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

                                    FORM 10-Q

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2002

                                       or

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

             For the transition period from __________ to __________

                         Commission File Number 0-24363

                          INTERPLAY ENTERTAINMENT CORP.
           (Exact name of the registrant as specified in its charter)

           DELAWARE                                              33-0102707
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                               Identification No.)

                16815 VON KARMAN AVENUE, IRVINE, CALIFORNIA 92606
                    (Address of principal executive offices)

                                 (949) 553-6655
              (Registrant's telephone number, including area code)


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  preceding  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 the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date.


             Class                       Issued and Outstanding at Nov. 15, 2002
             -----                       ---------------------------------------

Common Stock, $0.001 par value                         93,138,176





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                                    FORM 10-Q

                               SEPTEMBER 30, 2002

                                TABLE OF CONTENTS
                                 --------------


                                                                           Page
                                                                          Number
                                                                          ------
PART I.       FINANCIAL INFORMATION

Item 1.       Financial Statements

              Condensed Consolidated Balance Sheets as of
              September 30, 2002 (unaudited) and
              December 31, 2001..............................................  3

              Condensed Consolidated Statements of
              Operations for the Three and Nine
              Months ended September 30, 2002 and 2001
              (unaudited)....................................................  4

              Condensed Consolidated Statements of Cash Flows
              for the Nine Months ended September 30, 2002
              and 2001 (unaudited)...........................................  5

              Notes to Condensed Consolidated Financial
              Statements (unaudited) ........................................  6

Item 2.       Management's Discussion and Analysis of
              Financial Condition and Results of Operations.................  17

Item 3.       Quantitative and Qualitative Disclosures
              About Market Risk.............................................  35

Item 4.       Controls and Procedures.......................................  35

PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings.............................................  36

Item 5.       Other Information.............................................  36

Item 6.       Exhibits and Reports on Form 8-K..............................  36

SIGNATURES    ..............................................................  37


                                       2





                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                    SEPTEMBER 30,   DECEMBER 31,
ASSETS                                                   2002           2001
- ------                                                 ---------      ---------
Current Assets:                                       (Unaudited)
   Cash ..........................................     $     488      $     119
   Trade receivables from related parties,
      net of allowances of $5,358 and
      $4,025, respectively .......................         8,057          6,175
   Trade receivables, net of allowances
      of $1,436 and $3,516, respectively .........         1,147          3,312
   Inventories ...................................         1,727          3,978
   Prepaid licenses and royalties - current ......         6,286         10,341
   Other current assets ..........................         1,123          1,162
                                                       ---------      ---------
      Total current assets .......................        18,828         25,087

Property and equipment, net ......................         3,520          5,038
Prepaid licenses and royalties - long term .......           246           --
Other assets .....................................          --              981
                                                       ---------      ---------
                                                       $  22,594      $  31,106
                                                       =========      =========
LIABILITIES AND STOCKHOLDERS' DEFICIT
- -------------------------------------
Current Liabilities:
   Current debt ..................................     $    --        $   1,576
   Accounts payable ..............................        10,231         13,718
   Accrued royalties .............................         4,406          7,795
   Other accrued liabilities .....................         2,048          2,999
   Advances from distributors and others .........           101         12,792
   Advances from related parties .................           800         10,060
   Loans from related parties ....................          --            3,218
   Payables to related parties ...................        11,722          7,098
   Note payable ..................................         2,051           --
                                                       ---------      ---------
      Total current liabilities ..................        31,359         59,256
Commitments and contingencies

Stockholders' Deficit:
   Series A preferred stock ......................          --           11,753
   Common stock ..................................            93             45
   Paid-in capital ...............................       121,432        110,701
   Accumulated deficit ...........................      (130,425)      (150,807)
   Accumulated other comprehensive income ........           135            158
                                                       ---------      ---------
      Total stockholders' deficit ................        (8,765)       (28,150)
                                                       ---------      ---------
                                                       $  22,594      $  31,106
                                                       =========      =========

                             See accompanying notes.


                                       3





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


                                    THREE MONTHS ENDED       NINE MONTHS ENDED
                                       SEPTEMBER 30,           SEPTEMBER 30,
                                   --------------------    ---------------------
                                     2002        2001        2002        2001
                                   --------    --------    --------    --------
                                     (In thousands, except per share amounts)

Net revenues ...................   $  1,152    $  1,937    $ 14,860    $ 29,322
Net revenues from related party
   distributors ................      8,525       1,888      22,181       5,608
                                   --------    --------    --------    --------
   Total net revenues ..........      9,677       3,825      37,041      34,930
Cost of goods sold .............      5,675      11,448      20,754      32,913
                                   --------    --------    --------    --------
   Gross profit ................      4,002      (7,623)     16,287       2,017

Operating expenses:
   Marketing and sales .........        965       3,778       5,328      15,282
   General and administrative ..      1,010       2,638       5,816       9,196
   Product development .........      3,460       4,925      12,161      15,573
                                   --------    --------    --------    --------
      Total operating expenses .      5,435      11,341      23,305      40,051
                                   --------    --------    --------    --------
Operating loss .................     (1,433)    (18,964)     (7,018)    (38,034)

Other income (expense):
   Interest expense ............       (352)     (1,011)     (2,181)     (2,607)
   Gain on sale of Shiny .......       --          --        28,781        --
   Other .......................        (62)       (673)        858        (797)
                                   --------    --------    --------    --------

Income (loss) before benefit
   for income taxes ............     (1,847)    (20,648)     20,440     (41,438)
Benefit for income taxes .......       --          --            75        --
                                   --------    --------    --------    --------
Net income (loss) ..............   $ (1,847)   $(20,648)   $ 20,515    $(41,438)
                                   --------    --------    --------    --------

Cumulative dividend on
   participating preferred
   stock .......................   $   --      $    228    $    133    $    828
Accretion of warrant ...........       --          --          --           266
                                   --------    --------    --------    --------

Net income (loss) available to
   common stockholders .........   $ (1,847)   $(20,876)   $ 20,382    $(42,532)
                                   ========    ========    ========    ========

Net income (loss) per common
   share:
   Basic .......................   $  (0.02)   $  (0.50)   $   0.25    $  (1.16)
                                   ========    ========    ========    ========
   Diluted .....................   $  (0.02)   $  (0.50)   $   0.25    $  (1.16)
                                   ========    ========    ========    ========

Shares used in calculating net
   income (loss) per common
   share:
   Basic .......................     93,138      41,860      80,365      36,542
                                   ========    ========    ========    ========
   Diluted .....................     93,138      41,860      80,365      36,542
                                   ========    ========    ========    ========

                             See accompanying notes.


                                       4





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                            NINE MONTHS ENDED
                                                              SEPTEMBER 30,
                                                           2002          2001
                                                         --------      --------
Cash flows from operating activities:                        (In thousands)
   Net income (loss) ...............................     $ 20,515      $(41,438)
   Adjustments to reconcile net income (loss)
      to cash (used in) provided by operating
      activities:
      Depreciation and amortization ................        1,236         1,978
      Noncash expense for stock options ............           33          --
      Non-cash interest expense ....................        1,829           142
      Write-off of prepaid licenses and
         royalties .................................        2,100         8,124
      Gain on sale of Shiny ........................      (28,781)         --
      Other ........................................          (23)         (109)
      Changes in operating assets and
         liabilities:
         Trade receivables from related
            parties ................................       (1,882)       16,928
         Trade receivables, net ....................        2,162         8,087
         Inventories ...............................        2,251         1,180
         Prepaid licenses and royalties ............           64        (1,717)
         Other current assets ......................           26          (237)
         Accounts payable ..........................       (4,787)        6,650
         Accrued royalties .........................       (3,256)        2,976
         Other accrued liabilities .................         (797)       (2,902)
         Payables to related parties ...............        3,395        (3,287)
         Additions to resticted cash ...............         --            (602)
         Advances from distributors and
            others .................................      (21,951)        5,895
                                                         --------      --------
            Net cash (used in) provided by
               operating activities ................      (27,866)        1,668
                                                         --------      --------

Cash flows from investing activities:
   Purchase of property and equipment ..............         (162)       (1,681)
   Proceeds from sale of Shiny .....................       33,102          --
                                                         --------      --------
            Net cash provided by (used in)
               investing activities ................       32,940        (1,681)
                                                         --------      --------

Cash flows from financing activities:
   Net (payment) borrowings on line of credit ......       (1,576)        4,878
   Net payment on previous line of credit ..........         --         (24,433)
   Net payment on supplemental line of credit ......         --          (1,000)
   (Repayment) borrowings from former Chairman .....       (3,218)        3,000
   Net proceeds from issuance of common stock ......            3        11,847
   Proceeds from exercise of stock options .........           86             9
   Proceeds from other advances ....................         --           5,000
   Other ...........................................         --             125
                                                         --------      --------
            Net cash used in financing
               activities ..........................       (4,705)         (574)
                                                         --------      --------
      Net increase (decrease) in cash ..............          369          (587)
Cash, beginning of period ..........................          119         2,835
                                                         --------      --------
Cash, end of period ................................     $    488      $  2,248
                                                         ========      ========

Supplemental cash flow information:
    Cash paid for:
            Interest ...............................     $    327      $  1,496

                             See accompanying notes.


                                       5





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 30, 2002


NOTE 1.  BASIS OF PRESENTATION

     The accompanying  unaudited condensed  consolidated financial statements of
Interplay  Entertainment  Corp. and its subsidiaries (the "Company") reflect all
adjustments  (consisting  only of normal  recurring  adjustments)  that,  in the
opinion of management,  are necessary for a fair presentation of the results for
the interim period in accordance with  instructions for Form 10-Q and Rule 10-01
of  Regulation  S-X.  Accordingly,  they  do not  include  all  information  and
footnotes  required by generally  accepted  accounting  principles in the United
States for complete  financial  statements.  The results of  operations  for the
current interim period are not necessarily  indicative of results to be expected
for the current year or any other period. The balance sheet at December 31, 2001
has been  derived from the audited  consolidated  financial  statements  at that
date, but does not include all information  and footnotes  required by generally
accepted  accounting  principles  in the United  States for  complete  financial
statements.

     These consolidated  financial statements should be read in conjunction with
the  consolidated  financial  statements  and  notes  thereto  included  in  the
Company's  Annual  Report on Form 10-K for the year ended  December  31, 2001 as
filed with the Securities and Exchange Commission.

FACTORS AFFECTING FUTURE PERFORMANCE AND GOING CONCERN

     The Company has incurred substantial  operating losses and at September 30,
2002, had a stockholders'  deficit of $8.8 million and a working capital deficit
of $12.5 million.  The Company has historically funded its operations  primarily
from  operations,  through the use of lines of credit,  royalty and distribution
fee advances, cash generated by the private sale of securities,  and proceeds of
its initial public offering.

     To reduce its working capital needs,  the Company has  implemented  various
measures  including a reduction  of  personnel,  a reduction  of fixed  overhead
commitments,  cancellation or suspension of development on future titles,  which
management  believes do not meet sufficient  projected  profit margins,  and the
scaling back of certain marketing  programs.  Management will continue to pursue
various  alternatives to improve future operating  results,  and further expense
reductions,  some of which may have a long-term  adverse impact on the Company's
ability to generate successful future business activities.

     In addition,  the Company continues to seek and expects to require external
sources  of  funding,  including  but not  limited  to, a sale or  merger of the
Company,  a  private  placement  of the  Company's  capital  stock,  the sale of
selected   assets,   the  licensing  of  certain   product  rights  in  selected
territories,   selected   distribution   agreements,   and/or  other   strategic
transactions  sufficient to provide short-term funding,  and potentially achieve
the  Company's  long-term  strategic  objectives.  In this  regard,  the Company
completed the sale of its  subsidiary  Shiny  Entertainment,  Inc.  ("Shiny") in
April 2002,  for  approximately  $47.2  million  (Note 2). The Company  used the
proceeds  from  the  sale  of  Shiny  to  fund  operations  and to pay  existing
obligations,  including $11.5 million of prepaid  advances that were accelerated
as a condition of the transaction.  Additionally,  in August 2002, the Company's
Board of Directors  has approved and  commenced  the process of  establishing  a
Special  Committee  comprised of directors that are independent of the Company's
largest stockholder,  Titus Interactive S.A. ("Titus"), to investigate strategic
options,  including  raising capital from the sale of debt or equity  securities
and a sale of the Company.

     The Company has entered into a new three-year  North American  distribution
agreement with Vivendi Universal Games, Inc.  ("Vivendi"),  which  substantially
replaces the August 2001  agreement with Vivendi.  Under the new agreement,  the
Company receives cash payments from Vivendi for distributed products sooner than
under the Company's August 2001 agreement with Vivendi (Note 5).

     If the Company's  existing cash and operating  revenues from future product
releases are not sufficient to fund the Company's  operations,  no assurance can
be given that  alternative  sources of funding  could be obtained on  acceptable
terms,  or at all.  These  conditions,  combined with the  Company's  historical
operating losses and its deficits in  stockholders'  equity and working capital,
raise  substantial  doubt  about the  Company's  ability to  continue as a going
concern.  The accompanying  condensed  consolidated  financial statements do not
include  any   adjustments  to  reflect  the  possible  future  effects  on  the
recoverability and classification of assets and liabilities that may result from
the outcome of this uncertainty.


                                       6





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


USE OF ESTIMATES

     The  preparation  of financial  statements  in conformity  with  accounting
principles  generally accepted in the United States requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting  period.  Actual results could differ from those estimates.
Significant  estimates made in preparing the consolidated  financial  statements
include  sales  returns  and  allowances,   cash  flows  used  to  evaluate  the
recoverability  of prepaid  licenses and royalties and  long-lived  assets,  and
certain accrued liabilities related to restructuring activities and litigation.

RECLASSIFICATIONS

     Certain  reclassifications  have been made to the prior period's  financial
statements to conform to classifications used in the current period.

PREPAID LICENSES AND ROYALTIES

     Prepaid licenses and royalties consist of license fees paid to intellectual
property rights holders for use of their trademarks or copyrights. Also included
in prepaid  royalties are prepayments  made to independent  software  developers
under development arrangements that have alternative future uses. These payments
are contingent  upon the successful  completion of milestones,  which  generally
represent specific deliverables.  Royalty advances are recoupable against future
sales based upon the contractual royalty rate. The Company amortizes the cost of
licenses,  prepaid royalties and other outside production costs to cost of goods
sold over six months  commencing with the initial shipment in each region of the
related  title.  The Company  amortizes  these  amounts at a rate based upon the
actual number of units shipped with a minimum  amortization of 75 percent in the
first  month of  release  and a minimum  of 5 percent  for each of the next five
months after  release.  This minimum  amortization  rate  reflects the Company's
typical product life cycle.  Management evaluates the future realization of such
costs  quarterly  and charges to cost of goods sold any amounts that  management
deems  unlikely  to be fully  realized  through  future  sales.  Such  costs are
classified as current and noncurrent assets based upon estimated product release
date.

SOFTWARE DEVELOPMENT COSTS

     Research  and  development  costs,  which  consist  primarily  of  software
development costs, are expensed as incurred.  Statement of Financial  Accounting
Standards  ("SFAS") No. 86,  "Accounting for the Cost of Computer Software to be
Sold, Leased, or Otherwise Marketed", provides for the capitalization of certain
software  development  costs  incurred  after  technological  feasibility of the
software is established or for development  costs that have  alternative  future
uses.  Under the  Company's  current  practice of developing  new products,  the
technological  feasibility of the underlying  software is not established  until
substantially all product development is complete,  which generally includes the
development of a working  model.  The Company has not  capitalized  any software
development costs on internal development  projects,  as the eligible costs were
determined to be insignificant.

ACCRUED ROYALTIES

     Accrued  royalties  consist  of  amounts  due  to  outside  developers  and
licensors based on contractual  royalty rates for sales of shipped  titles.  The
Company records a royalty expense based upon a contractual royalty rate after it
has fully recouped the royalty advances paid to the outside  developer,  if any,
prior to shipping a title.

REVENUE RECOGNITION

     Revenues  are  recorded   when  products  are  delivered  to  customers  in
accordance  with  Statement  of  Position   ("SOP")  97-2,   "Software   Revenue
Recognition"  and SEC Staff Accounting  Bulletin No. 101,  Revenue  Recognition.
With  the  signing  of  the  Vivendi  distribution  agreement  in  August  2001,
substantially  all of  the  Company's  sales  are  made  by  two  related  party
distributors  (Notes 5 and 10), Vivendi,  which owns  approximately 5 percent of
the outstanding  shares of the Company's  common stock,  and Virgin  Interactive
Entertainment  Limited ("Virgin"),  a subsidiary of Titus, the Company's largest
stockholder.


                                       7





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


     The Company  recognizes  revenue from sales by  distributors,  net of sales
commissions,  only as the distributor recognizes sales of the Company's products
to unaffiliated  third parties.  For those agreements that provide the customers
the right to multiple  copies of a product in exchange for  guaranteed  amounts,
revenue is recognized at the delivery and acceptance of the product master.  Per
copy  royalties on sales that exceed the  guarantee  are  recognized  as earned.
Guaranteed  minimum royalties on sales,  where the guarantee is not recognizable
upon delivery, are recognized as the minimum payments come due.

     The Company is generally  not  contractually  obligated to accept  returns,
except for  defective,  shelf-worn  and  damaged  products  in  accordance  with
negotiated  terms.  However,  on a case by case  negotiated  basis,  the Company
permits  customers  to return  or  exchange  product  and may  provide  markdown
allowances on products  unsold by a customer.  In  accordance  with SFAS No. 48,
"Revenue Recognition when Right of Return Exists", revenue is recorded net of an
allowance for estimated  returns,  exchanges,  markdowns,  price concessions and
warranty  costs.  Such  reserves  are  based  upon  management's  evaluation  of
historical  experience,  current industry trends and estimated costs. The amount
of reserves  ultimately  required could differ  materially in the near term from
the  amounts  included  in the  accompanying  condensed  consolidated  financial
statements.

     Customer  support  provided  by the  Company is limited  to  telephone  and
Internet support. These costs are not significant and are charged to expenses as
incurred.

     The  Company  also  engages  in the sale of  licensing  rights  on  certain
products.  The terms of the licensing  rights differ,  but normally  include the
right to develop and distribute a product on a specific video game platform. For
these  activities,  revenue is recognized when the rights have been  transferred
and no other obligations exist.

RECENT ACCOUNTING PRONOUNCEMENTS

     In April 2001, the Emerging  Issues Task Force reached a consensus on Issue
No. 00-25  ("EITF  00-25"),  "Accounting  for  Consideration  from a Vendor to a
Retailer in Connection with the Purchase or Promotion of the Vendor's Products",
which  states that  consideration  from a vendor to a reseller  of the  vendor's
products is presumed to be a  reduction  of the selling  prices of the  vendor's
products and, therefore,  should be characterized as a reduction of revenue when
recognized in the vendor's income  statement.  That  presumption is overcome and
the  consideration  can be  categorized as a cost incurred if, and to the extent
that, a benefit is or will be received from the recipient of the  consideration.
That benefit must meet certain  conditions  described in EITF 00-25. The Company
adopted the  provisions  of EITF 00-25 on January 1, 2002 and, as a result,  net
revenues and  marketing  expenses  were reduced by $0.3 million and $1.3 million
for the three and nine  months  ended  September  30,  2001,  respectively.  The
adoption of EITF 00-25 did not impact the  Company's  net loss for the three and
nine months ended September 30, 2001.

     In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS
No.  141,  "Business  Combinations"  and  SFAS  No.  142,  "Goodwill  and  Other
Intangible Assets" effective for fiscal years beginning after December 15, 2001.
Under the new rules all  acquisition  transactions  entered  into after June 30,
2001,  must be accounted for on the purchase  method and goodwill will no longer
be amortized but will be subject to annual  impairment  tests in accordance with
SFAS 142.  Other  intangible  assets will  continue to be  amortized  over their
useful lives.  The Company  adopted the new rules on accounting for goodwill and
other intangible assets on January 1, 2002. The adoption of SFAS No. 142 did not
have a material  impact on the  Company's  consolidated  financial  position  or
results of operations. Goodwill amortization for the three and nine months ended
September  30, 2001 was $156,000 and  $407,000,  respectively.  With the sale of
Shiny, the Company no longer has any recorded goodwill assets.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations."  SFAS  No.  143  addresses  financial  accounting  and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated asset retirement costs. The provisions of SFAS No. 143
are effective for financial  statements  issued for fiscal years beginning after
June 15, 2002, with early application encouraged and generally are to be applied
prospectively.  The Company does not expect the adoption of SFAS No. 143 to have
a  material  impact  on  its  consolidated  financial  position  or  results  of
operations.


                                       8





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived  Assets." SFAS No. 144 addresses  financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
SFAS No.  144  supersedes  SFAS  No.  121,  "Accounting  for the  Impairment  of
Long-Lived  Assets  and  for  Long-Lived  Assets  to Be  Disposed  Of,"  and the
accounting  and  reporting  provisions  of APB  Opinion No. 30,  "Reporting  the
Results of  Operations  -  Reporting  the  Effects of Disposal of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions,"  for the  disposal  of a segment  of a  business  (as  previously
defined in that Opinion).  The Company adopted the provisions of SFAS No. 144 on
January 1, 2002. The adoption of SFAS No. 144 did not have a material  impact on
the Company's consolidated financial position or results of operations.

     In June  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities." SFAS No. 146 addresses  financial
accounting and reporting for costs  associated with exit or disposal  activities
and nullifies Emerging Issues Task Force Issue No. 94-3, "Liability  Recognition
for Certain  Employee  Termination  Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a  Restructuring)".  The provisions of SFAS
No. 146 are effective for exit or disposal  activities  that are initiated after
December  31,  2002,  with early  application  encouraged.  The Company does not
expect  the  adoption  of  SFAS  No.  146  to  have  a  material  impact  on its
consolidated financial position or results of operations.

NOTE 2.  SALE OF SHINY ENTERTAINMENT, INC

     On April 30, 2002, the Company  consummated the sale of Shiny,  pursuant to
the terms of a Stock Purchase Agreement, dated April 23, 2002, as amended, among
the Company, Infogrames, Shiny, Shiny's president and Shiny Group, Inc. Pursuant
to the purchase  agreement,  Infogrames  acquired all of the outstanding  common
stock of Shiny for  approximately  $47.2  million,  which was paid to or for the
benefit of the Company as follows:

     o    $3.0 million in cash paid to the Company at closing;

     o    $10.8 million to be paid to the Company  pursuant to a promissory note
          from  Infogrames  providing  for  scheduled  payments  with the  final
          payment due July 31, 2002;

     o    $26.1 million paid  directly to third party  creditors of the Company;
          and

     o    $7.3  million  paid to  Shiny's  president  and Shiny  Group for Shiny
          common stock that was issued to such parties to settle claims relating
          to the Company's original acquisition of Shiny.

     The promissory  note  receivable from Infogrames was paid in full in August
2002.

     The Company  recognized a gain of $28.8  million on the sale of Shiny.  The
details of the sale are as follows:

                                                                   (In millions)
     Sale price of Shiny ......................................       $  47.2
     Net assets of Shiny at April 30, 2002 ....................           2.3
     Transaction related costs:
        Cash payment to Warner Brothers for consent
           to transfer Matrix license .........................           2.2
        Note payable issued to Warner Brothers for
           consent to transfer Matrix license .................           2.0
        Payment to Shiny's President & Shiny Group ............           7.1
        Commission fees to Europlay I, LLC ....................           3.9
        Legal fees ............................................           0.9
                                                                      -------
      Gain on sale ............................................       $  28.8
                                                                      =======


                                       9





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


     In addition, the Company recorded a tax provision of $150,000 in connection
with the sale of Shiny.

     Concurrently  with the  closing of the sale,  the  Company  settled a legal
dispute  with  Vivendi,  relating  to  the  parties'  August  2001  distribution
agreement.  The Company also settled legal disputes with its former bank and its
former  Chairman,  relating to the Company's April 2001 credit facility with its
former bank that was partially  guaranteed by its former Chairman.  The disputes
with Vivendi, the bank and the former Chairman were settled and dismissed,  with
prejudice, following consummation of the sale.

     The Company issued to Warner Bros., a division of Time Warner Entertainment
Company,  L.P., a Secured  Convertible  Promissory  Note  bearing  interest at 6
percent per annum,  due April 30, 2003, in the principal amount of $2.0 million.
The note was issued in partial  payment of amounts  due Warner  Bros.  under the
parties'  license  agreement for the video game based on the motion  picture THE
MATRIX,  which is being  developed  by Shiny.  The note is secured by all of the
Company's assets,  and may be converted by the holder thereof into shares of the
Company's  common  stock on the  maturity  date or, to the  extent  there is any
proposed  prepayment,  within the 30 day period  prior to such  prepayment.  The
conversion  price is equal to the lower of (a) $0.304 and (b) an amount equal to
the average closing price of a share of the Company's  common stock for the five
business days ending on the day prior to the conversion  date,  provided that in
no event can the note be  converted  into more than  18,600,000  shares.  If any
amount remains due following  conversion of the note into 18,600,000 shares, the
remaining  amount will be payable in cash.  The Company  agreed to register with
the Securities  and Exchange  Commission the shares of common stock to be issued
in the event Warner Bros. exercises its conversion option.

NOTE 3.  INVENTORIES

     Inventories consist of the following:
                                                        SEPTEMBER   DECEMBER
                                                            30,        31,
                                                           2002       2001
                                                          ------     ------
                                                        (Dollars in thousands)
     Packaged software ..............................     $1,355     $3,230
     CD-ROMs, cartridges, manuals, packaging
        and supplies ................................        372        748
                                                          ------     ------
                                                          $1,727     $3,978
                                                          ======     ======

NOTE 4.  PREPAID LICENSES AND ROYALTIES

     Prepaid licenses and royalties consist of the following:

                                                       SEPTEMBER    DECEMBER
                                                           30,         31,
                                                          2002        2001
                                                        -------     -------
                                                       (Dollars in thousands)
     Prepaid royalties for titles in
        development ...............................     $ 6,363     $ 7,539
     Prepaid royalties for shipped titles,
        net of amortization .......................         138         710
     Prepaid licenses and trademarks, net of
        amortization ..............................          31       2,092
                                                        -------     -------
                                                          6,532      10,341
     Less:  Prepaid royalties for titles to
        be released beyond one year ...............         246        --
                                                        -------     -------
                                                        $ 6,286     $10,341
                                                        =======     =======

     Amortization of prepaid licenses and royalties is included in cost of goods
sold and totaled  $0.8  million  and $6.5  million  for the three  months  ended
September 30, 2002 and 2001, respectively and $6.4 million and $12.8 million for
the nine months ended September 30, 2002 and 2001, respectively. Included in the
amortization  of prepaid  licenses and royalties are  write-offs of  development
projects  that  were  cancelled  because  they  were  not  expected  to meet the
Company's  desired  profit  requirements.  These  amounts  totaled zero and $5.9
million for the three months ended  September  30, 2002 and 2001,  respectively,
and totaled $2.1  million and $8.1  million for the nine months ended  September
30, 2002 and 2001, respectively.  In addition, $1.6 million of prepaid royalties
for the Matrix license was included in the net assets of Shiny,  which were sold
to Infogrames (Note 2).


                                       10





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


NOTE 5.  ADVANCES FROM DISTRIBUTORS AND OTHERS

     Advances from distributors and OEMs consist of the following:

                                                        SEPTEMBER  DECEMBER
                                                            30,       31,
                                                           2002      2001
                                                         -------    -------
                                                       (Dollars in thousands)
     Advance from console hardware manufacturer .....    $  --      $ 5,000
     Advances for distribution rights to a
        future title ................................       --        4,000
     Advances for other distribution rights
                                                             101      3,792
                                                         -------    -------
                                                         $   101    $12,792
                                                         =======    =======
     Net advance from Vivendi distribution
        agreements ..................................    $   800    $10,060
                                                         -------    -------
                                                         $   800    $10,060
                                                         =======    =======

     In March  2001,  the  Company  entered  into a  supplement  to a  licensing
agreement  with a console  hardware  and  software  manufacturer  under which it
received an advance of $5.0 million.  This advance was repaid with proceeds from
the sale of Shiny.

     In July 2001,  the Company  entered into a  distribution  agreement  with a
distributor  whereby the distributor would have the North American  distribution
rights to a future title. In return, the distributor paid the Company an advance
of $4.0 million to be recouped  against  future amounts due to the Company based
on net  sales of the  future  title.  In  January  2002,  the  Company  sold the
publishing  rights  to  this  title  to the  distributor  in  connection  with a
settlement agreement entered into with the third party developer. The settlement
agreement  provided,  among other things, that the Company assign its rights and
obligations  under the  product  agreement  to the third party  distributor.  In
consideration  for  assigning  the product  agreement  to the  distributor,  the
Company  was not  required  to repay the $4.0  million  advance  nor repay  $1.6
million  related to past  royalties  and interest  owed to the  distributor.  In
addition, the Company agreed to forgive $0.6 million in advances previously paid
to the developer. As a result, the Company recorded net revenues of $5.6 million
and a related cost of sales of $0.6  million in the nine months ended  September
30, 2002.

     Other advances from distributors are repayable as products covered by those
agreements are sold.

     In April 2002, the Company  entered into an agreement with Titus,  pursuant
to which,  among other  things,  the Company sold to Titus all right,  title and
interest in the games "EarthWorm Jim", "Messiah",  "Wild 9", "R/C Stunt Copter",
"Sacrifice", "MDK", "MDK II", and "Kingpin", and Titus licensed from the Company
the right to develop, publish,  manufacture and distribute the games "Hunter I",
"Hunter II",  "Icewind  Dale I",  "Icewind  Dale II", and "BG: Dark Alliance II"
solely on the Nintendo Advance GameBoy game system for the life of the games. As
consideration for these rights, Titus issued to the Company a promissory note in
the principal amount of $3.5 million, which note bears interest at 6 percent per
annum.  The  promissory  note was due on August 31,  2002,  and may be paid,  at
Titus' option, in cash or in shares of Titus common stock with a per share value
equal to 90 percent of the average trading price of Titus' common stock over the
5 days  immediately  preceding the payment date.  The Company has provided Titus
with a guarantee  under this  agreement,  which provides that in the event Titus
does not achieve gross sales of at least $3.5 million by June 25, 2003,  and the
shortfall is not the result of Titus'  failure to use best  commercial  efforts,
the Company will pay to Titus the difference between $3.5 million and the actual
gross sales achieved by Titus, not to exceed $2.0 million. The Company is in the
later  stages of  negotiations  with  Titus to  repurchase  these  assets  for a
purchase  price payable by canceling the $3.5 million  promissory  note, and any
unpaid  accrued  interest  thereon.  Concurrently,  the  Company and Titus would
terminate any executory obligations relating to the original sale, including the
Company's  obligation  to pay Titus up to $2 million  if Titus does not  achieve
gross sales of at least $3.5 million by June 25, 2003.  Due to the likelihood of
consummating  the  repurchase  of  these  assets,  the  accompanying   condensed
consolidated financial statements as of September 30, 2002 have been prepared as
if the repurchase occurred on September 30, 2002.


                                       11





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


     In August 2001,  the Company  entered into a  distribution  agreement  with
Vivendi  providing  for  Vivendi to become the  Company's  distributor  in North
America through December 31, 2003 for  substantially  all of its products,  with
the exception of products with pre-existing  distribution agreements.  Under the
terms of the agreement,  as amended,  Vivendi earns a distribution  fee based on
the net  sales of the  titles  distributed.  The  agreement  provided  for three
advance  payments  from Vivendi  totaling  $10.0  million.  In amendments to the
agreement, Vivendi agreed to advance the Company an additional $3.5 million. The
distribution  agreement,  as  amended,  provides  for  the  acceleration  of the
recoupment  of the advances  made to the Company,  as defined.  During the three
months ended March 31, 2002,  Vivendi  advanced the Company an  additional  $3.0
million   bringing  the  total  amounts   advanced  to  the  Company  under  the
distribution  agreement  with  Vivendi  to $16.5  million.  In April  2002,  the
distribution  agreement was further amended to provide for Vivendi to distribute
substantially  all of the Company's  products through December 31, 2002,  except
certain  future  products,  which Vivendi would have the right to distribute for
one year  from the date of  release.  As of  August 1,  2002,  all  distribution
advances  relating to the August 2001 agreement from Vivendi were fully recouped
or repaid.

     In August 2002, the Company entered into a new distribution  agreement with
Vivendi  whereby  Vivendi  will  distribute  substantially  all of  the  Company
products  in North  America for a period of three years as a whole and two years
with  respect to each  product  giving a potential  maximum  term of five years.
Under the August 2002  agreement,  Vivendi will pay the Company  sales  proceeds
less amounts for distribution  fees, price  concessions and returns.  Vivendi is
responsible for all manufacturing,  marketing and distribution expenditures, and
bears all credit,  price  concessions  and  inventory  risk,  including  product
returns.  Upon the Company's delivery of a gold master to Vivendi,  Vivendi will
pay the Company as a minimum  guarantee,  a specified  percent of the  projected
amount due the Company  based on projected  initial  shipment  sales,  which are
established  by  Vivendi  in  accordance  with the terms of the  agreement.  The
remaining  amounts are due upon  shipment of the titles to Vivendi's  customers.
Payments for future sales that exceed the projected  initial  shipment sales are
paid on a monthly  basis.  As of September  30,  2002,  Vivendi had advanced the
Company  $0.8  million  related  to future  minimum  guarantees  on  undelivered
products.

NOTE 6.  COMMITMENTS AND CONTINGENCIES

     The Company is involved in various legal proceedings, claims and litigation
arising in the ordinary course of business,  including disputes arising over the
ownership of intellectual property rights and collection matters. In the opinion
of  management,  the  outcome of known  routine  claims will not have a material
adverse  effect on the  Company's  business,  financial  condition,  results  of
operations or cash flows.

     On September 16, 2002, Knight Bridging Korea Co., Ltd ("KBK") filed a $98.8
million  complaint for damages against both  Infogrames,  Inc. and the Company's
subsidiary  GamesOnline.com,  Inc.,  alleging,  among  other  things,  breach of
contract,  misappropriation  of trade  secrets,  breach of fiduciary  duties and
breach of  implied  covenant  of good  faith in  connection  with an  electronic
distribution agreement dated November 2001 between KBK and GamesOnline.com, Inc.
KBK has alleged that GamesOnline.com failed to timely deliver to KBK assets to a
product, and that it improperly disclosed confidential  information about KBK to
Infogrames.  The  Company  believes  this  complaint  is without  merit and will
vigorously defend its position.

     On October 9, 2002, the Company's common stock was delisted from The Nasdaq
SmallCap  Market  due  to  the  Company  not  meeting  certain  minimum  listing
requirements and began trading on the  NASD-operated  Over-the-Counter  Bulletin
Board.

     In June 2002,  the  Internal  Revenue  Service  ("the IRS")  concluded  its
examination  of the Company's  consolidated  federal  income tax returns for the
years ended April 30, 1992 through  1997.  In 2001,  the Company  established  a
reserve of $500,000,  representing  management's  best estimate of amounts to be
paid in settlement of the IRS claims. In the second quarter of 2002, the Company
reached a  settlement  with the IRS and  agreed to pay  $275,000  to settle  all
outstanding issues. With the executed  settlement,  the Company has adjusted its
reserve  and,  as a result,  recorded  an income tax  benefit of $225,000 in the
quarter ended June 30, 2002.


                                       12





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


NOTE 7.  STOCKHOLDERS' EQUITY

     In March 2002,  Titus  converted its remaining  383,354  shares of Series A
Preferred Stock into 47,492,162  shares of common stock. This conversion did not
include  accrued and  accumulated  dividends  of $2.0  million on the  preferred
stock,  which  Titus  has  elected  to  receive  in  cash.  Subsequent  to  this
conversion,  Titus now owns 66,185,003  shares of the Company's common stock and
had 71 percent of the total voting power of the  Company's  capital  stock as of
September  30,  2002.  In July 2002,  the Company paid Titus $1.0 million of the
dividend  payable,  and Titus  subsequently  transferred  the  unpaid  dividends
payable of $1.0  million to Virgin  for Virgin to use to settle  amounts  Virgin
owes the Company in connection  with the  International  Distribution  Agreement
with Virgin.

     In April 2001,  the  Company  completed a private  placement  of  8,126,770
shares of its common stock.  The transaction  provided for  registration  rights
with a  registration  statement  to be filed by April 16, 2001 and an  effective
date no later than May 31, 2001.  The  registration  statement  was not declared
effective by May 31, 2001 and in accordance with the terms of the agreement, the
Company incurred a penalty of approximately $254,000 per month, payable in cash,
until June 2002, when the registration statement was declared effective.  During
the nine months ended  September 30, 2002, the Company  recorded these penalties
as  interest  expense of $1.8  million,  and at  September  30, 2002 had accrued
penalties  of $3.6  million,  payable  to these  stockholders.  The  Company  is
currently  involved in negotiations with certain of these investors with respect
to payment of these penalties.

NOTE 8.  NET EARNINGS (LOSS) PER SHARE

     Basic  earnings  (loss)  per  share  is  computed  as net  earnings  (loss)
attributable to common stockholders  divided by the  weighted-average  number of
common shares  outstanding for the period and does not include the impact of any
potentially  dilutive  securities.  Diluted  earnings  per share is  computed by
dividing  the  net  earnings  attributable  to the  common  stockholders  by the
weighted  average  number of common  shares  outstanding  plus the effect of any
dilutive stock options and common stock warrants.

                                       THREE MONTHS ENDED     NINE MONTHS ENDED
                                           SEPTEMBER 30,       SEPTEMBER 30,
                                       -------------------   ------------------
                                         2002       2001       2002      2001
                                       --------   --------   --------  --------
                                        (In thousands, except per share amounts)
Net income (loss) available to
   common stockholders ..............  $ (1,847)  $(20,876)  $ 20,382  $(42,532)
                                       --------   --------   --------  --------
Shares used to compute net income
   (loss) per share:
   Weighted-average common shares ...    93,138     41,860     80,365    36,542
   Dilutive stock equivalents .......      --         --         --        --
                                       --------   --------   --------  --------
   Dilutive potential common
      shares ........................    93,138     41,860     80,365    36,542
                                       ========   ========   ========  ========
Net income (loss) per share:
   Basic ............................  $  (0.02)  $  (0.50)  $   0.25  ($  1.16)
   Diluted ..........................  $  (0.02)  $  (0.50)  $   0.25  ($  1.16)
                                       --------   --------   --------  --------


     There were options and warrants  outstanding to purchase  11,264,231 shares
of common stock at September 30, 2002, which were excluded from the earnings per
share  computation for the nine months ended September 30, 2002, as the exercise
price was greater than the average market price of the common shares.

     Due to the net loss  attributable for three months ended September 30, 2002
and the three and nine months  ended  September  30, 2001 on a diluted  basis to
common  stockholders,  stock  options and warrants  have been  excluded from the
diluted  earnings  per share  calculation  as their  inclusion  would  have been
antidilutive.  Had net income been reported for the nine months ended  September
30,  2001,  an  additional  13,900,339  shares  would  have been added to dilute
potential common shares.  The weighted average exercise price of the outstanding
stock options and common stock warrants at September 30, 2002 and 2001 was $2.05
and $2.12, respectively.


                                       13





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


NOTE 9.  COMPREHENSIVE INCOME (LOSS)

     Comprehensive income (loss) consists of the following:

                                    THREE MONTHS ENDED     NINE MONTHS ENDED
                                       SEPTEMBER 30,         SEPTEMBER 30,
                                    -------------------   -------------------
                                      2002       2001       2002       2001
                                    --------   --------   --------   --------
                                              (Dollars in thousands)
     Net income (loss) ...........  $ (1,847)  $(20,648)  $ 20,515   $(41,438)
     Other comprehensive loss, net
        of income taxes:
        Foreign currency transla-
           tion adjustments ......        (6)       (63)       (23)      (109)
                                    --------   --------   --------   --------
        Total comprehensive
           income (loss) .........  $ (1,853)  $(20,711)  $ 20,492   $(41,547)
                                    ========   ========   ========   ========


     During the three and nine months ended September 30, 2002 and 2001, the net
effect of income taxes on comprehensive loss was immaterial.

NOTE 10. RELATED PARTIES

     Amounts receivable from and payable to related parties are as follows:

                                                 SEPTEMBER       DECEMBER
                                                 30, 2002        31, 2001
                                                 --------        --------
                                                    (Dollars in thousands)
     Receivables from related parties:
         Virgin ...........................       $  8,825        $  7,503
         Vivendi ..........................          4,417           2,437
         Titus ............................            173             260
         Return allowance .................         (5,358)         (4,025)
                                                  --------        --------
         Total ............................       $  8,057        $  6,175
                                                  ========        ========

     Payables to related parties:
         Virgin ...........................       $  8,488        $  5,790
         Vivendi ..........................          2,884            --
         Titus ............................            350           1,308
                                                  --------        --------
         Total ............................       $ 11,722        $  7,098
                                                  ========        ========


DISTRIBUTION AND PUBLISHING AGREEMENTS

TITUS INTERACTIVE S.A.

     In connection with the equity  investments by Titus,  the Company  performs
distribution  services  on behalf of Titus for a fee.  In  connection  with such
distribution services, the Company recognized fee income of $12,000 and zero for
the three months ended September 30, 2002 and 2001,  respectively.  For the nine
months ended  September 30, 2002 and 2001, the Company  recognized fee income of
$31,000 and $25,000, respectively.

     Amounts due to Titus at December 31, 2001 include dividends payable of $0.7
million  and $0.5  million  for  expenses  incurred  by Titus on  behalf  of the
Company.  At June 30, 2002,  the Company  owed Titus $2.0 million for  dividends
payable.  During the fiscal third quarter,  the Company paid $1.0 million of the
dividends payable to Titus. Subsequently, Titus transferred the remaining unpaid
$1.0 million to Virgin Interactive  Entertainment  Limited ("Virgin"),  a wholly
owned  subsidiary of Titus,  for Virgin to use to settle amounts Virgin owes the
Company in connection with an International Distribution Agreement with Virgin.


                                       14





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


VIRGIN INTERACTIVE ENTERTAINMENT LIMITED

     Under an International  Distribution Agreement with Virgin, Virgin provides
for the exclusive distribution of substantially all of the Company's products in
Europe,  Commonwealth  of Independent  States,  Africa and the Middle East for a
seven-year period,  cancelable under certain conditions,  subject to termination
penalties and costs. Under the Agreement, the Company pays Virgin a distribution
fee  based  on net  sales,  and  Virgin  provides  certain  market  preparation,
warehousing, sales and fulfillment services on behalf of the Company.

     Under the terms of the amended International  Distribution  Agreement,  the
Company  paid  Virgin a monthly  overhead  fee of $83,000  per month for the six
month period beginning January 2002, with no further overhead commitment for the
remainder of the term of the International Distribution Agreement.

     In connection with the International  Distribution  Agreement,  the Company
incurred  distribution  commission  expense of $0.2 million and $0.5 million for
the three months ended September 30, 2002 and 2001,  respectively.  For the nine
months ended  September  30, 2002 and 2001,  the Company  incurred  distribution
expense of $0.5 million and $1.1 million, respectively. In addition, the Company
recognized  overhead  fees of zero dollars and $0.3 million for the three months
ended  September  30,  2002 and 2001,  respectively,  and $0.5  million and $0.7
million for the nine months ended September 30, 2002 and 2001 respectively.

     Under a Product Publishing  Agreement with Virgin, as amended,  the Company
has an exclusive  license to publish and distribute  one future product  release
within North America, Latin America and South America for a royalty based on net
sales.  In connection  with the Product  Publishing  Agreement with Virgin,  the
Company  earned $8,000 and $21,000 for performing  publishing  and  distribution
services on behalf of Virgin for the three months ended  September  30, 2002 and
2001,  respectively.  For the nine months ended September 30, 2002 and 2001, the
Company earned $47,000 and $36,000,  respectively, for performing publishing and
distribution services.

     In connection with the International  Distribution  Agreement,  the Company
subleases office space from Virgin.  Rent expense paid to Virgin was $27,000 and
$27,000 for the three months ended  September 30, 2002 and 2001 and for the nine
months  ended  September  30,  2002,  the  Company  paid  $81,000  and  $81,000,
respectively.

     During the fiscal third quarter, Titus transferred unpaid dividends payable
of $1.0  million to Virgin for Virgin to use to settle  amounts  Virgin owes the
Company in connection with the International Distribution Agreement with Virgin.

VIVENDI UNIVERSAL GAMES, INC.

     In connection  with the  distribution  agreement with Vivendi,  the Company
incurred  distribution  commission  expense of $0.7 million and $3.3 million for
the three and nine months ended September 30, 2002, respectively.

NOTE 11.  SEGMENT AND GEOGRAPHICAL INFORMATION

     The Company operates in one principal  business  segment,  which is managed
primarily from the Company's U.S. headquarters.


                                       15





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
                               SEPTEMBER 30, 2002


     Net revenues by geographic regions were as follows:


                  THREE MONTHS ENDED SEPTEMBER 30,        NINE MONTHS ENDED SEPTEMBER 30,
                ------------------------------------   -------------------------------------
                      2002               2001                 2002               2001
                ----------------   -----------------   -----------------   -----------------
                AMOUNT   PERCENT    AMOUNT   PERCENT    AMOUNT   PERCENT    AMOUNT   PERCENT
               -------   -------   -------   -------   -------   -------   -------   -------
                                          (Dollars in thousands)

                                                                 
North America  $ 7,985        82%  $   769        20%  $20,845        56%  $23,990        69%

Europe ......      978        10     1,888        49     3,915        11     5,608        16
Rest of World      175         2       344         9       308         1     1,690         5
OEM, royalty
and licensing      539         6       824        22    11,973        32     3,642        10
               -------   -------   -------   -------   -------   -------   -------   -------
               $ 9,677       100%  $ 3,825       100%  $37,041       100%  $34,930       100%
               =======   =======   =======   =======   =======   =======   =======   =======



NOTE 12.  OTHER EXPENSE, NET

     In April 2002,  the Company  entered into a settlement  agreement  with the
landlord  of an office  facility  in the United  Kingdom,  whereby  the  Company
returned  the property  back to the  landlord and was released  from any further
lease  obligations.  As a result of this  settlement,  the  Company  reduced its
amounts  accrued for this  contractual  cash  obligation by $0.8 million for the
nine months ended September 30, 2002.


                                       16









ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

CAUTIONARY STATEMENT

     The  information  contained  in this Form 10-Q is  intended  to update  the
information  contained in the Company's  Annual Report on Form 10-K for the year
ended  December 31, 2001 and presumes that readers have access to, and will have
read,  the  "Management's  Discussion  and Analysis of Financial  Condition  and
Results of Operations" and other information contained in such Form 10-K.

     This Form 10-Q  contains  certain  forward-looking  statements  within  the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities  and Exchange  Act of 1934 and such  forward-looking  statements  are
subject to the safe harbors created  thereby.  For this purpose,  any statements
contained in this Form 10-Q, except for historical information, may be deemed to
be forward-looking statements. Without limiting the generality of the foregoing,
words  such as  "may,"  "will,"  "expect,"  "believe,"  "anticipate,"  "intend,"
"could," "should,"  "estimate" or "continue" or the negative or other variations
thereof or  comparable  terminology  are  intended to  identify  forward-looking
statements. In addition, any statements that refer to expectations,  projections
or other characterizations of future events or circumstances are forward-looking
statements.

     The  forward-looking  statements  included  herein  are  based  on  current
expectations  that  involve a number of risks and  uncertainties,  as well as on
certain  assumptions.  For example,  any statements  regarding future cash flow,
financing activities and cost reduction measures are forward-looking  statements
and there can be no assurance that the Company will achieve its operating  plans
or generate  positive  cash flow in the future,  arrange  adequate  financing or
complete  strategic  transactions on satisfactory  terms, if at all, or that any
cost  reductions  effected  by the  Company  will be  sufficient  to offset  any
negative cash flow from operations.  Additional risks and uncertainties  include
possible  delays in the  completion  of products,  the possible lack of consumer
appeal and  acceptance  of products  released by the  Company,  fluctuations  in
demand for the Company's  products,  lost sales because of the  rescheduling  of
products  launched  or orders  delivered,  failure of the  Company's  markets to
continue to grow, that the Company's  products will remain accepted within their
respective  markets,  that competitive  conditions  within the Company's markets
will not change  materially  or  adversely,  that the  Company  will  retain key
development  and  management  personnel,   that  the  Company's  forecasts  will
accurately  anticipate  market demand and that there will be no material adverse
change in the  Company's  operations  or business.  Additional  factors that may
affect  future  operating  results  are  discussed  in more  detail in  "Factors
Affecting  Future  Performance"  below as well as the Company's Annual Report on
Form 10-K on file  with the  Securities  and  Exchange  Commission.  Assumptions
relating to the foregoing involve judgments with respect to, among other things,
future  economic,   competitive  and  market  conditions,  and  future  business
decisions,  all of which are difficult or impossible to predict  accurately  and
many of which are  beyond the  control  of the  Company.  Although  the  Company
believes that the  assumptions  underlying  the  forward-looking  statements are
reasonable,   the  business  and  operations  of  the  Company  are  subject  to
substantial risks that increase the uncertainty  inherent in the forward-looking
statements,  and the inclusion of such  information  should not be regarded as a
representation  by the Company or any other person that the  objectives or plans
of  the  Company  will  be  achieved.  In  addition,  risks,  uncertainties  and
assumptions change as events or circumstances  change. The Company disclaims any
obligation   to  publicly   release  the  results  of  any  revisions  to  these
forward-looking  statements which may be made to reflect events or circumstances
occurring  subsequent  to the filing of this Form 10-Q with the SEC or otherwise
to revise or update any oral or written  forward-looking  statement  that may be
made from time to time by or on behalf of the Company.

MANAGEMENT'S DISCUSSION OF CRITICAL ACCOUNTING POLICIES

     Our  discussion  and  analysis of our  financial  condition  and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States. The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues  and  expenses,   and  related  disclosure  of  contingent  assets  and
liabilities.  On an on-going basis,  we evaluate our estimates,  including those
related to revenue  recognition,  prepaid  licenses and  royalties  and software
development costs. We base our estimates on historical experience and on various
other  assumptions that are believed to be reasonable  under the  circumstances,
the  results  of which form the basis for making  judgments  about the  carrying
values of assets  and  liabilities  that are not  readily  apparent  from  other
sources.  Actual  results  may  differ  from  these  estimates  under  different
assumptions or conditions. We believe the


                                       17





following critical accounting policies affect our more significant judgments and
estimates used in preparation of our consolidated financial statements.

REVENUE RECOGNITION

     We record revenues when we deliver products to customers in accordance with
Statement of Position  ("SOP") 97-2,  "Software  Revenue  Recognition."  and SEC
Staff  Accounting  Bulletin No. 101, Revenue  Recognition.  Commencing in August
2001, substantially all of our sales are made by two related party distributors,
Vivendi  Universal  Games,  Inc. and Virgin  Interactive  Entertainment  Ltd. We
recognize revenue from sales by distributors,  net of sales commissions, only as
the distributor  recognizes sales of our products to unaffiliated third parties.
For those  agreements that provide the customers the right to multiple copies of
a product in  exchange  for  guaranteed  amounts,  we  recognize  revenue at the
delivery and acceptance of the product  master.  We recognize per copy royalties
on sales that exceed the guarantee as copies are duplicated.

     We generally are not contractually  obligated to accept returns, except for
defective,   shelf-worn  and  damaged  products.   However,  on  a  case-by-case
negotiated  basis,  we permit  customers  to return or exchange  product and may
provide price concessions to our retail distribution customers on unsold or slow
moving products.  In accordance with Statement of Financial Accounting Standards
("SFAS") No. 48,  "Revenue  Recognition  when Right of Return Exists," we record
revenue net of a provision for estimated returns,  exchanges,  markdowns,  price
concessions, and warranty costs. We record such reserves based upon management's
evaluation  of  historical  experience,  current  industry  trends and estimated
costs. During 2001, we substantially  increased our sales allowances as a result
of the  granting  of  price  concessions  to  resellers  on  products  in  their
inventory,  in an effort to minimize product returns following the transition of
our North American distribution rights to Vivendi. As a result, sales allowances
as a  percentage  of our total  accounts  receivable  increased to 44 percent at
December 31, 2001 from 19 percent at December  31, 2000.  The amount of reserves
ultimately  required  could differ  materially in the near term from the amounts
provided in the accompanying consolidated financial statements.

     We provide customer  support only via telephone and the Internet.  Customer
support  costs are not  significant  and we charge  such costs to expenses as we
incur them.

     We also engage in the sale of  licensing  rights on certain  products.  The
terms of the licensing rights differ,  but normally include the right to develop
and  distribute  a  product  on a  specific  video  game  platform.  Revenue  is
recognized when the rights have been transferred and no other obligations exist.

PREPAID LICENSES AND ROYALTIES

     Prepaid licenses and royalties consist of license fees paid to intellectual
property rights holders for use of their trademarks or copyrights. Also included
in prepaid  royalties are prepayments  made to independent  software  developers
under developer  arrangements that have alternative  future uses. These payments
are contingent  upon the successful  completion of milestones,  which  generally
represent specific deliverables.  Royalty advances are recoupable against future
sales based upon the contractual royalty rate. We amortize the cost of licenses,
prepaid royalties and other outside  production costs to cost of goods sold over
six months  commencing  with the initial  shipment in each region of the related
title. We amortize these amounts at a rate based upon the actual number of units
shipped with a minimum  amortization of 75 percent in the first month of release
and a minimum of 5 percent for each of the next five months after release.  This
minimum  amortization  rate reflects our typical product life cycle. We evaluate
the future  realization of such costs quarterly and charge to cost of goods sold
any amounts that we deem  unlikely to be fully  realized  through  future sales.
Such costs are classified as current and noncurrent  assets based upon estimated
product release date.

SOFTWARE DEVELOPMENT COSTS

     Our internal  research and development  costs,  which consist  primarily of
software  development  costs,  are expensed as incurred.  Statement of Financial
Accounting  Standards  ("SFAS")  No. 86,  "Accounting  for the Cost of  Computer
Software  to  be  Sold,  Leased,  or  Otherwise  Marketed",   provides  for  the
capitalization   of  certain   software   development   costs   incurred   after
technological  feasibility  of the software is  established  or for  development
costs  that  have  alternative  future  uses.  Under  our  current  practice  of
developing  new  products,  the  technological  feasibility  of  the  underlying
software is not established until  substantially all of the product  development
is complete. As a result, we have not capitalized any software development costs
on internal  development  projects,  as the eligible costs were determined to be
insignificant.


                                       18





OTHER SIGNIFICANT ACCOUNTING POLICIES

     Other  significant  accounting  policies  not  involving  the same level of
measurement  uncertainties as those discussed above, are nevertheless  important
to an  understanding  of the  financial  statements.  The  policies  related  to
consolidation  and loss  contingencies  require  difficult  judgments on complex
matters that are often subject to multiple  sources of  authoritative  guidance.
Certain of these  matters are among  topics  currently  under  reexamination  by
accounting  standards setters and regulators.  Although no specific  conclusions
reached by these standard  setters  appear likely to cause a material  change in
our accounting policies,  outcomes cannot be predicted with confidence. Also see
Note 1 of Notes to  Consolidated  Financial  Statements,  Summary of Significant
Accounting  Policies,  which discusses accounting policies that must be selected
by management when there are acceptable alternatives.

RESULTS OF OPERATIONS

     The following table sets forth certain selected consolidated  statements of
operations  data,  segment data and platform  data for the periods  indicated in
dollars and as a percentage of total net revenues:






                                     THREE MONTHS ENDED SEPTEMBER 30,                NINE MONTHS ENDED SEPTEMBER 30,
                               ------------------------ -----------------    ------------------------------------------
                                       2002                   2001                  2002                   2001
                               -------------------    -------------------    -------------------    -------------------
                                          % OF NET               % OF NET               % OF NET               % OF NET
                                 AMOUNT   REVENUES      AMOUNT   REVENUES      AMOUNT   REVENUES      AMOUNT   REVENUES
                               --------   --------    --------   --------    --------   --------    --------   --------
                                                                  (Dollars in thousands)
                                                                                            
Net revenues ................  $  9,677        100%   $  3,825        100%   $ 37,041        100%   $ 34,930        100%
Cost of goods sold ..........     5,675         59%     11,448        299%     20,754         56%     32,913         94%
                               --------   --------    --------   --------    --------   --------    --------   --------
     Gross profit ...........     4,002         41%     (7,623)      (199%)    16,287         44%      2,017          6%
                               --------   --------    --------   --------    --------   --------    --------   --------

Operating expenses:
     Marketing and sales ....       965         10%      3,778         99%      5,328         14%     15,282         44%
     General and adminis-
        trative .............     1,010         10%      2,638         69%      5,816         16%      9,196         26%
     Product development ....     3,460         36%      4,925        129%     12,161         33%     15,573         45%
                               --------   --------    --------   --------    --------   --------    --------   --------
     Total operating expenses     5,435         56%     11,341        297%     23,305         63%     40,051        115%
                               --------   --------    --------   --------    --------   --------    --------   --------
Operating loss ..............    (1,433)       (15%)   (18,964)      (496%)    (7,018)       (19%)   (38,034)      (109%)
Gain on sale of Shiny .......      --            0%       --            0%     28,781         78%       --            0%
Other expense ...............      (414)        (4%)    (1,684)       (44%)    (1,323)        (4%)    (3,404)       (10%)
                               --------   --------    --------   --------    --------   --------    --------   --------

Income (loss) before income
   taxes ....................    (1,847)       (19%)   (20,648)      (540%)    20,440         55%    (41,438)      (119%)
Benefit for income taxes ....      --            0%       --            0%        (75)         0%       --            0%
                               --------   --------    --------   --------    --------   --------    --------   --------
Net income (loss) ...........  $ (1,847)       (19%)  $(20,648)      (540%)  $ 20,515         55%   $(41,438)      (119%)
                               ========   ========    ========   ========    ========   ========    ========   ========

Net revenues by geographic
   region:
     North America ..........  $  7,985         82%   $    769         20%   $ 20,845         56%   $ 23,990         69%
     International ..........     1,153         12%      2,232         58%      4,223         12%      7,298         21%
     OEM, royalty and
        licensing ...........       539          6%        824         22%     11,973         32%      3,642         10%

Net revenues by platform:
     Personal computer ......  $  4,548         47%   $  2,700         70%   $ 11,939         32%   $ 26,720         77%
     Video game console .....     4,590         47%        301          8%     13,129         36%      4,568         13%
     OEM, royalty and
        licensing ...........       539          6%        824         22%     11,973         32%      3,642         10%



NORTH AMERICAN, INTERNATIONAL AND OEM, ROYALTY AND LICENSING NET REVENUES

     Net  revenues  for the three  months  ended  September  30,  2002 were $9.7
million,  an increase of 153 percent  compared to the same period in 2001.  This
increase  resulted  from a 938 percent  increase in North  American net revenues
offset by a 48 percent decrease in  International  net revenues and a 35 percent
decrease in OEM, royalties and licensing revenues.

     North  American net revenues for the three months ended  September 30, 2002
were $8.0  million.  The  increase in North  American  net  revenues in 2002 was
mainly due to delivering  three gold masters to three titles in 2002 compared to
releasing zero titles in 2001,  resulting in an increase in North American sales
of $4.3 million and by a decrease in product  returns and price  concessions  of
$2.9 million as compared to the 2001 period. The decrease in


                                       19





product  returns  and price  concessions  in 2002 as  compared to 2001 is due to
Vivendi assuming our distribution function in North America. In the 2001 period,
our  product  returns and price  concessions  increased  as we prepared  for the
transition of our distribution to Vivendi.  In addition,  the three gold masters
to three titles  released by Vivendi in the 2002 period were delivered under the
terms of the new  distribution  agreement,  whereby  Vivendi pays us a lower per
unit rate and in return assumes all credit,  product return and price concession
risks.

     International  net revenues for the three months ended  September  30, 2002
were $1.2  million.  The  decrease in  International  net revenues for the three
months ended  September 30, 2002 was mainly due to the reduction in back catalog
sales which resulted in a $1.7 million  decrease in revenue offset by a decrease
in product  returns and price  concessions of $0.6 million  compared to the 2001
period.

     OEM,  royalty  and  licensing  net  revenues  for the  three  months  ended
September 30, 2002 were $0.5 million,  a decrease of $0.3 million as compared to
the same period in 2001. OEM net revenues  decreased by $0.1 million as compared
to the 2001 period and  licensing  net  revenues  decreased  by $0.2  million as
compared to the 2001 period.

     Net  revenues  for the nine  months  ended  September  30,  2002 were $37.0
million,  an  increase of 6 percent  compared  to the same period in 2001.  This
increase  resulted from a 229 percent  increase in OEM,  royalties and licensing
revenues,  offset by a 13 percent  decrease in North American net revenues and a
42 percent decrease in International net revenues.

     North  American net revenues for the nine months ended  September  30, 2002
were $20.8  million.  The  decrease in North  American  net revenues in 2002 was
mainly due to releasing or delivering  gold masters to Vivendi to four titles in
2002  compared to  releasing  seven  titles in 2001,  resulting in a decrease in
North American sales of $8.7 million,  partially offset by a decrease in product
returns and price  concessions  of $5.5  million as compared to the 2001 period.
The decrease in title releases  across all platforms is a result of our emphasis
on releasing fewer,  higher quality titles.  The decrease in product returns and
price  concessions in 2002 as compared to 2001 is due to the  historically  high
product returns and price concessions in 2001 due to the transition of our North
American  distribution to Vivendi. In addition,  three titles released in fiscal
2002  were  delivered  to  Vivendi  under  the  terms  of our  new  August  2002
distribution  agreement with Vivendi,  whereby  Vivendi is  responsible  for all
manufacturing,  marketing and distribution  expenditures,  and bears all credit,
price concessions and inventory risk,  including  product returns.  As a result,
the  Company  receives a lower per unit sales  amount than under the August 2001
agreement with Vivendi.

     International  net revenues for the nine months  ended  September  30, 2002
were $4.2  million.  The  decrease in  International  net  revenues for the nine
months  ended  September  30,  2002 was  mainly  due to the  reduction  in title
releases  during the year which  resulted in a $6.3 million  decrease in revenue
offset by a decrease in product  returns and price  concessions  of $3.2 million
compared to the 2001  period.  Our  product  planning  efforts  during 2002 also
contributed to the reduction of titles released in the International markets.

     We expect that both our North  American and  International  publishing  net
revenues in fiscal 2002 will  decrease  compared to fiscal 2001,  as a result of
the new North American distribution  agreement with Vivendi,  which provides for
payment to us of a lower per unit rate. We currently  have two titles  scheduled
for release during the remainder of the year.

     OEM, royalty and licensing net revenues for the nine months ended September
30, 2002 were $12.0 million, an increase of $8.3 million as compared to the same
period in 2001. The OEM business  increased by $0.4 million compared to the same
period in 2001. The nine months ended September 30, 2002 also included  revenues
related  to the  sale  of  publishing  rights  for one of our  products  and the
recognition of deferred revenue for a licensing transaction. In January 2002, we
sold the publishing rights to this title to the distributor in connection with a
settlement agreement entered into with the third party developer. The settlement
agreement  provided,   among  other  things,  that  we  assign  our  rights  and
obligations  under the product  agreement to the third party  distributor.  As a
result,  we  recorded  net  revenues of $5.6  million in the nine  months  ended
September 30, 2002. In February 2002, a licensing transaction we entered into in
1999 expired and we recognized revenue of $1.2 million,  the unearned portion of
the minimum guarantee.  Excluding the above transactions, our licensing revenues
for the nine months  ended  September  30,  2002  increased  by $1.1  million as
compared to the 2001 period.

     We expect that OEM,  royalty and licensing net revenues in fiscal 2002 will
increase compared to fiscal 2001 as a result of these two transactions  combined
with a consistent level of OEM business.


                                       20





PLATFORM NET REVENUES

     PC net revenues for the three  months  ended  September  30, 2002 were $4.5
million,  an  increase of 68 percent  compared  to the same period in 2001.  The
increase in PC net revenues in 2002 was  primarily  due to  delivering  the gold
master for one major  title,  Icewind Dale II, to Vivendi in 2002 as compared to
releasing  zero  titles in 2001.  Video  game  console  net  revenues  were $4.6
million,  an increase of 1,425 percent for the three months ended  September 30,
2002 compared to the same period in 2001, due to delivering the gold masters for
two titles,  Run Like Hell  (PlayStation  2) and Baldur's  Gate:  Dark  Alliance
(Xbox),  to Vivendi,  as well as continued sales of previously  released console
titles in 2002 as compared zero titles in 2001.

     PC net  revenues for the nine months  ended  September  30, 2002 were $11.9
million,  a decrease  of 55 percent  compared  to the same  period in 2001.  The
decrease in PC net revenues in 2002 was  primarily  due to  delivering  the gold
master for one title to  Vivendi in 2002 as  compared  to  releasing  six titles
released  in 2001.  Video game  console  net  revenues  were $13.1  million,  an
increase of 187 percent for the nine months ended September 30, 2002 compared to
the same period in 2001, due to releasing or delivering the gold master to three
titles in 2002 as compared to one title in 2001.

     We expect our PC net revenues to decrease in 2002 as compared to 2001 as we
do not expect to release any additional new titles during the rest of 2002 as we
continue  to focus  more on next  generation  console  products.  We  anticipate
releasing  two new  console  titles  during  the  fourth  quarter  of  2002  and
accordingly, expect net revenues to increase in fiscal 2002.

COST OF GOODS SOLD; GROSS PROFIT MARGIN

     Our cost of goods sold  decreased  50 percent to $5.7  million in the three
months  ended  September  30,  2002  compared  to the same  period in 2001.  The
decrease was primarily due to the delivering the gold masters to three titles in
the 2002 period under our new  distribution  agreement  with Vivendi,  where the
only  cost of  goods  element  we  incur  is  royalty  expense.  Under  this new
agreement,  Vivendi  pays us a lower per unit rate and in return is  responsible
for all manufacturing,  marketing and distribution expenditures. In addition, in
the 2001,  period we  incurred  higher  amortization  of  prepaid  royalties  on
externally   developed  products,   including   approximately  $5.9  million  in
write-offs  of  development  projects  that  were  canceled.  Our  gross  margin
increased  to 41 percent for the 2002 period  from  negative  199 percent in the
2001 period.  This was primarily due to a lower cost of goods in the 2002 period
as the only cost of goods we incur  under the new  North  American  distribution
agreement  with Vivendi are expenses  related to royalties due to third parties.
In addition,  the 2001 period had higher  amortization  of prepaid  royalties on
externally developed products as compared to the 2002 period.

     Our cost of goods sold  decreased  37 percent to $20.8  million in the nine
months  ended  September  30,  2002  compared  to the same  period in 2001.  The
decrease was primarily  due to the decrease in overall  product sales during the
2002  period and lower cost of goods  expenditures  as a result of the new North
American  distribution  agreement with Vivendi. Our gross margin increased to 44
percent  for  fiscal  2002 from 6 percent  in fiscal  2001.  This was due to the
publishing  and  licensing   transactions  in  2002,  which  did  not  bear  any
significant  cost of goods,  as well as lower cost of goods due to the new North
American  distribution  agreement  with  Vivendi.  Both periods were  negatively
impacted by higher  amortization  of prepaid  royalties on externally  developed
products,  including  approximately $2.1 million in fiscal 2002 and $8.1 million
in fiscal 2001 in write-offs of canceled development projects.

     We expect our gross  profit  margin and gross  profit to increase in fiscal
2002 as  compared  to  fiscal  2001 due to lower  cost of goods in  fiscal  2002
resulting from our new North American  distribution  agreement with Vivendi, and
the absence in fiscal 2002 of  significant,  unusual  product  returns and price
concessions and additional write-offs of prepaid royalties.

 MARKETING AND SALES

     Marketing and sales expenses  primarily  consist of advertising  and retail
marketing support,  sales commissions,  marketing and sales personnel,  customer
support  services and other  related  operating  expenses.  Marketing  and sales
expenses for the three months ended  September 30, 2002 were $1.0 million,  a 74
percent  decrease as compared to the 2001 period.  The decrease in marketing and
sales  expenses is due to a $1.5  million  reduction in  advertising  and retail
marketing support  expenditures due to releasing three titles in the 2002 period
under the terms of the new  distribution  agreement  whereby  Vivendi  pays us a
lower per unit rate and in return assumes all marketing


                                       21





expenditures,  and a $1.0  million  decrease  in  personnel  costs  and  general
expenses due in part to our shift from a direct sales force for North America to
a  distribution  arrangement  with Vivendi.  The decrease in marketing and sales
expenses also reflected a $0.3 million  decrease in overhead fees paid to Virgin
under our April 2001 settlement with Virgin.

     Marketing and sales  expenses for the nine months ended  September 30, 2002
were $5.3  million,  a 65 percent  decrease as compared to the 2001 period.  The
decrease in marketing and sales  expenses is due to a $6.0 million  reduction in
advertising and retail  marketing  support  expenditures  due to releasing fewer
titles  and due to  releasing  three  titles in 2002  under the terms of the new
distribution  agreement  whereby  Vivendi  pays us a lower  per unit rate and in
return  assumes  all  marketing  expenditures,  and a $3.8  million  decrease in
personnel  costs and  general  expenses  due in part to our shift  from a direct
sales force for North America to a distribution  arrangement  with Vivendi.  The
decrease in marketing  and sales  expenses  included a $0.2 million  decrease in
overhead fees paid to Virgin under our April 2001 settlement with Virgin.

     We expect our  marketing  and sales  expenses  to  decrease  in fiscal 2002
compared to fiscal 2001,  due to fewer overall  planned title releases in fiscal
2002 across all platforms,  lower personnel costs from our reduced headcount,  a
reduction in overhead fees paid to Virgin  pursuant to the April 2001 settlement
and releasing titles under the terms of the new distribution  agreement  whereby
Vivendi  pays us a lower  per unit  rate and in  return  assumes  all  marketing
expenditures.

GENERAL AND ADMINISTRATIVE

     General and  administrative  expenses  primarily  consist of administrative
personnel expenses,  facilities costs,  professional fees, bad debt expenses and
other related operating  expenses.  General and administrative  expenses for the
three months ended September 30, 2002 were $1.0 million,  a 62 percent  decrease
as compared to the same period in 2001.  The  decrease is due to a $1.6  million
decrease in personnel costs and general expenses.

     General and administrative expenses for the nine months ended September 30,
2002 were $5.8 million,  a 37 percent decrease as compared to the same period in
2001. The decrease is due a $3.4 million decrease in personnel costs and general
expenses. In the 2002, period we incurred significant charges of $0.4 million in
loan  termination fees associated with the termination of our line of credit and
$0.5 million in consulting expenses payable to our investment bankers,  Europlay
1, LLC,  incurred to assist us with the  restructuring  of the  company.  In the
2001, period  significant  charges of $0.6 million provision for the termination
of a building lease in the United  Kingdom and $0.5 million in legal,  audit and
investment banking fees and expenses incurred principally in connection with the
efforts of a proposed sale of the Company which was terminated.

      We expect our  general and  administrative  expenses to decrease in fiscal
2002 compared to fiscal 2001 primarily due to the reduction in headcount and the
continued reduction in other related costs.

PRODUCT DEVELOPMENT

     Product development  expenses for the three months ended September 30, 2002
were $3.5 million, a 30 percent decrease as compared to the same period in 2001.
This decrease is due to a $1.5 million  decrease in personnel  costs as a result
of a reduction in headcount and the sale of Shiny  Entertainment,  Inc. in April
2002.

     Product  development  expenses for the nine months ended September 30, 2002
were $12.2  million,  a 22 percent  decrease  as  compared to the same period in
2001.  This decrease is due to a $3.4 million  decrease in personnel  costs as a
result of a reduction in headcount and the sale of Shiny.

     We expect our  product  development  expenses  to  decrease  in fiscal 2002
compared to fiscal 2001 as a result of lower headcount and the sale of Shiny.

SALE OF SHINY ENTERTAINMENT, INC.

     In April 2002, we sold our former subsidiary Shiny  Entertainment,  Inc. to
Infogrames  for $47.2  million.  We  recognized a gain of $28.8  million on this
sale. See Note 2 of Notes to Condensed Consolidated Financial Statements.


                                       22





OTHER EXPENSE, NET

     Other  expenses  for the three months  ended  September  30, 2002 were $0.4
million,  a 75 percent  decrease as  compared  to the same  period in 2001.  The
decrease was primarily due to a reduction in interest  expense  related to lower
net borrowings.

     Other  expenses  for the nine  months  ended  September  30, 2002 were $1.3
million,  a 61 percent  decrease as  compared  to the same  period in 2001.  The
decrease was primarily due to a reduction in interest  expense  related to lower
net borrowings  and a $0.9 million gain in the  settlement and  termination of a
building  lease in the United  Kingdom  offset by an  increase  of $0.8  million
penalty  due to a delay in the  effectiveness  of a  registration  statement  in
connection with our private placement of our common stock.

BENEFIT FROM INCOME TAXES

         In June 2002, the Internal Revenue Service  concluded their examination
of our  consolidated  federal  income tax  returns for the years ended April 30,
1992  through  1997.  In fiscal  2001,  we  established  a reserve of  $500,000,
representing  management's  best estimate of amounts to be paid in settlement of
the IRS claims.  In the second quarter of 2002, we reached a settlement with the
IRS and  agreed to pay  $275,000  to settle  all  outstanding  issues.  With the
executed settlement,  we have adjusted our reserve and, as a result, recorded an
income  tax  benefit  of  $225,000.  This  benefit  was  offset by an income tax
provision of $150,000 associated with the gain on sale of Shiny.

LIQUIDITY AND CAPITAL RESOURCES

     We  have  funded  our  operations  to  date  primarily  through  the use of
borrowings, royalty and distribution fee advances, cash generated by the private
sale of securities,  proceeds of the initial public offering, the sale of assets
and from results of operations.

     As of  September  30,  2002,  we had a  working  capital  deficit  of $12.5
million,  and our cash balance was  approximately  $488,000.  We anticipate  our
current  cash  reserves,  plus our  expected  generation  of cash from  existing
operations,  will only be sufficient to fund our anticipated  expenditures  into
the first quarter of fiscal 2003.  Consequently,  we expect that we will need to
substantially   reduce  our  working  capital  needs  and/or  raise   additional
financing.  Along these lines, we have entered into a new distribution agreement
with Vivendi,  which accelerates cash collections through non-refundable minimum
guarantees.  If we do not  receive  sufficient  financing  we may (i)  liquidate
assets,  (ii) sell the company (iii) seek protection from our creditors,  and/or
(iv) continue operations, but incur material harm to our business, operations or
financial conditions.

     Our primary  capital needs have  historically  been to fund working capital
requirements  necessary to fund our net losses, the development and introduction
of products and related  technologies  and the acquisition or lease of equipment
and  other  assets  used  in the  product  development  process.  Our  operating
activities used cash of $27.9 million during the nine months ended September 30,
2002,  primarily  attributable  to  payments  for  accounts  payable and royalty
liabilities,  recoupment  of advances  received by  distributors,  and refund of
advances  received  from  Vivendi and a console  hardware  manufacturer  for the
development  of titles for its console  platform in connection  with the sale of
Shiny.  These uses of cash in  operating  activities  were  partially  offset by
collections of accounts  receivable,  reductions of inventory and an increase in
payables to related parties.

     Net cash used by financing  activities  of $4.7 million for the nine months
ended  September  30, 2002,  consisted  primarily of  repayments  of our working
capital line of credit and repayments to our former  Chairman.  Cash provided by
investing  activities of $32.9  million for the nine months ended  September 30,
2002  consisted  of proceeds  from the sale of Shiny,  offset by normal  capital
expenditures,   primarily  for  office  and  computer   equipment  used  in  our
operations.  We do not currently have any material  commitments  with respect to
any future capital expenditures.

     The following  summarizes our contractual  obligations under non-cancelable
operating leases and other borrowings at September 30, 2002, and the effect such
obligations  are  expected  to have on our  liquidity  and cash  flow in  future
periods.


                                       23





                                                    Less
                                                    Than     1 - 3    After
     September 30, 2002                    Total   1 Year    Years   3 Years
                                          ------   ------   ------   ------
                                                       (In thousands)
     Contractual cash obligations -
        Non-cancelable operating lease
           obligations ................   $5,562   $1,386   $3,030   $1,146
                                          ======   ======   ======   ======

     In April 2002, we entered into a settlement  agreement with the landlord of
an office facility in the United Kingdom,  whereby we returned the property back
to the landlord  and were  released  from any further  lease  obligations.  This
settlement  reduced  our total  contractual  cash  obligations  by $1.3  million
through fiscal 2005.

     Our main source of capital is from the release of new titles. Historically,
we have had some delays in the release of new titles and we  anticipate  that we
may continue to incur delays in the release of future  titles.  These delays can
have a negative  impact on our short-term  liquidity,  but should not affect our
overall liquidity.

     To reduce our working capital needs, we have  implemented  various measures
including a reduction of personnel,  a reduction of fixed overhead  commitments,
cancellation  or suspension of development on future  titles,  which  management
believes do not meet sufficient  projected profit margins,  and the scaling back
of certain marketing programs associated with the cancelled projects. Management
will continue to pursue various alternatives to improve future operating results
and  further  expense  reductions,  some of which may have a  long-term  adverse
impact on our ability to generate  successful  future  business  activities.  In
addition,  we continue to seek  external  sources of funding,  including but not
limited to, a sale or merger of the company,  a private placement of our capital
stock, the sale of selected  assets,  the licensing of certain product rights in
selected territories,  selected distribution agreements,  and/or other strategic
transactions  sufficient to provide short-term funding,  and potentially achieve
our long-term  strategic  objectives.  In this regard,  we completed the sale of
Shiny in April 2002, for approximately  $47.2 million.  Additionally,  in August
2002,  our Board of  Directors  established  a Special  Committee  comprised  of
directors that are  independent of our largest  stockholder,  Titus  Interactive
S.A., to investigate strategic options,  including raising capital from the sale
of debt or equity securities and a sale of the company.

     In order to improve our cash flow,  in August  2002,  we entered into a new
distribution   arrangement  with  Vivendi,   whereby,  Vivendi  will  distribute
substantially  all of our products in North  America for a period of three years
as a whole and two years with respect to each product giving a potential maximum
term of five years.  Under the August 2002 agreement,  Vivendi will pay us sales
proceeds less amounts for  distribution  fees,  price  concessions  and returns.
Vivendi  is  responsible  for  all  manufacturing,  marketing  and  distribution
expenditures,  and bears all  credit,  price  concessions  and  inventory  risk,
including  product  returns.  Upon our  delivery  of a gold  master to  Vivendi,
Vivendi  will  pay us,  as a  minimum  guarantee,  a  specified  percent  of the
projected amount due to us based on projected initial shipment sales,  which are
established  by  Vivendi  in  accordance  with the terms of the  agreement.  The
remaining  amounts are due upon  shipment of the titles to Vivendi's  customers.
Payments for future sales that exceed the projected  initial  shipment sales are
paid on a  monthly  basis.  We  expect  this  new  arrangement  to  improve  our
short-term liquidity, but should not impact our overall liquidity.

     If operating  revenues from product releases are not sufficient to fund our
operations,  no assurance can be given that alternative sources of funding could
be obtained on acceptable terms, or at all. These conditions,  combined with our
historical  operating  losses and deficits in  stockholders'  equity and working
capital,  raise  substantial  doubt  about our  ability to  continue  as a going
concern. The accompanying  consolidated  financial statements do not include any
adjustments  to reflect the possible  future effects on the  recoverability  and
classification  of assets and  liabilities  that may result  from the outcome of
this uncertainty.

ACTIVITIES WITH RELATED PARTIES

     Our operations  involve  significant  transactions with Titus, our majority
stockholder,  Virgin,  a  wholly-owned  subsidiary  of Titus,  and  Vivendi,  an
indirect  owner of 5 percent of our common  stock.  In addition,  we  previously
obtained financing from the former Chairman of the company.

TRANSACTIONS WITH TITUS

     In March 2002,  Titus  converted its remaining  383,354  shares of Series A
preferred  stock into  approximately  47.5 million  shares of our common  stock.
Titus now owns approximately 66 million shares of common stock, which


                                       24





represents  approximately  71 percent of our outstanding  common stock, our only
voting security, following the conversion.

     Titus retained  Europlay as consultants to assist with the restructuring of
the company. This arrangement with Europlay is with Titus, however, we agreed to
reimburse Titus for consulting  expenses  incurred on our behalf.  In connection
with the sale of Shiny,  we agreed to pay Europlay  directly for their  services
with the proceeds received from the sale, which Europlay received.  We have also
entered into a  commission-based  agreement  with Europlay  where  Europlay will
assist us with strategic  transactions,  such as debt or equity  financing,  the
sale of  assets  or an  acquisition  of the  company.  Under  this  arrangement,
Europlay assisted us with the sale of Shiny.

     In connection with the equity investments by Titus, we perform distribution
services  on behalf of Titus for a fee.  In  connection  with such  distribution
services,  we  recognized  fee income of $31,000 and $25,000 for the nine months
ended September 30, 2002 and 2001, respectively.


     In March 2002, we entered into a distribution agreement with Titus pursuant
to which we  granted  to Titus  the  exclusive  right to  distribute  one of our
products for the Sony  Playstation  console in North America,  South America and
Central  America in exchange  for a minimum  guarantee of $100,000 for the first
71,942 units of the product  sold,  plus $.69 per unit on any product sold above
the 71,942 units.


     As of September 30, 2002 and December 31, 2001,  Titus owed us $0.2 million
and $0.3 million, respectively, and we owed Titus $0.4 million and $1.3 million,
respectively.   Amounts  due  from  Titus  at  September  30,  2002  consist  of
receivables.  Amounts due to Titus at September  30, 2002,  consist of payables.
Amounts due to Titus at  December  31, 2001  include  dividends  payable of $0.7
million and $0.5 million for services rendered by Europlay.

In April 2002, we entered into an agreement with Titus, pursuant to which, among
other  things,  we sold to Titus  all  right,  title and  interest  in the games
"EarthWorm Jim", "Messiah",  "Wild 9", "R/C Stunt Copter",  "Sacrifice",  "MDK",
"MDK II",  and  "Kingpin",  and  Titus  licensed  from us the right to  develop,
publish,  manufacture and distribute the games "Hunter I", "Hunter II", "Icewind
Dale I",  "Icewind  Dale II",  and "BG:  Dark  Alliance  II" solely on  Nintendo
Advance  GameBoy  game system for the life of the games.  As  consideration  for
these rights,  Titus issued to us a promissory  note in the principal  amount of
$3.5 million,  which note bears interest at 6 percent per annum.  The promissory
note was due on August 31, 2002, and may be paid, at Titus'  option,  in cash or
in shares of Titus  common  stock with a per share  value equal to 90 percent of
the average  trading  price of Titus'  common stock over the 5 days  immediately
preceding the payment date. Pursuant to our April 26, 2002 agreement with Titus,
on or  before  July 25,  2002,  we had the  right  to  solicit  offers  from and
negotiate  with third parties to sell the rights and licenses  granted under the
April 26, 2002  agreement.  If we had entered  into a binding  agreement  with a
third  party to sell these  rights  and  licenses  for an amount in excess  $3.5
million,  we would have  rescinded the April 26, 2002  agreement  with Titus and
recovered all rights granted and released Titus from all obligations thereunder.
The Company's  efforts to enter into a binding agreement with a third party were
unsuccessful.  Moreover,  we have  provided  Titus with a  guarantee  under this
agreement,  which  provides that in the event Titus does not achieve gross sales
of at least $3.5 million by June 25, 2003,  and the  shortfall is not the result
of  Titus'  failure  to use best  commercial  efforts,  we will pay to Titus the
difference  between $3.5  million and the actual gross sales  achieved by Titus,
not to exceed $2 million.  We are in the later stages of negotiations with Titus
to  repurchase  these assets for a purchase  price payable by canceling the $3.5
million promissory note, and any unpaid accrued interest thereon.  Concurrently,
Titus and us would terminate any executory  obligations relating to the original
sale,  including our  obligation to pay Titus up to $2 million if Titus does not
achieve  gross  sales of at least  $3.5  million  by June 25,  2003.  Due to the
likelihood of  consummating  the  repurchase of these assets,  the  accompanying
condensed  consolidated  financial statements as of September 30, 2002 have been
prepared as if the repurchase occurred on September 30, 2002.

TRANSACTIONS WITH VIRGIN, A WHOLLY OWNED SUBSIDIARY OF TITUS

     In February 1999, we entered into an International  Distribution  Agreement
with Virgin, which provides for the exclusive  distribution of substantially all
of our products in Europe,  Commonwealth of Independent  States,  Africa and the
Middle  East for a  seven-year  period,  cancelable  under  certain  conditions,
subject to termination penalties and costs. Under this agreement, as amended, we
pay Virgin a distribution  fee based on net sales,  and Virgin provides  certain
market preparation, warehousing, sales and fulfillment services on our behalf.


                                       25





     Under the April 2001  settlement,  we paid Virgin a monthly overhead fee of
$83,000  per month for the six month  period  beginning  January  2002,  with no
further overhead  commitment for the remainder of the term of the  International
Distribution Agreement.

     In connection with the International  Distribution  Agreement,  we incurred
distribution  commission  expense of $0.5  million and $1.1 million for the nine
months  ended  September  30,  2002 and  2001,  respectively.  In  addition,  we
recognized  overhead  fees of $0.5  million and $0.7 million for the nine months
ended September 30, 2002 and 2001, respectively.

     We have also entered into a Product Publishing Agreement with Virgin, which
provides us with an exclusive  license to publish and  distribute  substantially
all of Virgin's  products within North America,  Latin America and South America
for a royalty based on net sales.  As part of terms of the April 2001 settlement
between Virgin and us, the Product  Publishing  Agreement was amended to provide
for us to publish only one future title developed by Virgin.  In connection with
the Product Publishing  Agreement with Virgin, we earned $47,000 and $36,000 for
performing publishing and distribution services on behalf of Virgin for the nine
months ended September 30, 2002 and 2001, respectively.

     In connection with the International  Distribution  Agreement,  we sublease
office  space from  Virgin.  Rent expense paid to Virgin was $81,000 and $81,000
for the nine months ended September 30, 2002 and 2001, respectively.

     As of September 30, 2002 and December 31, 2001, Virgin owed us $8.8 million
and  $7.5   million,   and  we  owed  Virgin  $8.5  million  and  $5.8  million,
respectively.

TRANSACTIONS WITH VIVENDI

     In  connection  with  our  distribution   agreements  with  Vivendi,  which
indirectly  owns  approximately  5 percent of our common stock at September  30,
2002 but does not have representation on our Board of Directors,  Vivendi is our
distributor in North America  through August 2005 for  substantially  all of our
products. Under the terms of our August 2001 agreement with Vivendi, as amended,
Vivendi  earns  a  distribution  fee  based  on the  net  sales  of  the  titles
distributed  under the  agreement.  Under this  agreement,  Vivendi made advance
payments to us totaling $16.5  million,  which were fully recouped by Vivendi as
of August 1, 2002.  Pursuant to an April 2002 agreement with Vivendi,  Vivendi's
distribution rights were terminated except with respect to specified titles.

     In connection with the August 2001 distribution  agreement with Vivendi, we
incurred  distribution  commission  expense of $3.3 million and zero dollars for
the nine months ended September 30, 2002 and 2001, respectively. As of September
30, 2002 and December 31, 2001,  Vivendi owed us $4.4 million and $2.4  million,
respectively.

     In August 2002, we entered into a new distribution arrangement with Vivendi
whereby  Vivendi  will  distribute  substantially  all of our  products in North
America  for a period of three  years as a whole and two years  with  respect to
each product  giving a potential  maximum  term of five years.  Under the August
2002 agreement, Vivendi will pay us sales proceeds less amounts for distribution
fees,   price   concessions   and  returns.   Vivendi  is  responsible  for  all
manufacturing,  marketing and distribution  expenditures,  and bears all credit,
price  concessions  and inventory  risk,  including  product  returns.  Upon our
delivery  of a gold  master  to  Vivendi,  Vivendi  will  pay us,  as a  minimum
guarantee,  a  specified  percent  of the  projected  amount  due to us based on
projected initial shipment sales, which are established by Vivendi in accordance
with the terms of the agreement.  The remaining amounts are due upon shipment of
the titles to  Vivendi's  customers.  Payments  for future sales that exceed the
projected initial shipment sales are paid on a monthly basis. We expect this new
arrangement  to  improve  our  short-term  liquidity,  but should not impact our
overall liquidity.

TRANSACTIONS WITH A BRIAN FARGO, A FORMER OFFICER OF THE COMPANY

     In  connection  with our working  capital line of credit  obtained in April
2001, we obtained a $2 million personal  guarantee in favor of the bank, secured
by $1.0 million in cash,  from Brian Fargo,  the former Chairman of the company.
In addition,  Mr. Fargo  provided us with a $3.0  million  loan,  payable in May
2002,  with interest at 10 percent.  In connection  with the guarantee and loan,
Mr. Fargo  received  warrants to purchase  500,000 shares of our common stock at
$1.75 per share,  expiring in April 2011. In January 2002, the bank redeemed the
$1.0  million  in cash  pledged by Mr.  Fargo in  connection  with his  personal
guarantee,  and subsequently we agreed to pay that amount back to Mr. Fargo. The
amount was fully paid in April 2002 in connection with the sale of Shiny.


                                       26





RECENT ACCOUNTING PRONOUNCEMENTS

     In April 2001,  the  Emerging  Issues Task Force  issued No.  00-25  ("EITF
00-25"), "Accounting for Consideration from a Vendor to a Retailer in Connection
with the  Purchase or Promotion  of the  Vendor's  Products",  which states that
consideration  from a vendor to a reseller of the vendor's  products is presumed
to be a reduction of the selling prices of the vendor's products and, therefore,
should be  characterized  as a  reduction  of  revenue  when  recognized  in the
vendor's income  statement.  That presumption is overcome and the  consideration
can be  categorized  as a cost incurred if, and to the extent that, a benefit is
or will be received from the recipient of the  consideration.  That benefit must
meet certain  conditions  described in EITF 00-25.  We adopted the  provision of
EITF  00-25 on  January  1,  2002 and as a result  net  revenues  and  marketing
expenses  were reduced by $1.3 million for the nine months ended  September  30,
2001. The adoption of EITF 00-25 did not impact our net loss for the nine months
ended September 30, 2001.

     In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS
No.  141,  "Business  Combinations"  and  SFAS  No.  142,  "Goodwill  and  Other
Intangible Assets" effective for fiscal years beginning after December 15, 2001.
Under the new rules all  acquisition  transactions  entered  into after June 30,
2001,  must be accounted for on the purchase  method and goodwill will no longer
be amortized but will be subject to annual  impairment  tests in accordance with
SFAS 142.  Other  intangible  assets will  continue to be  amortized  over their
useful  lives.  We adopted the new rules on  accounting  for  goodwill and other
intangible  assets January 1, 2002.  Adoption of FAS 142 did not have a material
impact on our consolidated financial position or results of operations. Goodwill
amortization for the nine months ended September 30, 2001 was $409,000. With the
sale of Shiny, we no longer have any goodwill assets.

     In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 143,  "Accounting for Asset Retirement  Obligations." SFAS No. 143 addresses
financial   accounting  and  reporting  for  obligations   associated  with  the
retirement of tangible  long-lived  assets and the associated  asset  retirement
costs.  The  provisions of SFAS No. 143 are  effective for financial  statements
issued for fiscal years beginning  after June 15, 2002,  with early  application
encouraged and generally are to be applied  prospectively.  We do not expect the
adoption of SFAS No. 143 to have a material impact on our consolidated financial
position or results of operations.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived  Assets." SFAS No. 144 addresses  financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
SFAS No.  144  supersedes  SFAS  No.  121,  "Accounting  for the  Impairment  of
Long-Lived  Assets  and  for  Long-Lived  Assets  to Be  Disposed  Of,"  and the
accounting  and  reporting  provisions  of APB  Opinion No. 30,  "Reporting  the
Results of  Operations  -  Reporting  the  Effects of Disposal of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions,"  for the  disposal  of a segment  of a  business  (as  previously
defined in that  Opinion).  We adopted the provisions of SFAS No. 144 on January
1, 2002.  The  adoption  of SFAS No.  144 did not have a material  impact on our
consolidated financial position or results of operations.

     In June  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities." SFAS No. 146 addresses  financial
accounting and reporting for costs  associated with exit or disposal  activities
and nullifies Emerging Issues Task Force Issue No. 94-3, "Liability  Recognition
for Certain  Employee  Termination  Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a  Restructuring)".  The provisions of SFAS
No. 146 are effective for exit or disposal  activities  that are initiated after
December  31,  2002,  with early  application  encouraged.  We do not expect the
adoption of SFAS No. 146 to have a material impact on our consolidated financial
position or results of operations.

FACTORS AFFECTING FUTURE PERFORMANCE

     Our future  operating  results  depend upon many factors and are subject to
various risks and uncertainties.  Some of the risks and uncertainties  which may
cause our  operating  results  to vary  from  anticipated  results  or which may
materially and adversely affect our operating results are as follows:

WE  CURRENTLY  HAVE A NUMBER OF  OBLIGATIONS  THAT WE ARE UNABLE TO MEET WITHOUT
GENERATING  ADDITIONAL  REVENUES  OR RAISING  ADDITIONAL  CAPITAL.  IF WE CANNOT
GENERATE  ADDITIONAL REVENUES OR RAISE ADDITIONAL CAPITAL IN THE NEAR FUTURE, WE
MAY BECOME INSOLVENT AND OUR STOCK WOULD BECOME ILLIQUID OR WORTHLESS.


                                       27





     As of September 30, 2002, our cash balance was  approximately  $0.5 million
and our  outstanding  accounts  payable and current debt  totaled  approximately
$31.4  million,  with  approximately  $8.7  million  that can be offset  against
related party  accounts  receivable  balances.  If we do not receive  sufficient
financing we may (i) liquidate  assets,  (ii) seek or be forced into  bankruptcy
and/or (iii)  continue  operations,  but incur  material  harm to our  business,
operations or financial condition.  These measures could have a material adverse
effect on our ability to continue as a going concern.  Additionally,  because of
our financial condition, our Board of Directors has a duty to our creditors that
may conflict with the interests of our stockholders. When a Delaware corporation
is  operating in the vicinity of  insolvency,  the Delaware  courts have imposed
upon  the  corporation's   directors  a  fiduciary  duty  to  the  corporation's
creditors.  If we cannot obtain additional  capital and become unable to pay our
debts as they  become  due,  our  Board of  Directors  may be  required  to make
decisions  that  favor  the  interests  of  creditors  at  the  expense  of  our
stockholders to fulfill its fiduciary duty. For instance,  we may be required to
preserve our assets to maximize the  repayment  of debts  versus  employing  the
assets to further grow our business and increase shareholder value.

WE HAVE A  HISTORY  OF  LOSSES,  MAY  NEVER  GENERATE  POSITIVE  CASH  FLOW FROM
OPERATIONS  AND MAY  HAVE TO  FURTHER  REDUCE  OUR  COSTS BY  CURTAILING  FUTURE
OPERATIONS.

     For the nine months ended  September 30, 2002, our net loss from operations
was $7.0  million and for the year ended  December  31,  2001,  our net loss was
$46.3 million. Since inception, we have incurred significant losses and negative
cash flow,  and as of September 30, 2002 we had an  accumulated  deficit of $8.8
million.  Our ability to fund our capital requirements out of our available cash
and cash generated from our operations  depends on a number of factors.  Some of
these factors include the progress of our product development programs, the rate
of growth of our business,  and our products'  commercial  success. If we cannot
generate positive cash flow from operations,  we will have to continue to reduce
our costs and raise working  capital from other  sources.  These  measures could
include selling or consolidating certain operations, and delaying,  canceling or
scaling back product  development and marketing  programs.  These measures could
materially and adversely affect our ability to publish  successful  titles,  and
may not be enough to permit us to operate profitability, or at all.

WE DEPEND,  IN PART, ON EXTERNAL  FINANCING TO FUND OUR CAPITAL NEEDS. IF WE ARE
UNABLE TO OBTAIN SUFFICIENT  FINANCING ON FAVORABLE TERMS, WE MAY NOT BE ABLE TO
CONTINUE TO OPERATE OUR BUSINESS.

     Historically,  our business has not generated revenues sufficient to create
operating  profits.  To  supplement  our  revenues,  we have  funded our capital
requirements  with debt and equity  financing.  Our ability to obtain additional
equity or debt financing  depends on a number of factors including our financial
performance,  the overall conditions in our industry,  and our credit rating. If
we cannot raise  additional  capital on favorable  terms, we will have to reduce
our costs and sell or consolidate operations.

TITUS  INTERACTIVE  SA CONTROLS A MAJORITY  OF OUR VOTING  STOCK AND CAN ELECT A
MAJORITY OF OUR BOARD OF DIRECTORS AND PREVENT AN  ACQUISITION OF INTERPLAY THAT
IS FAVORABLE TO OUR OTHER STOCKHOLDERS.

     On March 15, 2002, Titus converted its remaining 383,354 shares of Series A
preferred stock into  approximately  47.5 million shares of our common stock. At
September 30, 2002, Titus owns  approximately 66 million shares of common stock,
which represents  approximately 71 percent of our outstanding  common stock, our
only voting  security.  As a consequence,  Titus can control  substantially  all
matters  requiring  stockholder  approval,  including the election of directors,
subject to our  stockholders'  cumulative  voting  rights,  and the  approval of
mergers or other business combination  transactions.  Three of the seven members
of the Board are  employees or directors  of Titus,  and Titus' Chief  Executive
Officer  serves as our Chief  Executive  Officer  and  interim  Chief  Financial
Officer. This concentration of voting power could discourage or prevent a change
in control that  otherwise  could result in a premium in the price of our common
stock.

A SIGNIFICANT  PERCENTAGE OF OUR REVENUES DEPEND ON OUR  DISTRIBUTORS'  DILIGENT
SALES EFFORTS AND OUR DISTRIBUTORS' AND RETAIL CUSTOMERS' TIMELY PAYMENTS TO US.

     Since February 1999, Virgin has been the exclusive  distributor for most of
our products in Europe, the Commonwealth of Independent  States,  Africa and the
Middle East. Our agreement with Virgin expires in February 2006. In August 2002,
we entered into a new Distribution Agreement with Vivendi Universal Games, Inc.,
(formerly known as Vivendi Universal  Interactive  Publishing North America), or
"Vivendi," pursuant to which Vivendi distributes  substantially all our products
in North America, as well as in South America,  South Africa,  Korea, Taiwan and
Australia. Our agreement with Vivendi expires in August 2005.


                                       28





     Virgin and Vivendi each have exclusive rights to distribute our products in
substantial  portions of the world.  As a consequence,  the  distribution of our
products  by Virgin and  Vivendi  will  generate a  substantial  majority of our
revenues,  and  proceeds  from Virgin and Vivendi from the  distribution  of our
products  will  constitute a substantial  majority of our operating  cash flows.
Therefore, our revenues and cash flows could fall significantly and our business
and financial results could suffer material harm if:

     o    either Virgin or Vivendi fails to deliver to us the full proceeds owed
          us from distribution of our products;

     o    either Virgin or Vivendi fails to effectively  distribute our products
          in their respective territories; or

     o    either  Virgin or  Vivendi  otherwise  fails to  perform  under  their
          respective distribution agreement.

     We typically sell to distributors and retailers on unsecured  credit,  with
terms that vary  depending  upon the customer and the nature of the product.  We
confront  the risk of  non-payment  from  our  customers,  whether  due to their
financial  inability to pay us, or otherwise.  In addition,  while we maintain a
reserve for  uncollectible  receivables,  the reserve may not be  sufficient  in
every  circumstance.  As a result,  a payment default by a significant  customer
could cause material harm to our business.

THE TERMINATION OF OUR EXISTING  CREDIT  AGREEMENT HAS RESULTED IN A SUBSTANTIAL
REDUCTION IN THE CASH AVAILABLE TO FINANCE OUR OPERATIONS.

     Since October 2001, we have been  operating  without a bank line of credit.
We depend on a line of credit to fund our operations, and the absence of one has
significantly impeded our ability to fund our operations and has caused material
harm to our business.  We will need to enter into a new credit agreement to help
fund our  operations.  There can be no  assurance  that we will be able to enter
into a new credit agreement or that if we do enter into a new credit  agreement,
it will be on terms favorable to us.

THE  UNPREDICTABILITY  OF FUTURE  RESULTS  MAY  CAUSE OUR STOCK  PRICE TO REMAIN
DEPRESSED OR TO DECLINE FURTHER.

     Our operating  results have fluctuated in the past and may fluctuate in the
future due to several  factors,  some of which are  beyond  our  control.  These
factors include:

     o    demand for our products and our competitors' products;
     o    the  size  and  rate  of  growth  of  the   market   for   interactive
          entertainment software;
     o    changes in personal computer and video game console platforms;
     o    the timing of  announcements of new products by us and our competitors
          and the number of new products and product enhancements released by us
          and our competitors;
     o    changes in our product mix;
     o    the number of our products that are returned; and
     o    the level of our  international  and original  equipment  manufacturer
          royalty and licensing net revenues.

     Many factors make it difficult to  accurately  predict the quarter in which
we will ship our products. Some of these factors include:

     o    the  uncertainties  associated  with  the  interactive   entertainment
          software development process;
     o    approvals required from content and technology licensors; and
     o    the timing of the release and market  penetration of new game hardware
          platforms.

     It is likely that in some future  periods our  operating  results  will not
meet  the  expectations  of  the  public  or  of  public  market  analysts.  Any
unanticipated  change in  revenues or  operating  results is likely to cause our
stock price to fluctuate since such changes reflect new information available to
investors  and  analysts.  New  information  may cause  securities  analysts and
investors  to  revalue  our stock and this may cause  fluctuations  in our stock
price.

THERE ARE HIGH FIXED COSTS TO DEVELOPING OUR PRODUCTS.  IF OUR REVENUES  DECLINE
BECAUSE  OF  DELAYS  IN  THE  INTRODUCTION  OF OUR  PRODUCTS,  OR IF  THERE  ARE
SIGNIFICANT DEFECTS OR DISSATISFACTION WITH OUR PRODUCTS,  OUR BUSINESS COULD BE
HARMED.


                                       29





     For the nine months ended  September 30, 2002, our net loss from operations
was $7.0 million.  We have incurred  significant  net losses in recent  periods,
including a net loss of $46.3 million for the year ended  December 31, 2001. Our
losses  stem  partly  from  the  significant  costs  we  incur  to  develop  our
entertainment  software  products.   Moreover,  a  significant  portion  of  our
operating expenses is relatively fixed, with planned  expenditures based largely
on sales  forecasts.  At the same time,  most of our products  have a relatively
short  life  cycle and sell for a limited  period of time  after  their  initial
release, usually less than one year.

     Relatively  fixed costs and short  windows in which to earn  revenues  mean
that  sales  of new  products  are  important  in  enabling  us to  recover  our
development costs, to fund operations and to replace declining net revenues from
older products.  Our failure to accurately assess the commercial  success of our
new products,  and our delays in releasing  new  products,  could reduce our net
revenues and our ability to recoup development and operational costs.

IF OUR PRODUCTS DO NOT ACHIEVE BROAD MARKET  ACCEPTANCE,  OUR BUSINESS  COULD BE
HARMED SIGNIFICANTLY.

     Consumer  preferences  for  interactive  entertainment  software are always
changing and are extremely difficult to predict.  Historically,  few interactive
entertainment  software  products have  achieved  continued  market  acceptance.
Instead,  a limited number of releases have become "hits" and have accounted for
a substantial  portion of revenues in our industry.  Further,  publishers with a
history of producing hit titles have enjoyed a significant  marketing  advantage
because of their heightened brand  recognition and consumer  loyalty.  We expect
the  importance of introducing  hit titles to increase in the future.  We cannot
assure you that our new products will achieve significant market acceptance,  or
that we will be able to sustain this acceptance for a significant length of time
if we achieve it.

     We  believe  that  our  future  revenue  will  continue  to  depend  on the
successful  production of hit titles on a continuous basis. Because we introduce
a relatively  limited  number of new products in a given period,  the failure of
one or more of these products to achieve market  acceptance could cause material
harm to our business. Further, if our products do not achieve market acceptance,
we could be forced to accept  substantial  product returns or grant  significant
pricing  concessions to maintain our relationship  with retailers and our access
to distribution channels. If we are forced to accept significant product returns
or grant  significant  pricing  concessions,  our business and financial results
could suffer material harm.

OUR RELIANCE ON THIRD PARTY  SOFTWARE  DEVELOPERS  SUBJECTS US TO THE RISKS THAT
THESE  DEVELOPERS  WILL NOT  SUPPLY US WITH HIGH  QUALITY  PRODUCTS  IN A TIMELY
MANNER OR ON ACCEPTABLE TERMS.

     Third party interactive  entertainment  software developers develop many of
our software products.  Since we depend on these developers in the aggregate, we
remain subject to the following risks:

     o    limited financial resources may force developers out of business prior
          to  their  completion  of  projects  for  us or  require  us  to  fund
          additional costs; and
     o    the possibility  that developers  could demand that we renegotiate our
          arrangements with them to include new terms less favorable to us.

     Increased  competition for skilled third party software developers also has
compelled  us to agree to make advance  payments on  royalties  and to guarantee
minimum royalty payments to intellectual property licensors and game developers.
Moreover,  if the  products  subject to these  arrangements,  are not  delivered
timely, or with acceptable  quality, or do not generate sufficient sales volumes
to recover  these royalty  advances and  guaranteed  payments,  we would have to
write-off  unrecovered  portions of these  payments,  which could cause material
harm to our business and financial results.

IF WE FAIL TO ANTICIPATE  CHANGES IN VIDEO GAME  PLATFORMS AND  TECHNOLOGY,  OUR
BUSINESS MAY BE HARMED.

     The  interactive  entertainment  software  industry  is  subject  to  rapid
technological  change.  New  technologies  could render our current  products or
products in development obsolete or unmarketable. Some of these new technologies
include:

     o    operating systems such as Microsoft Windows XP;
     o    technologies that support games with multi-player and online features;
     o    new media formats such as online  delivery and digital video disks, or
          DVDs; and
     o    recent   releases  of  new  video  game  consoles  such  as  the  Sony
          Playstation 2, the Nintendo Gamecube and the Microsoft Xbox.


                                       30





     We must  continually  anticipate  and assess the  emergence  of, and market
acceptance of, new interactive  entertainment software platforms well in advance
of the time the platform is introduced to consumers. Because product development
cycles are difficult to predict,  we must make substantial  product  development
and  other  investments  in  a  particular  platform  well  in  advance  of  the
introduction of the platform. If the platforms for which we develop new software
products or modify  existing  products  are not released on a timely basis or do
not attain  significant  market  penetration,  or if we develop  products  for a
delayed or  unsuccessful  platform,  our business and  financial  results  could
suffer material harm.

     New interactive  entertainment software platforms and technologies also may
undermine  demand for  products  based on older  technologies.  Our success will
depend in part on our  ability  to adapt our  products  to those  emerging  game
platforms that gain widespread consumer  acceptance.  Our business and financial
results may suffer material harm if we fail to:

     o    anticipate  future  technologies  and platforms and the rate of market
          penetration of those technologies and platforms;
     o    obtain  licenses to develop  products for those platforms on favorable
          terms; or
     o    create software for those new platforms on a timely basis.

WE COMPETE WITH A NUMBER OF COMPANIES THAT HAVE SUBSTANTIALLY GREATER FINANCIAL,
MARKETING AND PRODUCT DEVELOPMENT RESOURCES THAN WE DO.

     The greater  resources  of our  competitors  permit them to pay higher fees
than we can to licensors of desirable  motion  picture,  television,  sports and
character properties and to third party software developers.

     We compete  primarily with other publishers of personal  computer and video
game console interactive entertainment software. Significant competitors include
Electronic  Arts  Inc.  and  Activision,  Inc.  Many of these  competitors  have
substantially  greater financial,  technical  resources,  larger customer bases,
longer  operating  histories,  greater  name  recognition  and more  established
relationships in the industry than we do.

     In addition, integrated video game console hardware/software companies such
as Sony Computer  Entertainment,  Nintendo,  and Microsoft  Corporation  compete
directly  with us in the  development  of software  titles for their  respective
platforms and they  generally  have  discretionary  approval  authority over the
products  we  develop  for  their  platforms.  Large  diversified  entertainment
companies,  such as The  Walt  Disney  Company,  many of which  own  substantial
libraries  of  available  content  and  have  substantially   greater  financial
resources,  may decide to compete  directly  with us or to enter into  exclusive
relationships  with our competitors.  We also believe that the overall growth in
the use of the Internet and online  services by consumers may pose a competitive
threat if customers and potential  customers  spend less of their available home
personal computing time using interactive  entertainment  software and more time
using the Internet and online services.

OUR  CUSTOMERS  HAVE THE ABILITY TO RETURN OUR  PRODUCTS  OR TO RECEIVE  PRICING
CONCESSIONS AND SUCH RETURNS AND  CONCESSIONS  COULD REDUCE OUR NET REVENUES AND
RESULTS OF OPERATIONS.

     We are exposed to the risk of product returns and pricing  concessions with
respect to our distributors and retailers.  We allow  distributors and retailers
to  return  defective,  shelf-worn  and  damaged  products  in  accordance  with
negotiated terms, and also offer a 90-day limited warranty to our end users that
our products will be free from manufacturing  defects.  In addition,  we provide
pricing  concessions to our customers to manage our customers'  inventory levels
in the distribution  channel.  We could be forced to accept substantial  product
returns and provide  pricing  concessions  to maintain  our  relationships  with
retailers and our access to  distribution  channels.  Product return and pricing
concessions that exceed our reserves have caused material harm to our results of
operations  in the  recent  past  and may do so  again  in the  future.  We have
mitigated this risk in North America under the new distribution arrangement with
Vivendi,  as this provides for a minimum sales guarantee and Vivendi assumes all
risk of product returns.

SUBSTANTIAL  SALES OF OUR COMMON STOCK BY OUR EXISTING  STOCKHOLDERS  MAY REDUCE
THE PRICE OF OUR STOCK AND DILUTE EXISTING STOCKHOLDERS.

     We currently have  effective  registration  statements  covering a total of
approximately  53 million  shares of our common  stock for the  benefit of those
shareholders.  These shares are now eligible for immediate  resale in the public
market.  Included in these  registrations  were shares of common  stock owned by
Universal Studios, Inc. (now owned


                                       31





by  Vivendi),  which  beneficially  owns  approximately  5 percent of our common
stock,  Titus Interactive S.A., which beneficially owns approximately 71 percent
of our common stock,  and investors that acquired  shares of common stock in our
April 2001 financing.

     Future sales of common stock by these holders could substantially  increase
the volume of shares being publicly  traded and could decrease the trading price
of our common  stock and,  therefore,  the price at which you could  resell your
shares.  A lower  market  price for our shares also might  impair our ability to
raise additional capital through the sale of our equity  securities.  Any future
sales of our stock would also dilute existing stockholders.

WE DEPEND UPON THIRD PARTY LICENSES OF CONTENT FOR MANY OF OUR PRODUCTS.

     Many of our current and planned products,  such as our Star Trek,  Advanced
Dungeons  and  Dragons and Caesars  Palace  titles,  are lines based on original
ideas or intellectual  properties licensed from other parties. From time to time
we may not be in compliance with certain terms of these license agreements,  and
our  ability  to  market  products  based on these  licenses  may be  negatively
impacted.  Moreover,  disputes  regarding  these  license  agreements  may  also
negatively  impact  our  ability  to market  products  based on these  licenses.
Additionally,  we may not be able to obtain new  licenses,  or maintain or renew
existing licenses, on commercially reasonable terms, if at all. If we are unable
to maintain current  licenses or obtain new licenses for the underlying  content
that we believe  offers the greatest  consumer  appeal,  we would either have to
seek  alternative,  potentially  less appealing  licenses,  or release  products
without  the  desired  underlying  content,  either  of which  could  limit  our
commercial success and cause material harm to our business.

WE MAY FAIL TO MAINTAIN EXISTING LICENSES,  OR OBTAIN NEW LICENSES FROM HARDWARE
COMPANIES  ON  ACCEPTABLE  TERMS OR TO OBTAIN  RENEWALS  OF  EXISTING  OR FUTURE
LICENSES FROM LICENSORS.

     We are required to obtain a license to develop and distribute  software for
each of the  video  game  console  platforms  for  which  we  develop  products,
including a separate  license for each of North  America,  Japan and Europe.  We
have  obtained  licenses  to  develop  software  for the  Sony  PlayStation  and
PlayStation 2, as well as video game  platforms from Nintendo and Microsoft.  In
addition,  each of these  companies  has the  right  to  approve  the  technical
functionality  and  content  of  our  products  for  their  platforms  prior  to
distribution.  Due to the competitive  nature of the approval  process,  we must
make significant product development  expenditures on a particular product prior
to the time we seek these  approvals.  Our  inability to obtain these  approvals
could cause material harm to our business.

OUR SALES VOLUME AND THE SUCCESS OF OUR PRODUCTS  DEPEND IN PART UPON THE NUMBER
OF PRODUCT  TITLES  DISTRIBUTED  BY HARDWARE  COMPANIES FOR USE WITH THEIR VIDEO
GAME PLATFORMS.

     Even after we have obtained licenses to develop and distribute software, we
depend upon hardware companies such as Sony Computer Entertainment, Nintendo and
Microsoft,  or their designated licensees,  to manufacture the CD-ROM or DVD-ROM
media  discs  that  contain  our  software.  These  discs  are  then  run on the
companies' video game consoles. This process subjects us to the following risks:

     o    we are required to submit and pay for minimum numbers of discs we want
          produced  containing  our software,  regardless of whether these discs
          are sold,  shifting onto us the financial  risk  associated  with poor
          sales of the software developed by us; and
     o    reorders of discs are expensive,  reducing the gross margin we receive
          from  software  releases  that  have  stronger  sales  than  initially
          anticipated and that require the production of additional discs.

     As a result,  video game console  hardware  licensors can shift onto us the
risk  that  if  actual   retailer  and  consumer   demand  for  our  interactive
entertainment software differs from our forecasts,  we must either bear the loss
from  overproduction  or the lower per-unit  revenues  associated with producing
additional discs.  Either situation could lead to material reductions in our net
revenues.

WE HAVE A LIMITED NUMBER OF KEY PERSONNEL.  THE LOSS OF ANY SINGLE KEY PERSON OR
THE  FAILURE TO HIRE AND  INTEGRATE  CAPABLE  NEW KEY  PERSONNEL  COULD HARM OUR
BUSINESS.

     Our interactive entertainment software requires extensive time and creative
effort to produce and market. The production of this software is closely tied to
the continued service of our key product design,  development,  sales, marketing
and management  personnel.  Our future success also will depend upon our ability
to  attract,   motivate  and  retain   qualified   employees  and   contractors,
particularly software design and development personnel. Competition


                                       32





for highly skilled  employees is intense,  and we may fail to attract and retain
such personnel.  Alternatively, we may incur increased costs in order to attract
and  retain  skilled  employees.  Our  failure  to retain  the  services  of key
personnel,  including competent executive  management,  or to attract and retain
additional qualified employees could cause material harm to our business.

OUR  INTERNATIONAL  SALES  EXPOSE  US TO RISKS OF  UNSTABLE  FOREIGN  ECONOMIES,
DIFFICULTIES  IN  COLLECTION  OF  REVENUES,  INCREASED  COSTS  OF  ADMINISTERING
INTERNATIONAL BUSINESS TRANSACTIONS AND FLUCTUATIONS IN EXCHANGE RATES.

     Our net revenues from  international  sales accounted for  approximately 12
percent  and 21  percent of our total net  revenues  for the nine  months  ended
September 30 2002 and 2001,  respectively.  Most of these revenues come from our
distribution  relationship  with  Virgin,  pursuant to which  Virgin  became the
exclusive  distributor for most of our products in Europe,  the  Commonwealth of
Independent  States,  Africa and the Middle  East.  To the extent our  resources
allow, we intend to continue to expand our direct and indirect sales,  marketing
and product localization activities worldwide.

     Our international  sales and operations are subject to a number of inherent
risks, including the following:

     o    recessions in foreign economies may reduce purchases of our products;
     o    translating  and  localizing  products  for  international  markets is
          time-consuming and expensive;
     o    accounts  receivable  are more  difficult to collect and when they are
          collectible, they may take longer to collect;
     o    regulatory requirements may change unexpectedly;
     o    it is difficult and costly to staff and manage foreign operations;
     o    fluctuations in foreign currency exchange rates;
     o    political and economic instability;
     o    our dependence on Virgin as our exclusive  distributor in Europe,  the
          Commonwealth of Independent States, Africa and the Middle East; and
     o    delays in market penetration of new platforms in foreign territories.

     These factors may cause material  declines in our future  international net
revenues and, consequently, could cause material harm to our business.

     A significant,  continuing  risk we face from our  international  sales and
operations  stems from currency  exchange rate  fluctuations.  Because we do not
engage in currency hedging  activities,  fluctuations in currency exchange rates
have caused significant  reductions in our net revenues from international sales
and licensing due to the loss in value upon conversion into U.S. Dollars. We may
suffer similar losses in the future.

INADEQUATE  INTELLECTUAL PROPERTY PROTECTIONS COULD PREVENT US FROM ENFORCING OR
DEFENDING OUR PROPRIETARY TECHNOLOGY.

     We regard our software as proprietary  and rely on a combination of patent,
copyright,   trademark   and  trade  secret  laws,   employee  and  third  party
nondisclosure agreements and other methods to protect our proprietary rights. We
own or license  various  copyrights and  trademarks,  and hold the rights to one
patent application related to one of our titles.  While we provide  "shrinkwrap"
license  agreements or limitations on use with our software,  it is uncertain to
what extent these agreements and limitations are enforceable.  We are aware that
some unauthorized copying occurs within the computer software industry, and if a
significantly   greater  amount  of  unauthorized  copying  of  our  interactive
entertainment  software  products were to occur, it could cause material harm to
our business and financial results.

     Policing unauthorized use of our products is difficult, and software piracy
can be a persistent problem,  especially in some international markets. Further,
the laws of some countries  where our products are or may be distributed  either
do not protect our products and intellectual  property rights to the same extent
as the laws of the United States,  or are weakly  enforced.  Legal protection of
our rights may be ineffective in such countries, and as we leverage our software
products using emerging  technologies  such as the Internet and online services,
our ability to protect our intellectual  property rights and to avoid infringing
others'  intellectual  property  rights may diminish.  We cannot assure you that
existing  intellectual  property laws will provide  adequate  protection for our
products in connection with these emerging technologies.


                                       33





WE MAY UNINTENTIONALLY  INFRINGE ON THE INTELLECTUAL  PROPERTY RIGHTS OF OTHERS,
WHICH COULD EXPOSE US TO SUBSTANTIAL DAMAGES OR RESTRICT OUR OPERATIONS.

     As the number of interactive  entertainment software products increases and
the  features  and  content of these  products  continue  to  overlap,  software
developers  increasingly may become subject to infringement claims.  Although we
believe  that we make  reasonable  efforts to ensure  that our  products  do not
violate the  intellectual  property rights of others,  it is possible that third
parties   still  may  claim   infringement.   From  time  to  time,  we  receive
communications  from third  parties  regarding  such claims.  Existing or future
infringement  claims against us, whether valid or not, may be time consuming and
expensive to defend.  Intellectual  property litigation or claims could force us
to do one or more of the following:

     o    cease  selling,  incorporating  or using  products  or  services  that
          incorporate the challenged intellectual property;
     o    obtain  a  license  from  the  holder  of the  infringed  intellectual
          property,  which license, if available at all, may not be available on
          commercially favorable terms; or
     o    redesign our interactive entertainment software products,  possibly in
          a manner that reduces their commercial appeal.

     Any of these actions may cause  material harm to our business and financial
results.

OUR SOFTWARE MAY BE SUBJECT TO GOVERNMENTAL RESTRICTIONS OR RATING SYSTEMS.

     Legislation is  periodically  introduced at the state and federal levels in
the United  States and in foreign  countries to establish a system for providing
consumers with information about graphic violence and sexually explicit material
contained in interactive  entertainment  software  products.  In addition,  many
foreign  countries  have laws that  permit  governmental  entities to censor the
content  of  interactive  entertainment  software.  We  believe  that  mandatory
government-run  rating systems eventually will be adopted in many countries that
are  significant  markets  or  potential  markets  for our  products.  We may be
required  to modify our  products to comply  with new  regulations,  which could
delay the release of our products in those countries.

     Due to the  uncertainties  regarding such rating systems,  confusion in the
marketplace  may occur,  and we are unable to predict what effect,  if any, such
rating  systems  would have on our  business.  In addition to such  regulations,
certain  retailers  have in the  past  declined  to stock  some of our  products
because they believed that the content of the packaging  artwork or the products
would be offensive to the retailer's  customer base. While to date these actions
have not caused material harm to our business, we cannot assure you that similar
actions by our  distributors or retailers in the future would not cause material
harm to our business.

SOME PROVISIONS OF OUR CHARTER DOCUMENTS MAY MAKE TAKEOVER  ATTEMPTS  DIFFICULT,
WHICH COULD  DEPRESS THE PRICE OF OUR STOCK AND INHIBIT OUR ABILITY TO RECEIVE A
PREMIUM PRICE FOR YOUR SHARES.

     Our  Board of  Directors  has the  authority,  without  any  action  by the
stockholders,  to issue up to 5,000,000 shares of preferred stock and to fix the
rights  and  preferences  of  such  shares.  In  addition,  our  certificate  of
incorporation and bylaws contain provisions that:

     o    eliminate the ability of stockholders to act by written consent and to
          call a special meeting of stockholders; and
     o    require  stockholders  to give advance notice if they wish to nominate
          directors or submit proposals for stockholder approval.

     These provisions may have the effect of delaying, deferring or preventing a
change in control,  may  discourage  bids for our common stock at a premium over
its market price and may adversely  affect the market price,  and the voting and
other rights of the holders, of our common stock.

OUR STOCK PRICE IS VOLATILE.

     The trading price of our common stock has  previously  fluctuated and could
continue  to  fluctuate  in  response  to factors  that are  largely  beyond our
control,  and  which  may  not  be  directly  related  to the  actual  operating
performance of our business, including:


                                       34





     o    general conditions in the computer, software, entertainment,  media or
          electronics industries;
     o    changes in earnings estimates or buy/sell recommendations by analysts;
     o    investor  perceptions and expectations  regarding our products,  plans
          and strategic position and those of our competitors and customers; and
     o    price and trading  volume  volatility of the broader  public  markets,
          particularly the high technology sections of the market.

WE DO NOT PAY DIVIDENDS ON OUR COMMON STOCK.

     We have  not  paid  any  cash  dividends  on our  common  stock  and do not
anticipate paying dividends in the foreseeable future.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We do not have any  derivative  financial  instruments  as of September 30,
2002.  However, we are exposed to certain market risks arising from transactions
in the normal course of business,  principally  the risk associated with foreign
currency fluctuations. We do not hedge our risk associated with foreign currency
fluctuations.

INTEREST RATE RISK

     Our  interest  rate  risk is due to our  working  capital  lines of  credit
typically  having an  interest  rate based on either  the  bank's  prime rate or
LIBOR.  Currently,  we  do  not  have  a  line  of  credit,  but  we  anticipate
establishing a line of credit in the future.  With the consummation of the Shiny
sale on April 30, 2002 we retired all of our outstanding  interest  bearing debt
and provided a note payable with an interest  rate of 6 percent per annum due in
2003 to a party to the transaction.

FOREIGN CURRENCY RISK

     Our  earnings  are  affected  by  fluctuations  in the value of our foreign
subsidiary's  functional  currency,  and by  fluctuations  in the  value  of the
functional  currency of our  foreign  receivables,  primarily  from  Virgin.  We
recognized  foreign  exchange  gains of $82,000 and losses of $51,000 during the
nine months  ended  September  30,  2002 and 2001,  respectively,  primarily  in
connection with foreign exchange fluctuations in the timing of payments received
on accounts receivable from Virgin.

ITEM 4.    CONTROLS AND PROCEDURES

EVALUATION OF CONTROLS AND PROCEDURES

     We maintain disclosure  controls and procedures,  which we have designed to
ensure that  material  information  related to  Interplay  Entertainment  Corp.,
including our consolidated subsidiaries, is disclosed in our public filings on a
regular basis. In response to recent  legislation and proposed  regulations,  we
reviewed  our  internal  control  structure  and  our  disclosure  controls  and
procedures.  We believe our pre-existing  disclosure controls and procedures are
adequate to enable us to comply with our disclosure obligations.

     Within  90  days  prior  to the  filing  of  this  report,  members  of our
management,  including our Chief  Executive  Officer and interim Chief Financial
Officer,  Herve Caen, evaluated the effectiveness of the design and operation of
our disclosure  controls and procedures.  Based upon that  evaluation,  Mr. Caen
concluded that our  disclosure  controls and procedures are effective in causing
material information to be recorded,  processed,  summarized and reported by our
management  on a timely basis and to ensure that the quality and  timeliness  of
our public disclosures complies with our SEC disclosure obligations.

CHANGES IN CONTROLS AND PROCEDURES

     There were no  significant  changes in our  internal  controls  or in other
factors that could  significantly  affect these internal controls after the date
of our most recent evaluation.


                                       35





PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

     We are involved in various legal proceedings, claims and litigation arising
in the  ordinary  course  of  business,  including  disputes  arising  over  the
ownership of intellectual property rights and collection matters. In the opinion
of  management,  the  outcome of known  routine  claims will not have a material
adverse effect on our business, financial condition or results of operations.

     On September 16, 2002, Knight Bridging Korea Co., Ltd ("KBK") filed a $98.8
million  complaint for damages against both Infogrames,  Inc. and our subsidiary
GamesOnline.com,  Inc.,  alleging,  among  other  things,  breach  of  contract,
misappropriation  of trade  secrets,  breach of  fiduciary  duties and breach of
implied  covenant of good faith in connection  with an  electronic  distribution
agreement  dated  November  2001 between KBK and  GamesOnline.com,  Inc. KBK has
alleged that  GamesOnline.com,  Inc. failed to timely deliver to KBK assets to a
product, and that it improperly disclosed confidential  information about KBK to
Infogrames.  We believe  this  complaint  is without  merit and will  vigorously
defend our position.

ITEM 5.    OTHER INFORMATION

     On October 9, 2002, our common stock was delisted from The Nasdaq  SmallCap
Market due to our failure to meet certain minimum listing requirements and began
trading on the NASD-operated Over-the-Counter Bulletin Board.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K
     (a) Exhibits - The following exhibits are filed as part of this report:

     Exhibit
     Number       Exhibit Title
     ------       -------------
     10.1         Video  Game  Distribution  Agreement  by and  between  Vivendi
                  Universal  Games,   Inc.  and  Interplay  Entertainment  Corp.
                  dated August 9, 2002. *
     10.2         Letter of Intent by and between Vivendi  Universal Games, Inc.
                  and  Interplay  Entertainment  Corp. dated  August 9,  2002. *
     10.3         Letter  Agreement  and  Amendment  #2 by and  between  Vivendi
                  Universal  Games,  Inc.   and  Interplay  Entertainment  Corp.
                  dated August 29, 2002. *
     10.4         Letter  Agreement  and  Amendment  #3 by and  between  Vivendi
                  Universal  Games, Inc. and Interplay Entertainment Corp. dated
                  September 12, 2002. *
     99.1         Management's certification of financial statements.

* Certain portions of this agreement have been omitted and filed separately with
the  Securities  and  Exchange  Commission  pursuant  to a request  for an order
granting  confidential  treatment  pursuant to Rule 406 of the General Rules and
Regulations under the Securities Act of 1933, as amended.


     (b)   Reports on Form 8-K

           None.


                                       36






                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



                                         INTERPLAY ENTERTAINMENT CORP.


Date:  November 19, 2002                 By:       /s/ HERVE CAEN
                                               ---------------------------------
                                               Herve Caen,
                                               Chief Executive Officer and
                                               Interim Chief Financial Officer
                                               (Principal Executive and
                                               Financial and Accounting Officer)


                                       37





                        Certification of CEO Pursuant to
                 Securities Exchange Act Rules 13a-14 and 15d-14
                             as Adopted Pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002

I, Herve Caen, certify that:

         1. I have  reviewed  this  quarterly  report on Form 10-Q of  Interplay
Entertainment Corp.;

         2. Based on my knowledge,  this  quarterly  report does not contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the  statements  made,  in light of the  circumstances  under which such
statements  were made, not misleading with respect to the period covered by this
quarterly report;

         3. Based on my knowledge, the financial statements, and other financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

         4. The registrant's other certifying officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

                  a) designed such disclosure  controls and procedures to ensure
that material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this quarterly report is being prepared;

                  b) evaluated the effectiveness of the registrant's  disclosure
controls and  procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

                  c) presented in this quarterly  report our  conclusions  about
the  effectiveness  of the  disclosure  controls  and  procedures  based  on our
evaluation as of the Evaluation Date;

         5. The  registrant's  other  certifying  officers and I have disclosed,
based on our most recent evaluation,  to the registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent function):

                  a) all significant  deficiencies in the design or operation of
internal  controls  which could  adversely  affect the  registrant's  ability to
record, process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

                  b)  any  fraud,   whether  or  not  material,   that  involves
management or other  employees who have a significant  role in the  registrant's
internal controls; and

         6. The registrant's  other certifying  officers and I have indicated in
this quarterly report whether or not there were significant  changes in internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:    November 19, 2002

                                   /s/ Herve Caen
                                   -----------------------
                                   Herve Caen
                                   Chief Executive Officer


                                       38





                    Certification of Interim CFO Pursuant to
                 Securities Exchange Act Rules 13a-14 and 15d-14
                             as Adopted Pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002

I, Herve Caen, certify that:

         1. I have  reviewed  this  quarterly  report on Form 10-Q of  Interplay
Entertainment Corp.;

         2. Based on my knowledge,  this  quarterly  report does not contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the  statements  made,  in light of the  circumstances  under which such
statements  were made, not misleading with respect to the period covered by this
quarterly report;

         3. Based on my knowledge, the financial statements, and other financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

         4. The registrant's other certifying officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

                  a) designed such disclosure  controls and procedures to ensure
that material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this quarterly report is being prepared;

                  b) evaluated the effectiveness of the registrant's  disclosure
controls and  procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

                  c) presented in this quarterly  report our  conclusions  about
the  effectiveness  of the  disclosure  controls  and  procedures  based  on our
evaluation as of the Evaluation Date;

         5. The  registrant's  other  certifying  officers and I have disclosed,
based on our most recent evaluation,  to the registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent function):

                  a) all significant  deficiencies in the design or operation of
internal  controls  which could  adversely  affect the  registrant's  ability to
record, process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

                  b)  any  fraud,   whether  or  not  material,   that  involves
management or other  employees who have a significant  role in the  registrant's
internal controls; and

         6. The registrant's  other certifying  officers and I have indicated in
this quarterly report whether or not there were significant  changes in internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:    November 19, 2002

                                   /s/ Herve Caen
                                   -------------------------------
                                   Herve Caen
                                   Interim Chief Financial Officer


                                       39