of factors, including the timing of
deliveries of the Company's products. See "Business -- Factors That Could Affect
Future Results." Quarter-to-quarter comparisons should not be relied upon as
indicators of future performance.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE

    None.


                                       31
   32
                                    PART III

Certain information required by Part III is omitted from this Report as we will
file a definitive proxy statement for the Annual Meeting of Shareholders to be
held on May 16, 2001, pursuant to Regulation 14A (the "Proxy Statement") not
later than 120 days after the end of the fiscal year covered by this Report, and
certain information included in the Proxy Statement is incorporated herein by
reference. Only those sections of the Proxy Statement which specifically address
the items set forth herein are incorporated by reference.

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

    Information with respect to our Directors may be found under the captions
"The Board of Directors" and "Election of Three Directors" in our Proxy
Statement. Such information is incorporated herein by reference. Information
with respect to Executive Officers may be found beginning on page 21 above,
under the caption "The Executive Officers of the Company." Information with
respect to compliance with Section 16(a) of the Exchange Act by the persons
subject thereto may be found under the caption "Information About Our Common
Stock Ownership" in the Proxy Statement and is incorporated herein by reference.

ITEM 11. EXECUTIVE COMPENSATION

    The information in the Proxy Statement set forth under the captions "How We
Compensate Directors," "How We Compensate Executive Officers," "The Board of
Directors" and "The Committees of the Board" is incorporated herein by
reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The information in the Proxy Statement set forth under the caption
"Information About Our Common Stock Ownership" is incorporated herein by
reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    The information set forth under the caption "Certain Transactions" in the
Proxy Statement is incorporated herein by reference.


                                       32
   33
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES,
              AND REPORTS ON FORM 8-K

(a) EXHIBIT LISTING


             
       2.1      Asset Purchase Agreement between Silicon Graphics, Inc. and the
                Company, dated as of March 1, 2000(3)
       2.2      Amendment No. 1 to the Asset Purchase Agreement between Silicon
                Graphics, Inc., and the Company, dated as of March 31, 2000(3)
       2.3      Technology Agreement between Silicon Graphics and the Company,
                effective as of March 31, 2000(4)
       2.4      Services Contract Agreement between Silicon Graphics, Inc. and the
                Company, dated as of March 31, 2000(4)
       2.5      Transition Services Agreement between Silicon Graphics, Inc., and
                the Company, dated as of March 31, 2000(4)
       3.1      Restated Articles of Incorporation(1)
       3.2      Restated Bylaws
       10.1     1988 Stock Option Plan(2)
       10.2     1993 Stock Option Plan(2)
       10.3     1995 Stock Option Plan(2)
       10.4     1995 Independent Director Stock Option Plan(2)
       10.5     1999 Stock Option Plan(5)
       10.6     2000 Non-Executive Stock Option Plan(5)
       10.7     Lease Agreement between Merrill Place, LLC and the Company, dated
                November 21, 1997(6)
       10.8     Agreement between CIT Group/Business Credit, Inc. and the Company,
                dated June 29, 2000(1)
       10.9     Fab I Building Lease Agreement between Union Semiconductor
                Technology Corporation and the Company, dated as of June 30,
                2000.
       10.10    Conference Center Lease Agreement between Union Semiconductor
                Technology Corporation and the Company, dated as of June 30, 2000.
       10.11    Mendota Heights Office Lease Agreement between the Teachers
                Retirement System of the State of Illinois and the Company,
                dated as of August 10, 2000.
       23.1     Independent Auditors' Consent


- ----------

(1)  Incorporated by reference to the Company's Report on Form 10-Q as filed
     with the Commission on August 14, 2000.

(2)  Incorporated by reference to Form SB-2 Registration Statement, Registration
     No. 33-95460-LA, as filed with the Commission on August 3, 1995.

(3)  Incorporated by reference to the Company's Report on Form 8-K, as filed
     with the Commission on April 17, 2000


                                       33
   34
(4)  Incorporated by reference to the Company's Report on Form 8-K, as filed
     with the Commission on May 15, 2000

(5)  Incorporated by reference to the Company's Registration Statement on Form
     S-8, Registration No. 333-57970, as filed with the Commission on March 30,
     2001

(6)  Incorporated by reference to the Company's Report on Form 10-K, as filed
     with the Commission for the fiscal year ended December 31, 1997.

(b) REPORTS ON FORM 8-K

We filed no reports on Form 8-K in the fourth quarter of 2000.


                                       34
   35
                                   SIGNATURES

     In accordance with Section 13 or 15(d) of the Exchange Act, the Company
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized in the City of Seattle, State of Washington, on March 30, 2001.

                                      CRAY INC.

                                      By JAMES E. ROTTSOLK
                                         ---------------------------------------
                                         James E. Rottsolk
                                         Chief Executive Officer and President

     In accordance with the Exchange Act, this report has been signed below by
the following persons on behalf of Company and in the capacities indicated on
March 30, 2001.



                Signature                                   Title
                ---------                                   -----
                                          
By          JAMES E. ROTTSOLK                     Chief Executive Officer,
   ---------------------------------              President and Chairman of
            James E. Rottsolk                      the Board of Directors

By           BURTON J. SMITH                    Chief Scientist and Director
   ---------------------------------
             Burton J. Smith

By         KENNETH W. JOHNSON                      Chief Financial Officer
   ---------------------------------
           Kenneth W. Johnson

By          DOUGLAS C. RALPHS                     Chief Accounting Officer
   ---------------------------------
            Douglas C. Ralphs

By           DAVID N. CUTLER                              Director
   ---------------------------------
             David N. Cutler

By           DANIEL J. EVANS                              Director
   ---------------------------------
              Daniel J. Evans

By         KENNETH W. KENNEDY                             Director
   ---------------------------------
           Kenneth W. Kennedy

By          STEPHEN C. KIELY                              Director
   ---------------------------------
            Stephen C. Kiely



                                       35
   36


                                          
By          WILLIAM A. OWNES                              Director
   ---------------------------------
            William A. Owens

By:         TERREN S. PEIZER                              Director
   ---------------------------------
            Terren S. Peizer

By          DEAN D. THORNTON                              Director
   ---------------------------------
            Dean D. Thornton



                                       36
   37
                                  EXHIBIT INDEX


         
   2.1      Asset Purchase Agreement between Silicon Graphics, Inc. and the
            Company, dated as of March 1, 2000(3)
   2.2      Amendment No. 1 to the Asset Purchase Agreement between Silicon
            Graphics, Inc., and the Company, dated as of March 31, 2000(3)
   2.3      Technology Agreement between Silicon Graphics and the Company,
            effective as of March 31, 2000(4)
   2.4      Services Contract Agreement between Silicon Graphics, Inc. and the
            Company, dated as of March 31, 2000(4)
   2.5      Transition Services Agreement between Silicon Graphics, Inc., and
            the Company, dated as of March 31, 2000(4)
   3.1      Restated Articles of Incorporation(1)
   3.2      Restated Bylaws
   10.1     1988 Stock Option Plan(2)
   10.2     1993 Stock Option Plan(2)
   10.3     1995 Stock Option Plan(2)
   10.4     1995 Independent Director Stock Option Plan(2)
   10.5     1999 Stock Option Plan(5)
   10.6     2000 Non-Executive Stock Option Plan(5)
   10.7     Lease Agreement between Merrill Place, LLC and the Company, dated
            November 21, 1997(6)
   10.8     Agreement between CIT Group/Business Credit, Inc. and the Company,
            dated June 29, 2000(1)
   10.9     Fab I Building Lease Agreement between Union Semiconductor
            Technology Corporation and the Company, dated as of June 30,
            2000.
   10.10    Conference Center Lease Agreement between Union Semiconductor
            Technology Corporation and the Company, dated as of June 30, 2000.
   10.11    Mendota Heights Office Lease Agreement between the Teachers
            Retirement System of the State of Illinois and the Company,
            dated as of August 10, 2000.
   23.1     Independent Auditors' Consent


- ----------

(1)  Incorporated by reference to the Company's Report on Form 10-Q as filed
     with the Commission on August 14, 2000.

(2)  Incorporated by reference to Form SB-2 Registration Statement, Registration
     No. 33-95460-LA, as filed with the Commission on August 3, 1995.

(3)  Incorporated by reference to the Company's Report on Form 8-K, as filed
     with the Commission on April 17, 2000


                                       37
   38
(4)  Incorporated by reference to the Company's Report on Form 8-K, as filed
     with the Commission on May 15, 2000

(5)  Incorporated by reference to the Company's Registration Statement on Form
     S-8, Registration No. 333-57970, as filed with the Commission on March 30,
     2001

(6)  Incorporated by reference to the Company's Report on Form 10-K, as filed
     with the Commission for the fiscal year ended December 31, 1997.


                                       38
   39
                           CRAY INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)



                                                             December 31,      December 31,
                                                                 1999              2000
                                                             ------------      ------------
                                                                         
ASSETS
Current assets:
   Cash and cash equivalents                                   $  10,069         $   4,626
   Restricted cash                                                 1,132               761
   Accounts receivable                                               641            25,159
   Inventory, net                                                  4,513            23,637
   Prepaid expenses and other assets                                 544             2,835
                                                               ---------         ---------
          Total current assets                                    16,899            57,018

Property and equipment, net                                        5,829            25,535
Spares inventory, net                                                               21,139
Goodwill and intangible assets, net                                  186            29,578
Other assets                                                         496             2,923
                                                               ---------         ---------
          TOTAL                                                $  23,410         $ 136,193
                                                               =========         =========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                            $   4,366         $  16,247
   Accrued payroll and related expenses                            2,147            12,028
   Accrued loss on purchase commitment                                               6,006
   Other accrued liabilities                                         209             6,574
   Deferred revenue                                                   68            17,666
   Current portion of warranty reserves                                             17,996
   Current portion of obligations under capital leases               612               349
   Current portion of notes payable                                  289             8,357
                                                               ---------         ---------
          Total current liabilities                                7,691            85,223

Warranty reserves                                                                   14,285
Obligations under capital leases                                     390               284
Notes payable                                                      1,022               254

Commitments and contingencies

Shareholders'  equity:
   Common Stock, par $.01 - Authorized, 100,000 shares;
      issued and outstanding, 25,212 and 35,250 shares           111,443           158,799
   Accumulated deficit                                           (97,136)         (122,524)
   Accumulated other comprehensive income:
     Cumulative currency translation adjustment                                       (128)
                                                               ---------         ---------
                                                                  14,307            36,147
                                                               ---------         ---------
          TOTAL                                                $  23,410         $ 136,193
                                                               =========         =========


See accompanying notes.


                                      F-1
   40
                           CRAY INC. AND SUBSIDIARIES

          CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                      (in thousands, except per share data)



                                                           Years ended December 31,
                                                     -----------------------------------
                                                       1998         1999          2000
                                                     --------     --------     ---------
                                                                      
Revenue:
   Product                                           $  1,274     $  1,794     $  46,617
   Service                                                714          320        71,455
                                                     --------     --------     ---------
         Total revenue                                  1,988        2,114       118,072
                                                     --------     --------     ---------
Operating expenses:
   Cost of product revenue                              3,759       15,165        32,505
   Cost of service revenue                                584          273        34,077
   Research and development                            13,664       15,216        48,426
   Marketing and sales                                  1,830        2,517        14,365
   General and administrative                           2,131        3,091         7,033
   Amortization of goodwill and intangible assets                                  5,217
                                                     --------     --------     ---------
         Total operating expenses                      21,968       36,262       141,623
                                                     --------     --------     ---------
Loss from operations                                  (19,980)     (34,148)      (23,551)
Other income (expense), net                                           (106)          675
Interest income (expense), net                            177         (278)       (1,681)
                                                     --------     --------     ---------
Loss before income taxes                              (19,803)     (34,532)      (24,557)
Provision for income taxes                                                           831
                                                     --------     --------     ---------
Net loss                                              (19,803)     (34,532)      (25,388)

Preferred stock dividend                                 (468)        (115)
Amortization of preferred stock discount                 (465)
                                                     --------     --------     ---------
Net loss for common shareholders                      (20,736)     (34,647)      (25,388)

Other comprehensive income:
  Currency translation adjustment                                                   (128)
                                                     --------     --------     ---------
Comprehensive loss                                   $(20,736)    $(34,647)    $ (25,516)
                                                     ========     ========     =========
Basic and diluted net loss per common share          $  (1.70)    $  (1.74)    $   (0.78)
                                                     ========     ========     =========
Weighted average shares outstanding, basic
   and diluted                                         12,212       19,906        32,699
                                                     ========     ========     =========


See accompanying notes.


                                      F-2
   41
                           CRAY INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                 (in thousands)



                                                       Series B Convertible
                                                          Preferred Stock            Common Stock
                                                       ---------------------   ------------------------
                                                       Number of               Number of
                                                         Shares      Amount      Shares       Amount
                                                       ---------     ------    ---------     --------
                                                                                 
BALANCE, January 1, 1998                                             $           11,248      $ 49,168
    Exercise of stock options                                                       153           220
    Exercise of warrants                                                            433           125
    Issuance of shares under Employee
       Stock Purchase Plan                                                           30           271
    Issuance of common stock for
       leasehold improvements                                                       176         1,314
    Issuance of common stock for services                                             3            27
    Common stock issued in private placement                                        800         8,000
    Issuance of common stock for
       prepaid rent                                                                  13            97
    Conversion of Series A preferred shares                                       1,342         9,478
    Issuance of Series B preferred stock,
       net of issuance costs of $326                          6       5,674
    Issuance of common stock for
       accrued dividends                                                              6            45
    Preferred stock dividend
    Net loss
                                                         ------      ------      ------      --------
BALANCE, December 31, 1998                                    6       5,674      14,204        68,745
   Issuance of shares under Employee
     Stock Purchase Plan                                                             55           270
  Preferred stock dividend distributed
     in common stock                                                                 36           190
   Common stock issued in private
     placement, net of issuance costs
     of $1,378                                                                    7,685        33,148
   Beneficial conversion feature in notes
     and interest expense recognized on
     convertible warrants                                                                         595
  Conversion of Series B preferred shares                    (6)     (5,674)      1,275         5,559
   Issuance of shares under Company
    401(k) Plan                                                                      36           144
   Exercise of stock options                                                        112            55
   Exercise of warrants                                                           1,375            14
   Options issued for services                                                                     77
   Warrants issued for services                                                                   602
   Common stock issued in exchange for notes                                        434         2,046
   Net loss
                                                         ------      ------      ------      --------
BALANCE, December 31, 1999                                                       25,212       111,443
   Issuance of shares under Employee
     Stock Purchase Plan                                                            179           754
   Cash received on subscribed common stock                                                       900
   Common stock issued in private
     placement, net of issuance costs
     of $1,847                                                                    5,227        24,287
   Beneficial conversion feature in notes
     and interest expense of $200 recognized
     on options                                                                                 1,283
   Common stock issued in exchange
    for notes, net of issuance costs of $294                                      1,671         3,906
   Issuance of shares under Company
    401(k) Plan                                                                      14            92
   Exercise of stock options                                                         69           182
   Exercise of warrants                                                           1,878         8,885
   Options issued for services                                                                    156
   Warrant issued for services                                                                    211
    Issuance of common stock to SGI                                               1,000         6,700
   Other comprehensive income:
     Cumulative currency translation adjustment
   Net loss
                                                         ------      ------      ------      --------
BALANCE, December 31, 2000                                           $           35,250      $158,799
                                                         ======      ======      ======      ========




                                                         Preferred                       Currency
                                                            Stock      Accumulated      Translation
                                                          Dividend       Deficit         Adjustment         Total
                                                         ----------    -----------      ------------      ---------
                                                                                              
BALANCE, January 1, 1998                                     $          $ (42,801)          $                 6,367
    Exercise of stock options                                                                                   220
    Exercise of warrants                                                                                        125
    Issuance of shares under Employee
       Stock Purchase Plan                                                                                      271
    Issuance of common stock for
       leasehold improvements                                                                                 1,314
    Issuance of common stock for services                                                                        27
    Common stock issued in private placement                                                                  8,000
    Issuance of common stock for
       prepaid rent                                                                                              97
    Conversion of Series A preferred shares                                                                   9,478
    Issuance of Series B preferred stock,
       net of issuance costs of $326                                                                          5,674
    Issuance of common stock for
       accrued dividends                                                                                         45
    Preferred stock dividend                                   75                                                75
    Net loss                                                              (19,803)                          (19,803)
                                                           ------       ---------           ------        ---------
BALANCE, December 31, 1998                                     75         (62,604)                           11,890
   Issuance of shares under Employee
     Stock Purchase Plan                                                                                        270
  Preferred stock dividend distributed
     in common stock                                          (75)                                              115
   Common stock issued in private
     placement, net of issuance costs
     of $1,378                                                                                               33,148
   Beneficial conversion feature in notes
     and interest expense recognized on
     convertible warrants                                                                                       595
  Conversion of Series B preferred shares                                                                      (115)
   Issuance of shares under Company
    401(k) Plan                                                                                                 144
   Exercise of stock options                                                                                     55
   Exercise of warrants                                                                                          14
   Options issued for services                                                                                   77
   Warrants issued for services                                                                                 602
   Common stock issued in exchange for notes                                                                  2,046
   Net loss                                                               (34,532)                          (34,532)
                                                           ------       ---------           ------        ---------
BALANCE, December 31, 1999                                                (97,136)                           14,307
   Issuance of shares under Employee
     Stock Purchase Plan                                                                                        754
   Cash received on subscribed common stock                                                                     900
   Common stock issued in private
     placement, net of issuance costs
     of $1,847                                                                                               24,287
   Beneficial conversion feature in notes
     and interest expense of $200 recognized
     on options                                                                                               1,283
   Common stock issued in exchange
    for notes, net of issuance costs of $294                                                                  3,906
   Issuance of shares under Company
    401(k) Plan                                                                                                  92
   Exercise of stock options                                                                                    182
   Exercise of warrants                                                                                       8,885
   Options issued for services                                                                                  156
   Warrant issued for services                                                                                  211
    Issuance of common stock to SGI                                                                           6,700
   Other comprehensive income:
     Cumulative currency translation adjustment                                               (128)            (128)
   Net loss                                                               (25,388)                          (25,388)
                                                           ------       ---------           ------        ---------
BALANCE, December 31, 2000                                 $            $(122,524)          $ (128)       $  36,147
                                                           ======       =========           ======        =========


See accompanying notes.


                                      F-3
   42
                           CRAY INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1998, 1999, AND 2000
                                 (in thousands)



                                                                         1998        1999         2000
                                                                       --------    --------     --------
                                                                                       
Operating activities
  Net loss                                                             $(19,803)   $(34,532)    $(25,388)
Adjustments to reconcile net loss to
  net cash used by operating activities:
  Depreciation and amortization                                             803       1,881       14,349
  Amortization of goodwill and intangible assets                                                   5,217
  Loss on disposal of assets                                                                       3,289
  Imputed interest on non interest bearing note                                                    1,437
  Beneficial conversion feature of notes payable                                        595          336
  Non-cash warrant and option expense                                                   602          567
  Inventory write down                                                                6,589
Cash provided (used) by changes in operating assets
  and liabilities, net of effects of the Cray Research acquisition:
  Accounts receivable                                                      (279)         78      (20,483)
  Inventory                                                              (5,955)     (2,047)       2,681
  Other assets                                                             (837)        467       (2,416)
  Accounts payable                                                        3,332        (501)      11,587
  Other accrued liabilities                                                             (49)       5,331
  Accrued payroll and related expenses                                     (169)        603        6,032
  Warranty reserves                                                                              (15,053)
  Deferred revenue                                                           19          49       17,598
                                                                       --------    --------     --------
Net cash provided by (used by) operating activities                     (22,889)    (26,265)       5,084

Investing activities
  Cash used for acquisition                                                                      (51,585)
  Purchases of property and equipment                                    (2,076)       (427)      (5,835)
                                                                       --------    --------     --------
Net cash used by investing activities                                    (2,076)       (427)     (57,420)

Financing activities
  Restricted cash                                                                    (1,132)         371
  Related party (receivable)/payments                                        61         (34)        (129)
  Issuance of notes payable                                                           1,900       12,500
  Issuance of common stock                                                8,860      33,488       26,033
  Proceeds from exercise of options                                                      55          182
  Proceeds from exercise of warrants                                                               8,885
  Principal payments on bank note                                                       (71)        (253)
  Sale of preferred stock                                                 5,674
  Capital leases                                                            203        (607)        (568)
                                                                       --------    --------     --------
Net cash provided by financing activities                                14,798      33,599       47,021
                                                                       --------    --------     --------
Effect of foreign exchange rate changes on
  cash and cash equivalents                                                                         (128)

Net increase (decrease) in cash and cash equivalents                    (10,167)      6,907       (5,443)

Cash and cash eqivalents
  Beginning of period                                                    13,329       3,162       10,069
                                                                       --------    --------     --------
  End of period                                                        $  3,162    $ 10,069     $  4,626
                                                                       ========    ========     ========
Supplemental disclosure of cash flow information:
   Cash paid for interest                                              $    202    $    174     $    347

Non-cash investing and financing activities
  Inventory reclassified to property and equipment                                    1,191        5,233
  Common stock issued for acquisition of business                                                  6,700
  Fixed asset additions through common stock                              1,314         164
  Fixed asset additions through notes payable                                           933
  Fixed asset additions through capital leases                                          493          199
  Note payable converted to common stock                                              2,045        4,200
  Accounts payable converted to notes                                                   594
  Stock dividends                                                           250         190
  Beneficial conversion feature on notes payable                                                   1,083


See accompanying notes.


                                      F-4
   43
                           CRAY INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             ($ TABLES IN THOUSANDS)

NOTE 1      DESCRIPTION OF BUSINESS

            Cray Inc. ("Cray" or the "Company") (formerly "Tera Computer
            Company") designs, develops, markets and services high-performance
            computer systems, commonly known as supercomputers. The Company
            presently markets two computer systems, the Cray SV1 and T3E, and
            provides maintenance services to the installed base of these and
            earlier models of Cray computers. The Company is developing
            enhancements to the Cray SV1, and is developing three new computer
            systems, the MTA-2, based on the Company's multithreaded
            architecture system; the SuperCluster, a highly parallel system
            using leading commercial off-the-shelf components; and the SV2,
            which will combine elements of the SV1 and T3E computers.

            The Company has a net loss of $25.4 million for the year ended
            December 31, 2000. Management's plans project sufficient cash flows
            to finance its planned operations for the next twelve months. In
            addition, subsequent to December 31, 2000, the Company entered in to
            $15 million financing agreement. (See Note 15 -- Subsequent Events).
            The Company also plans on finalizing a distribution agreement with
            NEC, which will provide an equity investment of $25 million.

NOTE 2      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

            ACCOUNTING PRINCIPLES

            The consolidated financial statements and accompanying notes are
            prepared in accordance with accounting principles generally accepted
            in the United States of America.

            PRINCIPLES OF CONSOLIDATION

            The consolidated financial statements include the accounts of the
            Company and its wholly owned subsidiaries. Intercompany balances and
            transactions have been eliminated. Investments in affiliates which
            are not majority owned are reported using the equity method.

            BUSINESS COMBINATIONS

            For business combinations that have been accounted for under the
            purchase method of accounting, the Company includes the results of
            operations of the acquired business from the date of acquisition.
            Net assets of the companies acquired are recorded at their fair
            value at the date of acquisition. The excess of the purchase price
            over the fair value of tangible net assets acquired is included in
            goodwill and intangible assets in the accompanying consolidated
            balance sheets.


                                      F-5
   44
            USE OF ESTIMATES

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

            CASH AND CASH EQUIVALENTS

            Cash and cash equivalents consist of highly liquid financial
            instruments that are readily convertible to cash and have original
            maturities of three months or less at the time of acquisition.

            RESTRICTED CASH

            Restricted cash consists of cash equivalents that serve as
            collateral pursuant to lease and indebtedness agreements entered
            into in 1999 for the acquisition of capital equipment.

            GOODWILL AND INTANGIBLE ASSETS

            Goodwill and intangible assets are amortized on a straight-line
            basis over five years.

            FAIR VALUES OF FINANCIAL INSTRUMENTS

            At December 31, 2000, the Company had the following financial
            instruments: cash and cash equivalents, accounts receivable,
            accounts payable, accrued liabilities and notes payable. The
            carrying value of cash and cash equivalents, accounts receivable,
            accounts payable, accrued liabilities and notes payable approximates
            their fair value based on the liquidity of these financial
            instruments or based on their short-term nature.

            REVENUE RECOGNITION

            Cray generally recognizes revenue from product sales upon customer
            acceptance; however, depending on sales contract terms, revenue may
            be recognized upon shipment, or delayed until funding is definite.
            Service revenues from the maintenance of computers are recognized
            ratably over the term of the maintenance contract. Funds from
            maintenance contracts that are paid in advance are recorded as
            deferred revenue.

            FOREIGN CURRENCY TRANSLATION

            The functional currency of the Company's foreign subsidiaries is the
            local currency. Assets and liabilities of foreign subsidiaries are
            translated into US dollars at year-end exchange rates, and revenues
            and expenses are translated at average rates prevailing during the
            year. Translation adjustments are included in accumulated other
            comprehensive loss and as a separate component of shareholders'
            equity. Transaction gains and losses arising from transactions
            denominated in a currency other than the functional currency of the
            entity involved, which have been insignificant, are included in the
            consolidated statements of operations.


                                      F-6
   45
            RESEARCH AND DEVELOPMENT

            Research and development costs include costs incurred in the
            development and production of the Company's hardware and software,
            costs incurred to enhance and support existing software features and
            expenses related to future implementations of systems. Research and
            development costs are expensed as incurred. Statement of Financial
            Accounting Standards (SFAS) No. 86, Accounting for the Costs of
            Computer Software to Be Sold, Leased, or Otherwise Marketed,
            requires the capitalization of certain software product costs after
            technological feasibility of the software is established. Due to the
            relatively short period between the technological feasibility a
            product and completion of product development and the insignificance
            of related costs incurred during this period, no software
            development costs were capitalized.

            INVENTORIES

            Inventories are valued at the lower of cost (first-in, first-out) or
            market (LCM). The Company regularly evaluates the technological
            usefulness of various inventory components. When it is discovered
            that previously inventoried components do not function as intended
            in a fully operational system, the costs associated with these
            components are expensed.

            PROPERTY AND EQUIPMENT

            Property and equipment are recorded at cost less accumulated
            depreciation and amortization. Depreciation is calculated on a
            straight-line basis over the estimated useful lives of the related
            assets, ranging from three to seven years. Equipment under capital
            leases is depreciated over the lease term. Leasehold improvements
            are amortized over the lesser of their estimated useful lives or the
            term of the lease.

            SPARES INVENTORY

            Spares inventory is stated at cost, less accumulated depreciation.
            Depreciation on spares inventory is computed using the straight-line
            method over the estimated useful lives of three or four years.

            IMPAIRMENT OF LONG-LIVED ASSETS

            Pursuant to SFAS No. 121, management periodically evaluates
            long-lived assets, consisting primarily of property and equipment
            and goodwill and intangible assets, to determine whether there has
            been any impairment of these assets and the appropriateness of their
            remaining useful lives. The Company evaluates impairment whenever
            events or changes in circumstances indicate that the carrying amount
            of the Company's assets might not be recoverable. Accordingly,
            during 2000, the Company recorded an impairment loss of $3.3 million
            on certain obsolete fixed assets included in cost of product sales
            in the Consolidated Statement of Operations and Comprehensive Loss.


                                      F-7
   46
            INCOME TAXES

            The Company accounts for income taxes under SFAS No. 109, Accounting
            for Income Taxes. Deferred tax assets and liabilities are determined
            based on differences between financial reporting and tax bases of
            assets and liabilities and are measured using the enacted tax rates
            and laws that will be in effect when the differences are expected to
            reverse. The Company provides a valuation allowance, if necessary,
            to reduce deferred tax assets to their estimated realizable value.

            RECLASSIFICATIONS

            Certain prior-year amounts have been reclassified to conform with
            the current-year presentation.

            NET LOSS PER SHARE

            Basic and diluted net loss per share is computed based on the
            weighted average number of shares of common stock outstanding.

            Net loss per share has been computed in accordance with SFAS No.
            128, Earnings per Share. Under the provisions of SFAS No. 128, basic
            net loss per share is computed by dividing the net comprehensive
            loss for the period by the weighted average number of common shares
            outstanding. Common stock equivalent shares related to stock
            options, warrants and shares subject to repurchase are excluded from
            the calculation as their effect is antidilutive. Accordingly, basic
            and diluted net loss per share are equivalent.

            SEGMENT INFORMATION

            The Company has organized and managed its operations in a single
            operating segment providing global sales and service of high
            performance computers. See note 14 -- Segment Information.

            WARRANTY RESERVE

            Certain components in the T90 vector computers sold by Silicon
            Graphics Inc. ("SGI") prior to the Company's acquisition of the Cray
            Research operations have an unusually high failure rate. The cost of
            servicing the T90 computers exceeds the related service revenues.
            The Company is continuing to take action that commenced prior to the
            acquisition to address this problem, and has recorded a reserve to
            provide for anticipated future losses on the T90 maintenance service
            contracts. Included in warranty reserves at December 31, 2000, is an
            accrual of $31.5 million for estimated losses on service contracts
            covering the Cray Business' T90 product line. The reserve is
            calculated as the excess of estimated service costs over estimated
            service revenues for the term of the related contracts. Estimated
            service costs include cost of repair parts, direct costs of service,
            indirect labor, and overhead allocations based on management
            estimates of time dedicated to service T-90 contracts. Stated
            contract terms are adjusted for management estimates of when T-90
            products will be replaced before the expiration of the service
            contract term. A summary of warranty reserve is as follows (in
            thousands):


                                      F-8
   47


                          Balance                                        Balance
                       December 31,       2000           2000          December 31,
                           1999         Additions      Deductions          2000
                       ------------     ---------      -----------     ------------
                                                           
Warranty Reserve           $ --          $47,461        $(15,180)        $32,281
                           ====          =======        ========         =======


            RECENT ACCOUNTING PRONOUNCEMENTS

            The Financial Accounting Standards Board issued SFAS No. 133,
            Accounting for Derivative Instruments and Hedging Activities, in
            June 1998, which is effective for the Company beginning January 1,
            2001. SFAS No. 133 requires that all derivative instruments be
            recorded on the balance sheet at their fair value. Changes in the
            fair value of derivatives are recorded each period in current
            earnings or other comprehensive income, depending on whether a
            derivative is designed as part of a hedge transaction and, if it is,
            the type of hedge transaction. Since the Company does not currently
            hold any derivative instruments, SFAS No. 133 is not expected to
            have any impact on the consolidated financial statements.

            In December 1999, the United States Securities and Exchange
            Commission (SEC) released Staff Accounting Bulletin (SAB) No. 101,
            Revenue Recognition in Financial Statements, which was required to
            be adopted in the Company's fourth fiscal quarter of 2000. SAB No.
            101 provides guidance on revenue recognition and the SEC staff's
            views on the application of accounting principles to selected
            revenue recognition issues. The adoption of SAB No. 101 did not have
            a material impact on the consolidated financial statements.

            In March 2000, the FASB issued Interpretation No. 44 (FIN 44),
            Accounting for Certain Transactions Involving Stock Compensation--an
            Interpretation of Accounting Principles Board (APB) Opinion No. 25,
            which addresses certain accounting issues which arose under the
            previously established accounting principles relating to stock-based
            compensation. The adoption of this interpretation did not have a
            material effect on the Company's consolidated financial statements.


                                      F-9
   48

NOTE 3      PROPERTY AND EQUIPMENT, NET

            A summary of property and equipment is as follows (in thousands):



                                                       December 31,
                                                  -----------------------
                                                    1999           2000
                                                  --------       --------
                                                           
     Land                                         $              $    139
     Building                                                       8,130
     Furniture and equipment                           736          1,504
     Computer equipment                              8,458         28,754
     Leasehold improvements                          1,974          2,309
                                                  --------       --------
                                                    11,168         40,836
     Accumulated depreciation                       (5,339)       (15,301)
                                                  --------       --------
     Property and equipment, net                  $  5,829       $ 25,535
                                                  ========       ========


NOTE 4      INVENTORY, NET

            A summary of inventory is as follows (in thousands):



                                                        December 31,
                                                  -----------------------
                                                    1999           2000
                                                  --------       --------
                                                           
     Components and subassemblies                 $  8,044       $ 14,884
     Work in process                                   806         10,148
     Finished goods                                  1,137            936
                                                  --------       --------
                                                     9,987         25,968
     LCM adjustment                                 (5,474)        (2,331)
                                                  --------       --------
     Inventory, net                               $  4,513       $ 23,637
                                                  ========       ========




                           Balance                                      Balance
                         December 31,       2000          2000        December 31,
                             1999         Additions     Deductions       2000
                         -------------    ----------    -----------  -------------
                                                         
LCM adjustment              $5,474          $3,200       $(6,343)       $2,331
                            ======          ======       ========       ======



                                      F-10
   49
NOTE 5      SPARES INVENTORY, NET

            A summary of spares inventory is as follows (in thousands):



                                                        December 31,
                                                     -------------------
                                                     1999         2000
                                                     -----      --------
                                                          
       Spares inventory                              $  --      $ 27,697
       Accumulated depreciation                         --        (6,558)
                                                     -----      --------
       Spares inventory, net                         $  --      $ 21,139
                                                     =====      ========


NOTE 6      ACQUISITION

            The Company acquired certain assets of the Cray Research business
            unit from Silicon Graphics, Inc. ("SGI") on April 1, 2000, in
            exchange for cash of $15.0 million, the issuance of one million
            shares of common stock valued at $6.7 million, and the issuance of a
            $35.3 million non-interest bearing promissory note. Commencing April
            1, 2000, the Company has included the results of operations of the
            Cray Research business unit in its consolidated results of
            operations.

            The Company has accounted for this transaction under the purchase
            method of accounting in accordance with the APB Opinion No. 16.
            Under the purchase method of accounting, the purchase price was
            allocated to the assets acquired and liabilities assumed based on
            their estimated fair values.

            The following table summarizes the purchase accounting for the
            acquisitions (in thousands):


                                                            
       Current and long term assets                            $ 80,165
       Goodwill and intangible assets                            34,906
       Liabilities assumed                                      (58,223)
                                                               --------
       Net assets acquired                                       56,848
       Less: acquisition costs                                   (1,326)
                                                               --------
       Purchase price                                          $ 55,522
                                                               ========


            The following table presents the results of operations of the
            Company on a pro forma basis. These results are based on the
            individual historic results of the Company and the Cray Research
            business unit and reflect adjustments to give effect to the
            acquisitions as if they had occurred at the beginning of the periods
            presented (in thousands):


                                      F-11
   50


                                                            December 31,
                                                       ----------------------
                                                         1999          2000
                                                       --------      --------
                                                            (unaudited)
                                                               
  Revenue                                              $287,771      $183,820
                                                       ========      ========
  Net income                                           $ 31,536      $  5,142
                                                       ========      ========
  Basic and diluted net income per common share        $   1.51      $   0.16
                                                       ========      ========
  Weighted average shares used to compute
    basic and diluted net income per common share        20,906        32,949
                                                       ========      ========


NOTE 7      RELATED PARTY TRANSACTIONS

            During 2000, the Company accepted promissory notes in the aggregate
            principal amount of $326,000 as collateral for payment by the
            Company of option exercises and federal income taxes due from the
            exercise of employee stock options. These notes replaced promissory
            notes in the aggregate principal amount of $341,000 originally
            issued during 1999. The notes are due and payable in twelve months
            and bear interest at a rate of 5.74% per year. These notes and the
            unpaid accrued interest are secured by a pledge of shares of Cray's
            common stock. The Company's rights to payment are not limited to
            such security. The options exercised under these notes are
            considered to be variable employee stock options under current
            accounting literature. Accordingly, compensation is recognized to
            the extent the fair value of the Company's stock exceeds the
            options' exercise price.

            The Company also has an unsecured promissory note in the aggregate
            principal amount of $138,000 from the Chief Executive Officer of the
            Company. The note is due and payable on March 31, 2001, including
            accrued interest at a rate of 9.5%. The Company recorded interest
            income of $1,100 for year ended December 31, 2000, on the note. The
            note was paid in full on February 6, 2001.

            The Company paid fees of $1.8 million as part of a private placement
            completed in February 2000 to a company whose Chairman, CEO and
            principal shareholder is one of the Company's directors.

            As part of a common stock purchase agreement in October and December
            2000 (See Note 12 -- Shareholders' Equity) the Company has accrued
            fees of $294,000 to a company whose Chairman, CEO and principal
            shareholder is one of the Company's directors.

NOTE 8      LEASE AGREEMENTS

            The Company leases certain property and equipment under capital
            leases pursuant to master equipment lease agreements. Under such
            agreements, the Company has acquired computer and other equipment in
            the amount of $1,856,000 and $2,114,000, for which $1,023,000 and
            $1,550,000 of accumulated depreciation was recorded as of December
            31, 1999, and 2000, respectively.


                                      F-12
   51
            Minimum lease commitments are (in thousands):



                                                     Capital     Operating
                                                     leases       leases
                                                     ------      --------
                                                           
2001                                                  $403       $ 3,474
2002                                                   218         3,529
2003                                                    88         3,013
2004                                                     5         3,083
2005                                                               2,929
Thereafter                                                         8,251
                                                      ----       -------
                                                       714       $24,279
                                                                 =======
Less amounts representing interest                     (81)
                                                      ----
                                                      $633
                                                      ====


            Rent expense for 1998, 1999, and 2000 was $961,000, $1,929,000 and
            $2,520,000, respectively.

NOTE 9      COMMITMENTS

            The Company is contractually committed to acquire components, and
            manufacturing and engineering services totaling $16.3 million.
            Commitments are for goods and services to be provided to Cray by
            either specific dates or by achieving milestones identified in the
            contracts.

NOTE 10     FEDERAL INCOME TAXES

            Due to continued losses from operations, there has been no provision
            for federal income taxes for any period. The provision for income
            taxes consisted of (in thousands):



                                                           December 31,
                                                      ----------------------
                                                      1998      1999    2000
                                                      -----     ----    ----
                                                               
Federal:
      Current                                         $         $       $
      Deferred

State:
      Current
      Deferred

Foreign:
      Current                                                            831
      Deferred
                                                       ----     ----    ----
Total provision for income taxes                       $        $       $831
                                                       ====     ====    ====



                                      F-13
   52
            The Company did not pay any income taxes in 1998,1999 and 2000 due
            to losses from operations. In 2000, the company purchased the assets
            of the Cray Research business unit from SGI. Consequently, this is
            the Company's first year with foreign income tax liabilities.

            Loss before provision for income taxes consisted of (in thousands):



                                              December 31,
                                   ------------------------------------
                                     1998          1999          2000
                                   --------       -------       -------
                                                      
       United States               $(19,803)     $(34,532)     $(27,219)
       International                                              1,831
                                   --------      --------      --------
                                   $(19,803)     $(34,532)     $(25,388)
                                   ========      ========      ========


            The following table reconciles the federal statutory income tax rate
            to the Company's effective tax rate.



                                              1998         1999      2000
                                             ------       ------    ------
                                                           
Federal income tax rate                      -34.00%      -34.00%   -34.00%
State taxes
Foreign taxes                                  3.27%
Other                                          0.82%
Effect of net operating loss
    carryfoward and valuation allowance       33.18%       34.00%    34.00%
                                             ------       ------    ------
Effective income tax rate                      3.27%        0.00%     0.00%
                                             ======       ======    ======


            Deferred income taxes reflect the net tax effects of temporary
            differences between the tax basis of assets and liabilities and the
            corresponding financial statement amounts. Significant components of
            the Company's deferred income tax assets are as follows:


                                      F-14
   53


                                                      1999         2000
                                                    --------     --------
                                                           
   Warranty reserve                                 $     68     $ 10,976
   Inventory reserve                                   1,862          699
   Accrued compensation                                  246          735
   Stock issued for services                             231
   Fixed assets                                          123        3,340
   Research and experimentation                        3,022        4,541
   Net operating loss carryfowards                    29,986       40,587
   State tax loss carryfowards                         1,577        1,500
                                                    --------     --------
   Net deferred tax assets                            37,115       62,378
   Valuation allowance for deferred tax assets       (37,115)     (62,378)
                                                    --------     --------
   Deferred tax balance                             $            $
                                                    ========     ========


            As of December 31, 1998, 1999 and 2000, the Company had federal net
            operating loss carryforwards of approximately $60.7 million, $88.3
            million and $119.4 million, respectively. The Company also had
            federal research and experimentation tax credit carryforwards of
            approximately $2.5 million, $3.0 million and $4.5 million,
            respectively. The net operating loss credit carryforwards will
            expire at various dates beginning in 2003 through 2020 if not
            utilized. The utilization of the federal net operating loss and
            credit carryforwards are subject to annual limitations due to
            ownership changes of stock in prior years.

            The Company has fully reserved its deferred tax assets. Management
            believes sufficient uncertainty exists regarding the realizability
            of the deferred tax assets such that a full valuation allowance is
            required. The net change in the valuation allowance during the years
            ended December 31, 1999 and 2000 was $13.0 million and $25.3
            million, respectively.


                                      F-15
   54
NOTE 11     NOTES PAYABLE

            Notes payable consists of the following at December 31, 1999 and
            2000 (in thousands except origional principal and discount amounts):



                                                                   1999         2000
                                                                 --------     --------
                                                                        
Note payable to bank, dated August 31, 1999,
  original principal of $544,000, interest at 10.48%,
  due August 31, 2002, secured by equipment                      $    492     $    323

Note payable to bank, dated October 7, 1999,
  original principal of $389,000, interest at 8.71%,
  due October 7, 2002, secured by equipment                           370          249

Convertible note payable to vendor, dated March 25, 1999,
  original principal of $494,000, interest at 8.00%,
  due March 31, 2001, unsecured, net of remaining discount of
  $45,000 and $8,000 for 1999 and 2000, respectively                  449          486

Notes payable to investors, dated October 18, 2000,
  original principal of $7,500,000, interest at 6.00%,
  due February 1, 2001, unsecured. (Note 12)                                     3,300

Notes payable to investors, dated December 12, 2000,
  original principal of $5,000,000, interest at 6.00%,
  due April 3, 2001, unsecured, net of discount
  of $747,000. (Note 12)                                                         4,253
                                                                 --------     --------
                                                                    1,311        8,611
Less current portion                                                 (289)      (8,357)
                                                                 --------     --------
Total long-term notes payable                                    $  1,022     $    254
                                                                 ========     ========


            The aggregate maturities of notes payable for the years 2001 through
            2002 are as follows: $8,357,000 and $254,000.

            The Company has an unused $5,000,000 revolving credit agreement. The
            agreement contains a minimum tangible net capital covenant with
            which the Company was not in compliance at December 31, 2000.
            Subsequent to December 31, 2000, the Company has entered into a new
            credit agreement. See note 15 -- Subsequent Events.

NOTE 12     SHAREHOLDERS' EQUITY

            COMMON STOCK PURCHASE AGREEMENTS: In October and December 2000, the
            Company agreed to issue shares of common stock to certain investors
            covered by the Company's


                                      F-16
   55
            shelf registration statement and to apply the purchase price for the
            shares against repayment of principal and interest on certain notes
            payable. Through December 2000, the Company repaid $4.2 million of
            the notes by delivering an aggregate of 1,671,094 shares of common
            stock at an average price of $2.51 per share, which reflects an 8%
            discount from the daily volume weighted average trading price for
            the Company's stock. Unless the Company prepays the notes, it will
            repay the remaining $8.3 million of the notes by issuing additional
            shares of common stock to the investors, using a 9% discount from
            the average of the daily volume weighted average trading prices over
            the period from the first week of January through March 2001.

            SHAREHOLDER WARRANTS: At December 31, 2000, the Company had
            outstanding and exercisable warrants to purchase an aggregate of
            14,801,096 shares of common stock, as follows:



         Shares of     Exercise Price         Expiration
       Common Stock      per share         Date of Warrants
       -------------   --------------     ------------------
                                    
             90,488        $6.00          December 31, 2001
             97,208        $6.00          February 28, 2002
            282,500        $3.94          April 21, 2002
          7,311,055        $4.72          June 21, 2002
            155,000        $4.50          June 25, 2002
             87,500        $6.00          December 23, 2002
             80,672        $4.72          September 28, 2003
            100,000        $6.00          January 20, 2004
            200,000        $4.72          March 9, 2004
             25,000        $5.16          March 9, 2004
          1,111,111        $4.72          March 9, 2004
            100,000        $6.00          March 30, 2004
             14,829        $5.00          March 31, 2004
              5,801        $6.00          November 7, 2005
                524        $6.00          May 21, 2006
          5,139,408        $2.53          June 21, 2009
        ----------
        14,801,096
        ==========


            For expense recorded in the three years ended December 31, 2000,
            warrants were valued at their fair values using the Black-Scholes
            model based on the volatility of the Company's stock, the
            contractual life of the warrants, and the risk-free rate of return.

            As part of a financing completed on June 21, 1999, the Company
            issued a warrant to a director of the Company, in exchange for cash
            of $200,000, exercisable for a minimum of 1,591,723 shares of common
            stock. In 2000, the number of shares subject to this warrant
            increased to 10% of the Company's issued and outstanding shares, on
            a fully diluted basis, with certain limited exceptions to 5,139,408
            shares.

            STOCK OPTION PLANS: The Company has six stock option plans that
            provide for option grants to employees, directors and others. Four
            of these plans, the 1988 Employee


                                      F-17
   56
            Stock Option Plan, the 1993 Employee Stock Option Plan, the 1995
            Employee Stock Option Plan, and the 1995 Independent Director Stock
            Option Plan were terminated by the Board of Directors in 1995 and
            1999. Options granted under the Company's option plans generally
            vest over four years or as otherwise determined by the plan
            administrator. Options to purchase shares expire no later than ten
            years after the date of grant.

            A summary of Cray's stock option activity and related information
            follows:



                                                  Outstanding
                                                   Weighted                          Weighted
                                                    Average                           Average
                                  Options          Exercise          Options          Exercise
                                Outstanding          Price         Exercisable         Price
                                -----------       ------------     -----------       ---------
                                                                         
Balance, January 1, 1998         2,035,905           $4.37            931,309           $3.25
      Granted                      742,090            8.44
      Exercised                   (153,234)           1.43
      Canceled                     (41,725)           6.61
                                 ---------
Balance, December 31, 1998       2,583,036            5.68          1,158,125            4.15
      Granted                    1,320,439            5.17
      Exercised                   (107,513)           0.56
      Canceled                    (100,616)           4.65
                                 ---------
Balance, December 31, 1999       3,695,346            5.68          1,158,125            5.29
      Granted                    4,924,513            5.48
      Exercised                    (69,479)           2.69
      Canceled                    (326,375)           5.16
                                 ---------
Balance, December 31, 2000       8,224,005           $5.61          2,428,813           $5.59
                                 =========
Available for grant at
  December 31, 2000              6,535,839
                                 =========


            Outstanding and exercisable options by price range as of December
            31, 2000 are as follows:



                  Options Outstanding                            Options Exercisable
- ------------------------------------------------------------    ----------------------
                                       Weighted     Weighted                  Weighted
     Range of                          Average       Average                  Average
  Exercise Price         Number       Remaining     Exercise       Number     Exercise
    Per Share         Outstanding    Life (Years)     Price     Exercisable    Price
 ----------------     -----------    ------------   --------    -----------   --------
                                                               
 $ 0.35 - $ 3.00         256,782         5.3          $1.89         148,448    $ 1.64
   3.01 -   6.00       5,445,424         8.3           4.88       1,574,596      5.11
   6.01 -   9.00       2,512,799         8.5           7.54         699,769      7.44
   9.01 -  12.00              --          --             --              --        --
  12.01 -  15.00           9,000         7.3          13.69           6,000     13.69
 ---------------       ---------         ---          -----       ---------    ------
 $ 0.35 - $15.00       8,224,005         8.3          $5.61       2,428,813    $ 5.59
 ===============       =========         ===          =====       =========    ======


            In 1996, the Company established an Employee Stock Purchase Plan
            (1996 ESPP). The maximum number of shares of the Company's common
            stock that employees may


                                      F-18
   57
            acquire under the 1996 ESPP is 1,000,000 shares. Eligible employees
            are permitted to acquire shares of the Company's common stock
            through payroll deductions not exceeding 15% of base wages. The
            purchase price per share under the 1996 ESPP is the lower of (a) 85%
            of the fair market value of the Company's Common Stock at the
            beginning of each six month offering period or (b) the fair market
            value of the Common Stock at the end of each six month offering
            period.

            FAIR VALUE INFORMATION: The Company applies APB Opinion No. 25,
            Accounting for Stock Issued to Employees and related Interpretations
            in accounting for its stock option and purchase plans. Had
            compensation cost for the Company's stock option plans and its stock
            purchase plan been determined based on the fair value at the grant
            dates for awards under those plans consistent with the method of
            SFAS No. 123, Accounting for Stock-Based Compensation, the Company's
            net loss for common stock and net loss per common share for the
            years ended December 31, 1998, 1999, and 2000 would have been
            increased to the pro forma amounts indicated below:

Net loss for common shareholders (in thousands):



                                    1998         1999         2000
                                  --------     --------     --------
                                                   
          As reported             $(20,736)    $(34,647)    $(25,388)
          Pro forma               $(22,933)    $(37,444)    $(41,971)


Basic and diluted net loss per common share:



                                    1998         1999         2000
                                  --------     --------     --------
                                                   
          As reported             $  (1.70)    $  (1.74)    $  (0.78)
          Pro forma               $  (1.88)    $  (1.88)    $  (1.28)



            The weighted average Black-Scholes value of options granted under
            the stock option plans during 1998, 1999, and 2000 was $9.35, $4.42,
            and $5.29. Fair values were estimated as of the dates of grant using
            the Black-Scholes option-pricing model with the following
            weighted-average assumptions: no dividend yield, expected volatility
            of 94%, 85 % and 98% for 1998, 1999, and 2000, respectively,
            risk-free interest rate of 5.7%, 5.4%, and 5.2% for 1998, 1999 and
            2000, respectively, and an expected term of 9.6, 8.4, and 8.4 years
            for 1998, 1999, and 2000, respectively.

NOTE 13     401(k) PLAN

            The Company has a defined contribution retirement plan covering
            substantially all employees that provides for voluntary salary
            deferral contributions on a pre-tax basis in accordance with Section
            401(k) on the Internal Revenue Code of 1986, as amended. The Company
            may make voluntary matching contributions in amounts determined


                                      F-19
   58
            annually by the Board of Directors. Defined contribution pension
            expense was $139,000, $183,000 and $713,000 for 1998, 1999, and
            2000, respectively.

NOTE 14     SEGMENT INFORMATION

            SFAS No. 131, Disclosure about Segments of an Enterprise and Related
            Information, establishes standards for reporting information about
            operating segments and for related disclosures about products and
            services and geographic areas. Operating segments are identified as
            components of an enterprise about which separate discrete financial
            information is available for evaluation by the chief operating
            decision-maker, or decision-making group, in making decisions on
            allocating resources and assessing performance. Cray's chief
            decision-maker, as defined under SFAS No. 131, is the Chief
            Executive Officer and the executive management team. As of December
            31, 2000, Cray operates in one business segment: global sales and
            service of high performance computers.

            Revenue from U.S. Government agencies or commercial customers
            primarily serving the U.S. Government totaled approximately
            $63.4 million in 2000.

            The Company's significant operations outside the United States
            include sales and service offices in Europe, the Middle East, and
            Africa (EMEA), Japan, and Asia Pacific (Australia, Korea, China and
            Taiwan). Intercompany transfers between operating segments and
            geographic areas are primarily accounted for at prices that
            approximate arm's length transactions.

            Geographic revenue and long-lived assets related to operations as of
            and for the year ended December 31, 2000, were as follows:



                       United                        Asia
                       States    EMEA      Japan    Pacific    Total
                       -------  -------   -------   -------   -------
                                               
Product revenue        $46,617  $    --   $    --   $    --   $46,617
                       =======  =======   =======   =======   =======
Service revenue        $43,926  $17,706   $ 7,015   $ 2,808   $71,455
                       =======  =======   =======   =======   =======
Long lived assets      $69,009  $ 5,245   $ 3,406   $ 1,515   $79,175
                       =======  =======   =======   =======   =======


            No prior year comparative information has been presented as the
            Company did not have significant operations outside the United
            States prior to the Cray Research acquisition on April 1, 2000.

NOTE 15     SUBSEQUENT EVENTS

            In February 2001 the Company signed a distribution agreement with
            NEC Corporation to distribute and service NEC SX-5 vector processor
            computers and its successors. This


                                      F-20
   59
            agreement provides the Company with exclusive distribution and
            servicing in the United States, Canada and Mexico, and non-exclusive
            rights in the rest of the world. Current duties under the U.S.
            anti-dumping laws effectively prohibit the importation of these
            computers into the U.S. The Company has requested that the U.S.
            Government remove these duties. Assuming these duties are removed as
            expected, the Company plans on marketing NEC SX-5 series computers
            to customers and industries with a need for significant performance
            improvements, particularly in the United States. As part of the
            agreement, NEC will invest $25 million of cash in Cray, in exchange
            for 3,125,000 non-voting, preferred shares, convertible into Cray
            common stock at a fixed conversion price of $8.00 per share.

            In March 2001, the Company entered into a credit agreement with
            Foothill Capital Corporation. This line of credit replaced the
            Company's existing credit agreement in place at December 31, 2000.
            The credit agreement makes available $15 million through March 2004.
            The credit agreement provides $7.5 million of borrowings in the form
            of a revolving line of credit based on eligible domestic and foreign
            product accounts receivable, and $7.5 million of borrowings in the
            form of a term loan. Borrowings under the credit agreement are
            secured by property, plant and equipment and bear interest at the
            prime rate plus 2% for the revolving line of credit and at the prime
            rate plus 3.25% for the term loan. The credit agreement contains
            financial covenants relating to tangible net worth, EBITDA and
            domestic service revenue.


                                      F-21
   60
INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of
Cray Inc.
Seattle, Washington

We have audited the accompanying consolidated balance sheets of Cray Inc. (the
Company) as of December 31, 2000 and 1999, and the related consolidated
statements of operations, shareholders' equity, and cash flows for each of the
three years in the period ended December 31, 2000. These financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Cray Inc. as of December 31, 2000 and 1999,
and the results of their operations and their cash flows for each of the three
years in the period ended December 31, 2000, in conformity with accounting
principles generally accepted in the United States of America.

DELOITTE & TOUCHE LLP

Seattle, Washington
February 9, 2001
(March 28, 2001 as to Note 15)


                                      F-22