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 JUNE 30, 2003

                                       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  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). Yes [_] No [X].

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 August 8, 2003
             -----                      ----------------------------------------

Common Stock, $0.001 par value                         93,849,176





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                                    FORM 10-Q

                                  JUNE 30, 2003

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




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

Item 1.     Financial Statements

            Condensed Consolidated Balance Sheets as of
            June 30, 2003 (unaudited) and December 31, 2002                 3

            Condensed Consolidated Statements of Operations
            for the Three and Six Months ended June 30, 2003
            and 2002 (unaudited)                                            4

            Condensed Consolidated Statements of Cash Flows
            for the Three and Six Months ended June 30, 2003
            and 2002 (unaudited)                                            5

            Notes to Condensed Consolidated Financial
            Statements (unaudited)                                          6

Item 2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations                            14

Item 3.     Quantitative and Qualitative Disclosures About
            Market Risk                                                    24

Item 4.     Controls and Procedures                                        24

PART II.    OTHER INFORMATION

Item 1.     Legal Proceedings                                              24

Item 6.     Exhibits and Reports on Form 8-K                               25

SIGNATURES                                                                 26


                                       2





                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

                                                        JUNE 30,    DECEMBER 31,
                                                          2003           2002
                                                       ---------      ---------
                                                      (Unaudited)
                      ASSETS
Current Assets:
     Cash ........................................     $     665      $     134
     Trade receivables from related parties,
         net of allowances of $2,531 and
         $231, respectively ......................         1,895          2,506
     Trade receivables, net of allowances
         of $683 and $855, respectively ..........            41            170
     Inventories .................................           447          2,029
     Prepaid licenses and royalties ..............         1,623          5,129
     Other current assets ........................           972          1,200
                                                       ---------      ---------
         Total current assets ....................         5,643         11,168

Property and equipment, net ......................         2,760          3,130
                                                       ---------      ---------
                                                       $   8,403      $  14,298
                                                       =========      =========

     LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
     Current debt ................................     $   1,426      $   2,082
     Accounts payable ............................         7,760          9,241
     Accrued royalties ...........................         4,112          4,775
     Other accrued liabilities ...................          --            1,039
     Advances from distributors and others .......           111            101
     Advances from related parties ...............         4,730          3,550
     Payables to related parties .................         3,992          7,440
                                                       ---------      ---------
          Total current liabilities ..............        22,131         28,228
Commitments and contingencies

Stockholders' Deficit:
     Common stock ................................            94             94
     Paid-in capital .............................       121,639        121,637
     Accumulated deficit .........................      (135,593)      (135,793)
     Accumulated other comprehensive income ......           132            132
                                                       ---------      ---------
          Total stockholders' deficit ............       (13,728)       (13,930)
                                                       ---------      ---------
                                                       $   8,403      $  14,298
                                                       =========      =========


                             See accompanying notes.


                                       3






                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

                                    THREE MONTHS ENDED       SIX MONTHS ENDED
                                         JUNE 30,                 JUNE 30,
                                   --------------------    --------------------
                                     2003        2002        2003        2002
                                   --------    --------    --------    --------
                                     (In thousands, except per share amounts)

Net revenues ....................  $    341    $  1,812    $    913    $ 11,193
Net revenues from related party
  distributors ..................       928      10,030      19,118      16,024
                                   --------    --------    --------    --------
   Total net revenues ...........     1,269      11,842      20,031      27,217
Cost of goods sold ..............     1,114      10,602       8,099      15,079
                                   --------    --------    --------    --------
   Gross profit .................       155       1,240      11,932      12,138

Operating expenses:
   Marketing and sales ..........       354       2,688         475       4,342
   General and administrative ...     1,269       1,819       3,632       4,835
   Product development ..........     3,910       3,848       7,588       8,546
                                   --------    --------    --------    --------
      Total operating expenses ..     5,533       8,355      11,695      17,723
                                   --------    --------    --------    --------
Operating income (loss) .........    (5,378)     (7,115)        237      (5,585)

Other income (expense):
    Interest expense ............       (32)       (887)        (83)     (1,829)
    Gain on sale of Shiny .......      --        28,781        --        28,781
    Other .......................        34          14          46         921
                                   --------    --------    --------    --------

Income (loss) before benefit
  for income taxes ..............    (5,376)     20,793         200      22,288
Benefit for income taxes ........      --            75        --            75
                                   --------    --------    --------    --------
Net income (loss) ...............  $ (5,376)   $ 20,868    $    200    $ 22,363
                                   --------    --------    --------    --------

Cumulative dividend on
  participating preferred stock .  $   --      $   --      $   --      $    133
                                   --------    --------    --------    --------

Net income (loss) available to
  common stockholders ...........  $ (5,376)   $ 20,868    $    200    $ 22,230
                                   ========    ========    ========    ========

Net income (loss) per common
  share:
    Basic .......................  $  (0.06)   $   0.22    $   --      $   0.30
                                   ========    ========    ========    ========
    Diluted .....................  $  (0.06)   $   0.22    $   --      $   0.30
                                   ========    ========    ========    ========

Shares used in calculating net
  income (loss) per common share:
    Basic .......................    93,849      93,095      93,849      73,873
                                   ========    ========    ========    ========
    Diluted .....................    93,849      93,095      93,849      73,873
                                   ========    ========    ========    ========



                             See accompanying notes.


                                       4





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                            SIX MONTHS ENDED
                                                                JUNE 30,
                                                         ----------------------
                                                           2003          2002
                                                         --------      --------
Cash flows from operating activities:                        (In thousands)
   Net income ......................................     $    200      $ 22,363
   Adjustments to reconcile net income to
      cash provided by operating
      activities:
      Depreciation and amortization ................          696           880
      Noncash expense for stock options ............         --              33
      Non-cash interest expense ....................           60         1,544
      Write-off of prepaid licenses and
         royalties .................................        2,379         2,100
      Gain on sale of Shiny ........................         --         (28,781)
      Other ........................................         --             (53)
      Changes in operating assets and
         liabilities:
         Trade receivables from related
            parties ................................          611          (888)
         Trade receivables, net ....................          129         1,495
         Inventories ...............................        1,582           299
         Prepaid licenses and royalties ............        1,127         1,119
         Other current assets ......................          228           603
         Accounts payable ..........................       (1,481)       (1,326)
         Accrued royalties .........................         (663)       (4,497)
         Other accrued liabilities .................       (1,039)          321
         Payables to related parties ...............       (3,448)        1,852
         Advances ..................................        1,190       (19,719)
                                                         --------      --------
            Net cash provided by operating
               activities ..........................        1,571       (22,655)
                                                         --------      --------

Cash flows from investing activities:
   Purchase of property and equipment ..............         (326)          (22)
   Proceeds from sale of Shiny .....................         --          27,420
                                                         --------      --------
            Net cash used in investing
               activities ..........................         (326)       27,398
                                                         --------      --------

Cash flows from financing activities:
   Net payment on line of credit ...................         --          (1,576)
   (Repayment) borrowings from former
      Chairman .....................................         --          (3,218)
   Net proceeds from issuance of common
      stock ........................................            2             3
   Repayment of note payable .......................         (716)         --
   Proceeds from exercise of stock options .........         --              86
                                                         --------      --------
            Net cash provided by (used in)
               financing activities ................         (714)       (4,705)
                                                         --------      --------
      Net increase in cash .........................          531            38
Cash, beginning of period ..........................          134           119
                                                         --------      --------
Cash, end of period ................................     $    665      $    157
                                                         ========      ========

Supplemental cash flow information:
    Cash paid for:
            Interest ...............................     $     22      $    278

                             See accompanying notes.


                                       5





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2003


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, 2002
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  condensed  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, 2002 as filed with the Securities and Exchange Commission.

FACTORS AFFECTING FUTURE PERFORMANCE AND GOING CONCERN

     The Company's  independent  public  accountants  included a "going concern"
explanatory  paragraph in their audit  report  attached to the December 31, 2002
financial  statements  which had been  prepared  assuming  that the Company will
continue as a going concern.

     The Company has incurred  substantial  historical  operating losses through
June 30, 2003,  and at that date, had a  stockholders'  deficit of $13.7 million
and a working  capital  deficit of $16.5 million.  The Company has  historically
funded its ongoing operations  primarily from existing  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 the Hunter  franchise in February 2003, for $15.0 million.
Furthermore,  the Company is currently in negotiations with Virgin to modify the
terms  of  its  distribution  agreement  relating  to an  upcoming  title.  Upon
consummation  of the  agreement,  Virgin  would  provide the Company with a cash
advance of approximately  $750,000.  However, there can be no assurance that the
Company  will be able to complete  this  transaction  and  therefore  obtain any
potential cash advance.  Additionally,  in August 2002,  the Company's  Board of
Directors  established  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.

     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
                                  JUNE 30, 2003


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 condensed  consolidated  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 condensed
consolidated  financial  statements  include,  among  others,  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  condensed
consolidated  financial  statements  to conform to  classifications  used in the
current period.

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,  Vivendi,  which owns  approximately  5 percent of the outstanding
shares of the  Company's  common  stock,  and Virgin  Interactive  Entertainment
Limited ("Virgin"), which changed its name to Avalon Interactive on July 1, 2003
and is a subsidiary of Titus, the Company's largest stockholder.

     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.

     The Emerging Issues Task Force ("EITF") issued EITF 01-09 in November 2001.
The  pronouncement  codifies and reconciles the consensus reached on EITF 00-14,
00-22 and 00-25,  which  addresses the  recognition,  measurement and profit and
loss account  classification of certain selling  expenses.  The adoption of this
issue has resulted in the reclassification of certain selling expenses including
sales incentives,  slotting fees, buydowns and distributor payments from cost of
sales and administrative expenses to a reduction in sales.  Additionally,  prior
period amounts were reclassified to conform to the new requirements.  The impact
of this  pronouncement  did not result in a material  reduction of net sales for
the six  months  ended  June 30,  2003 and 2002,  respectively.  These  amounts,


                                       7





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED
                                  JUNE 30, 2003


consisting  principally  of  promotional  allowances  to  the  Company's  retail
customers were previously recorded as sales and marketing  expenses;  therefore,
there was no impact to net income for any period.

STOCK-BASED COMPENSATION

     At June 30, 2003, the Company has three stock-based  employee  compensation
plans.   The  Company  accounts  for  those  plans  under  the  recognition  and
measurement  principles of APB Opinion No. 25,  "Accounting  for Stock Issued to
Employees,"  and  related  Interpretations.   The  Company  did  not  incur  any
stock-based  employee  compensation cost for the three and six months ended June
30, 2003 and 2002,  respectively.  The following table illustrates the effect on
net income  (loss) and  earnings  (loss) per  common  share if the  Company  had
applied  the fair  value  recognition  provisions  of FASB  Statement  No.  123,
"Accounting for Stock-Based Compensation," to stock-based employee compensation.

                                    THREE MONTHS ENDED      SIX MONTHS ENDED
                                         JUNE 30,                JUNE 30,
                                   --------------------   --------------------
                                     2003        2002       2003        2002
                                   --------    --------   --------    --------
                                (Dollars in thousands, except per share amounts)
Net income (loss) available
   to common stockholders, as
   reported                        $ (5,376)   $ 20,868   $    200    $ 22,230
Pro forma compensation expense           65         111         96          87
                                   --------    --------   --------    --------
Pro forma net income (loss)
   available to common
   stockholders                    $ (5,441)   $ 20,757   $    104    $ 22,143
                                   ========    ========   ========    ========
Earnings (loss) per share, as
reported
   Basic                           $  (0.06)   $   0.22   $   --      $   0.30
   Diluted                         $  (0.06)   $   0.22   $   --      $   0.30

Earnings (loss) per share, pro
forma
   Basic                           $  (0.06)   $   0.22   $   --      $   0.30
   Diluted                         $  (0.06)   $   0.22   $   --      $   0.30

RECENT ACCOUNTING PRONOUNCEMENTS

     Recent accounting pronouncements discussed in the notes to the December 31,
2002  audited  consolidated  financial  statements,  filed  previously  with the
Securities  and  Exchange  Commission  in Form 10-K,  that were  required  to be
adopted during the period ending June 30, 2003 did not have a significant impact
on the Company's financial statements.

NOTE 2.  INVENTORIES

     Inventories consist of the following:
                                                     JUNE 30,      DECEMBER 31,
                                                      2003            2002
                                                     ------          ------
                                                      (Dollars in thousands)
     Packaged software ....................          $  447          $2,029
                                                     ======          ======


                                       8





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED
                                  JUNE 30, 2003


NOTE 3.  PREPAID LICENSES AND ROYALTIES

     Prepaid licenses and royalties consist of the following:

                                                        JUNE 30,   DECEMBER 31,
                                                          2003        2002
                                                         ------      ------
                                                       (Dollars in thousands)
     Prepaid royalties for titles in
        development ...............................      $1,323      $4,644
     Prepaid royalties for shipped titles,
        net of amortization .......................        --           431
     Prepaid licenses and trademarks,
        net of amortization .......................         300          54
                                                         ------      ------
                                                         $1,623      $5,129
                                                         ======      ======

     Amortization of prepaid licenses and royalties is included in cost of goods
sold and totaled  $0.6  million and $4.5 million for the three months ended June
30,  2003 and 2002,  respectively.  For the six months  ended June 30,  2003 and
2002,  amortization of prepaid licenses and royalties was $6.0 million and $5.6,
respectively,  and included amounts amortized in connection with the sale of the
Company's  Hunter franchise to Vivendi (Note 7). 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 $0.6 million and $2.1 million for the three
months  ended June 30, 2003 and 2002,  and $2.4 million and $2.1 million for the
six months ended June 30, 2003 and 2002, respectively.

NOTE 4.  ADVANCES FROM DISTRIBUTORS AND OTHERS

Advances from distributors and OEMs consist of the following:

                                                        JUNE 30,   DECEMBER 31,
                                                          2003        2002
                                                         ------      ------
                                                       (Dollars in thousands)
     Advances for other distribution
        rights ....................................      $  111      $  101
                                                         ======      ======

     Net advance from Vivendi distribution
        agreements ................................      $4,730      $3,550
                                                         ======      ======

     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 was to 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 provided Titus with a
guarantee under this  agreement,  which provided that in the event Titus did not
achieve gross sales from the  underlying  properties of at least $3.5 million by
June 25, 2003,  and the  shortfall  was not the result of Titus'  failure to use
best commercial efforts,  the Company was to pay to Titus the difference between
$3.5  million and the actual gross sales  achieved by Titus,  not to exceed $2.0
million.  In April 2003,  the Company  entered into a rescission  agreement 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  terminated  all  executory  obligations
including,  without limitation,  the Company's obligation to pay Titus up to the
$2 million guarantee.


                                       9





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED
                                  JUNE 30, 2003


NOTE 5.  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 the 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.  In August 2003, KBK amended its complaint to include the Company as
a defendant.  The Company believes this complaint is without merit and continues
to vigorously defend its position.

NOTE 6.  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     SIX MONTHS ENDED
                                             JUNE 30,             JUNE 30,
                                      --------------------   -------------------
                                        2003        2002       2003       2002
                                      --------    --------   --------   --------
                                      (In thousands, except per share amounts)

Net income (loss) available to
   common stockholders ............   $ (5,376)   $ 20,868   $    200   $ 22,230
                                      --------    --------   --------   --------
Shares used to compute net
income (loss) per share:
   Weighted-average common shares .     93,849      93,095     93,849     73,873
   Dilutive stock equivalents .....       --          --         --         --
                                      --------    --------   --------   --------
   Dilutive potential common
      shares ......................     93,849      93,095     93,849     73,873
                                      ========    ========   ========   ========
Net income (loss) per share:
   Basic ..........................   $  (0.06)   $   0.22   $   --     $   0.30
   Diluted ........................   $  (0.06)   $   0.22   $   --     $   0.30
                                      --------    --------   --------   --------


     There were  options and warrants  outstanding  to purchase  10,411,218  and
11,268,933 shares of common stock at June 30, 2003 and 2002, respectively, which
were  excluded  from the  earnings per share  computation  for the three and six
months ended June 30, 2003 and 2002, as the exercise  price was greater than the
average market price of the common shares.  The weighted  average exercise price
of the outstanding  stock options and common stock warrants at June 30, 2003 and
2002 was $1.93 and $2.05, respectively.


                                       10





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED
                                  JUNE 30, 2003


NOTE 7.  RELATED PARTIES

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

                                                        JUNE 30,    DECEMBER 31,
                                                          2003            2002
                                                        -------         -------
                                                         (Dollars in thousands)
Receivables from related parties:
        Virgin .................................        $ 3,029         $ 2,050
        Vivendi ................................            936             487
        Titus ..................................            461             200
        Return allowance .......................         (2,531)           (231)
                                                        -------         -------
        Total ..................................        $ 1,895         $ 2,506
                                                        =======         =======

Payables to related parties:
        Virgin .................................        $   498         $ 1,797
        Vivendi ................................          3,315           5,322
        Titus ..................................            179             321
                                                        -------         -------
        Total ..................................        $ 3,992         $ 7,440
                                                        =======         =======


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 zero and $19,000 for
the three months ended June 30, 2003 and 2002 and $5,000 and $19,000 for the six
months ended June 30, 2003 and 2002, respectively.

     Amounts  due to Titus at June 30,  2003 and  December  31,  2002  consisted
primarily of trade payables.

     In March  2003,  the  Company  entered  into a note  receivable  with Titus
Software  Corp.  ("TSC"),  a subsidiary of Titus,  for $226,000.  The note earns
interest at 8 percent per annum and is due in February 2004. The note is secured
by (i) 4 million shares of our common stock held by Titus,  (ii) TSC's rights in
and to a note receivable due from the President of Interplay and (iii) rights in
and to TSC's most current video game title releases during 2003 and 2004. In May
2003,  the  Company's  board of  directors  rescinded  the note  receivable  and
demanded repayment of the $226,000 from TSC. The balance on the note receivable,
with accrued interest, at June 30, 2003 was $227,000.

     In April 2003, the Company paid Europlay I, LLC  ("Europlay"),  a financial
advisor originally retained by Titus, and subsequently  retained by the Company,
$448,000 in connection with services provided by Europlay to the Company.

     In May 2003, the Company's Chief Executive  Officer  instructed the Company
to pay TSC  $60,000 to cover  legal fees in  connection  with a lawsuit  against
Titus. As a result of the payment, the CEO requested that the Company credit the
$60,000 to amounts owed to him by the Company arising from expenses  incurred in
connection with providing services to the Company.  The Company's  management is
in the  process  of  investigating  the  details of the  transaction,  including
independent counsel review, in order to properly record the transaction.


                                       11





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED
                                  JUNE 30, 2003


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, the Commonwealth of Independent States, Africa and the Middle East for a
seven-year period ending in February 2006,  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.  In  connection  with the  International  Distribution  Agreement,  the
Company subleased office space from Virgin through March 2003.

     In connection with the International  Distribution  Agreement,  the Company
incurred  distribution  commission expense of $15,000 and $200,000 for the three
months ended June 30, 2003 and 2002,and  $63,000 and $300,000 for the six months
ended June 30, 2003 and 2002, respectively.  In addition, the Company recognized
overhead  fees of zero  dollars and $300,000 for the three months ended June 30,
2003 and 2002,  and zero  dollars and $500,000 for the six months ended June 30,
2003 and 2002, 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.  The  Company  does  not  anticipate  releasing  the  title  and does not
anticipate any further transactions under this agreement. In connection with the
Product  Publishing  Agreement with Virgin,  the Company earned zero dollars and
$39,000 in connection with performing  publishing and  distribution  services on
behalf of Virgin for the three  months  ended June 30, 2003 and 2002 and for the
six months  ended June 30, 2003 and 2002,  the Company  earned zero  dollars and
$39,000, respectively.

     In June  1997,  the  Company  entered  into a  Development  and  Publishing
Agreement  with  Confounding  Factor,  a game  developer,  in which it agreed to
commission  the  development  of the game "Galleon" in exchange for an exclusive
worldwide  license to fully  exploit the game and all  derivates  including  all
publishing and  distribution  rights.  Subsequently,  in March 2002, the Company
entered  into a Term Sheet with  Virgin,  pursuant to which  Virgin  assumed all
responsibility  for future milestone  payments to Confounding Factor to complete
development of "Galleon" and Virgin acquired  exclusive  rights to ship the game
in certain  territories.  Virgin paid an initial $511,000 to Confounding Factor,
but then ceased making the required payments. Subsequently, Virgin proposed that
the Company  refund the $511,000 to Virgin and void the Term Sheet  (except with
respect to Virgin's rights to publish  Galleon in Japan),  which the Independent
Committee of the  Company's  Board of Directors  rejected.  While  reserving its
rights vis-a-vis Virgin, the Company then resumed making payments to Confounding
Factor to  protect  its  interests  in  "Galleon,"  and since that time has been
providing  production  assistance to the developer in order to finalize the Xbox
version of the game, which the Company expects to release in its fourth quarter.
As of March 2003, the Company met all of the remaining financial  obligations to
Confounding  Factor.  The Company is currently  negotiating  a  settlement  with
Virgin regarding the publishing rights to "Galleon".

     In January 2003,  the Company  entered into a waiver with Virgin related to
the  distribution  of  a  video  game  title  in  which  it  sold  its  European
distribution  rights to Vivendi.  In consideration for Virgin  relinquishing its
rights,  the Company paid Virgin  $650,000 and will pay Virgin 50 percent of all
proceeds in excess of the advance  received from  Vivendi.  As of June 30, 2003,
Vivendi has not reported sales exceeding the minimum guarantee.

     In  February  2003,  Virgin  Interactive   Entertainment  (Europe)  Limited
("Virgin  Europe"),  the  operating  subsidiary  of  Virgin  filed for a Company
Voluntary Arrangement, or CVA, a process of reorganization in the United Kingdom
which must be approved by Virgin's  creditors.  Included in amounts owed, Virgin
reported it owed the Company  approximately $1.8 million under the International
Distribution  Agreement,  which the  Company  has  fully  reserved  for.  Virgin
Europe's  creditors rejected the CVA. On May 9, 2003, the Company received a new
proposed  CVA to vote on for  approval by Virgin  Europe's  creditors on May 19,
2003.  The  revised  CVA was  approved  and under the CVA,  Virgin  will pay the
Company  approximately  $241,000  per quarter  beginning  in January  2004.  The
Company  does not know  what  affect  the  approval  of the CVA will have on its
ability to collect  amounts owed from  Virgin.  If Virgin is not able to operate
under the new CVA, the Company expects Virgin to cease operations and liquidate,
in which event it will most likely not receive any amounts  presently  due it by
Virgin, and will not have a distributor for its products in Europe and the other
territories in which Virgin presently distributes its products. On July 1, 2003,
Virgin changed its name to Avalon Interactive.


                                       12





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES
  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED
                                  JUNE 30, 2003


     In March  2003,  the Company  made a  settlement  payment of  approximately
$320,000 to a third-party  on behalf of Virgin Europe to protect the validity of
certain license rights and to avoid potential third-party liability from various
licensors  of its  products.  In  connection  with the  settlement,  the Company
incurred legal fees of $80,000.  Consequently,  Virgin owes the Company $400,000
pursuant to the  indemnification  provisions of the  International  Distribution
Agreement, which the Company has fully reserved for.

VIVENDI UNIVERSAL GAMES, INC.

     In  February  2003,  the  Company  sold to Vivendi  Universal  Games,  Inc.
("Vivendi")  all  future  interactive  entertainment  publishing  rights  to the
"Hunter:  The  Reckoning"  franchise for $15 million,  payable in  installments,
which were fully paid at June 30,  2003.  The Company  retains the rights to the
previously  published  "Hunter:  The  Reckoning"  titles on  Microsoft  Xbox and
Nintendo GameCube.

     In order to improve the Company's  cash flow,  in August 2002,  the Company
entered into a new distribution arrangement with Vivendi,  whereby, Vivendi will
distribute  substantially  all of its 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.  The August 2002  agreement  amended and
superceded the August 2001 distribution agreement with Vivendi. Under the August
2002  agreement,  Vivendi will pay 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 delivery
of a gold  master to  Vivendi,  Vivendi  will pay,  as a  minimum  guarantee,  a
specified  percent of the  projected  amount  due,  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.

     In connection with the  distribution  agreements with Vivendi,  the Company
incurred  distribution  commission  expense of $2.6 million and $1.7 million for
the three  months  ended June 30, 2003 and June 30,  2002,  and $3.9 million and
$2.6  million  for the six  months  ended  June 30,  2003  and  June  30,  2002,
respectively.

NOTE 8.  SEGMENT AND GEOGRAPHICAL INFORMATION

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

     Net revenues by geographic regions were as follows:



                           THREE MONTHS ENDED JUNE 30,                            SIX MONTHS ENDED JUNE 30,
                --------------------------------------------------    --------------------------------------------------
                         2003                       2002                       2003                      2002
                -----------------------    -----------------------    -----------------------   ------------------------
                  AMOUNT      PERCENT       AMOUNT       PERCENT        AMOUNT      PERCENT       AMOUNT       PERCENT
                -----------  ----------    ----------   ----------    -----------  ----------   ------------  ----------
                                                        (Dollars in thousands)
                                                                                            
North America     $  1,015          80 %    $  8,103           68 %     $  2,895          14 %    $  12,569          46 %

Europe                  88           7         1,643           14          1,708           9          2,946          11

Rest of World           70           5           121            1            156           1            268           1

OEM, royalty
and licensing           96           8         1,975           17         15,272          76         11,434          42
                -----------  ----------    ----------   ----------    -----------  ----------   ------------  ----------
                  $  1,269         100 %    $ 11,842          100 %     $ 20,031         100 %    $  27,217         100 %
                ===========  ==========    ==========   ==========    ===========  ==========   ============  ==========



                                       13





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, 2002,  previously  filed with the  Securities  and Exchange
Commission,  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"  in 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 condensed consolidated financial statements, which
have been prepared in accordance with accounting  principles  generally accepted
in the United States. The preparation of these condensed  consolidated 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


                                       14





different   assumptions  or  conditions.   We  believe  the  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 Avalon  Interactive,  formerly known as 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. The amount of reserves ultimately required could differ materially in the
near term from the amounts provided in the accompanying  condensed  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 the
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.


                                       15





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.

RECENT ACCOUNTING PRONOUNCEMENTS

     Recent accounting pronouncements discussed in the notes to the December 31,
2002 audited  financial  statements,  filed  previously  with the Securities and
Exchange  Commission in Form 10-K,  that were required to be adopted  during the
year ending December 31, 2003 did not have a significant impact on our financial
statements.

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                             SIX MONTHS ENDED
                                                        JUNE 30,                                       JUNE 30,
                                  ---------------------------------------------     ---------------------------------------------
                                           2003                    2002                    2003                       2002
                                  --------------------     --------------------     --------------------     --------------------
                                              % OF NET                 % OF NET                 % OF NET                 % OF NET
                                   AMOUNT     REVENUES      AMOUNT     REVENUES      AMOUNT     REVENUES      AMOUNT     REVENUES
                                  --------    --------     --------    --------     --------    --------     --------    --------
                                                                      (Dollars in thousands)
                                                                                                      
Net revenues ..................   $  1,269         100%    $ 11,842         100%    $ 20,031         100%    $ 27,217         100%
Cost of goods sold ............      1,114          88%      10,602          90%       8,099          40%      15,079          55%
                                  --------    --------     --------    --------     --------    --------     --------    --------
Gross profit ..................        155          12%       1,240          10%      11,932          60%      12,138          45%
                                  --------    --------     --------    --------     --------    --------     --------    --------

Operating expenses:
     Marketing and sales ......        354          28%       2,688          23%         475           2%       4,342          16%
     General and administrative      1,269         100%       1,819          15%       3,632          18%       4,835          18%
     Product development ......      3,910         308%       3,848          31%       7,588          38%       8,546          31%
                                  --------    --------     --------    --------     --------    --------     --------    --------
     Total operating expenses .      5,533         436%       8,355          69%      11,695          58%      17,723          65%
                                  --------    --------     --------    --------     --------    --------     --------    --------
Operating income ..............     (5,378)       (425%)     (7,115)        (60%)        237           2%      (5,585)        (21%)

Gain on sale of Shiny .........       --             0%      28,781         243%        --             0%      28,781         106%
Other expense .................          2           0%        (873)         (7%)        (37)         (0%)       (908)         (3%)
                                  --------    --------     --------    --------     --------    --------     --------    --------
Income (loss) before income
   taxes ......................     (5,376)       (424%)     20,793         176%         200        --         22,288          82%
Benefit for income taxes ......       --             0%         (75)         (1%)       --             0%         (75)          0%
                                  --------    --------     --------    --------     --------    --------     --------    --------
Net income ....................   $ (5,376)       (425%)   $ 20,868         176%    $    200           0%    $ 22,363          82%
                                  ========    ========     ========    ========     ========    ========     ========    ========

Net revenues by geographic
region:
     North America ............   $  1,015          80%    $  8,103          68%    $  2,895          15%    $ 12,569          46%
     International ............        158          12%       1,764          15%       1,864           9%       3,214          12%
     OEM, royalty and licensing         96           8%       1,975          17%      15,272          76%      11,434          42%


Net revenues by platform:
     Personal computer ........   $    976          77%    $  2,664          22%    $  1,624           8%    $  6,945          26%
     Video game console .......        197          15%       7,203          61%       3,135          16%       8,838          33%
     OEM, royalty and licensing         96           8%       1,975          17%      15,272          76%      11,434          42%




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

     Net revenues for the three months ended June 30, 2003 were $1.3 million,  a
decrease  of 89  percent  compared  to the same  period in 2002.  This  decrease
resulted from a 88 percent decrease in North American net revenues, a 91 percent
decrease  in  International  net  revenues  and a 95  percent  decrease  in OEM,
royalties and licensing revenues.


                                       16





     North  American  net revenues for the three months ended June 30, 2003 were
$1.0  million.  The decrease in North  American net revenues in the three months
ended June 30,  2003 was mainly due to a 76  percent  decrease  in back  catalog
sales  compared to the 2002  comparable  period as a result of concluding  sales
activity under the August 2001 distribution agreement with Vivendi. Furthermore,
we did not deliver any gold masters to any titles in the three months ended June
30, 2003 compared to releasing  one title in the same period in 2002,  resulting
in a decrease in North  American sales of $9.0 million and a decrease in product
returns and price concessions of $1.9 million as compared to the 2002 comparable
period.  In addition,  the decrease in back catalog sales is due to having fewer
titles to replace titles that have exhausted their useful  commercial  lives and
we have lost the rights to certain  titles that were a part of our back  catalog
and have not  obtained  new titles to replaces  those  titles.  The  decrease in
product returns and price concessions in the three months ended June 30, 2003 as
compared  to the 2002  comparable  period is due to the terms of the August 2002
distribution  agreement with Vivendi,  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 June 30, 2003 were
$0.2 million.  The decrease in  International  net revenues for the three months
ended June 31,  2003 was mainly due to a 75 percent  reduction  in back  catalog
sales.  Our back catalog sales decrease is due to having fewer titles to replace
titles that have  exhausted  their useful  commercial  lives.  Furthermore,  our
titles  distributed by Virgin,  which changed its name to Avalon  Interactive on
July 1, 2003,  had lower sales due to  Virgin's  financial  difficulties,  which
resulted in Virgin filing a Company  Voluntary  Arrangement or CVA, a process of
reorganization in the United Kingdom,  which was accepted by Virgin's  creditors
in May 2003.  Overall,  in the three months  ended June 30, 2003,  we had a $1.8
million  decrease  in  revenue  and an  increase  in product  returns  and price
concessions of $0.2 million compared to the comparable 2002 period.

     OEM, royalty and licensing net revenues for the three months ended June 30,
2003 were $0.1  million,  a decrease  of $1.8  million as  compared  to the same
period in 2002.  OEM net revenues  decreased by $1.1 million in the three months
ended June 30, 2003 as compared to the 2002 comparable  period and licensing net
revenues  decreased by $0.7 million as compared to the 2002  comparable  period.
The decrease in OEM net revenues is a result of our efforts to focus on our core
business  of  developing  and  publishing  video game  titles  for  distribution
directly to the end users and our continued  focus on video game console titles,
which typically are not bundled with other  products.  The decrease in licensing
is due to a decrease in  licensing  activity  during the three months ended June
30, 2003.

     Net revenues for the six months ended June 30, 2003 were $20.0  million,  a
decrease  of 26  percent  compared  to the same  period in 2002.  This  decrease
resulted  from a 77 percent  decrease in North  American  net  revenues and a 42
percent decrease in  International  net revenues offset by a 34 percent increase
in OEM, royalties and licensing revenues.

     North  American  net  revenues  for the six months ended June 30, 2003 were
$2.9  million.  The  decrease in North  American  net revenues in the six months
ended June 30,  2003 was mainly due to a 76  percent  decrease  in back  catalog
sales  compared to the  comparable  2002 period as a result of concluding  sales
activity under the August 2001 distribution  agreement with Vivendi.  During the
six  months  ended  June 30,  2003 we  delivered  one gold  master  compared  to
releasing one title in the  comparable  2002 period,  resulting in a decrease in
North  American  sales of $12.8  million and a decrease  in product  returns and
price  concessions  of $3.2 million in the six months  ended June 30,  2003,  as
compared to the 2002  comparable  period.  Furthermore,  our back catalog  sales
decrease is due to having  fewer  titles to replace  titles that have  exhausted
their useful commercial lives and we have lost the rights to certain titles that
were a part of our back  catalog  and have not  obtained  new titles to replaces
those titles.  The decrease in product returns and price  concessions in the six
months ended June 30, 2003 as compared to the 2002  comparable  period is due to
the terms of the August 2002 distribution  agreement,  whereby Vivendi pays us a
lower per unit rate and in return  assumes all credit,  product return and price
concession risks.

     We expect that our North American  publishing net revenues will decrease in
fiscal 2003 compared to fiscal 2002,  mainly due to decreased unit sales and our
release  of all new  titles  under the  terms of the  August  2002  distribution
agreement with Vivendi.

     International net revenues for the six months ended June 30, 2003 were $1.9
million.  The  decrease in  International  net revenues for the six months ended
June 30, 2003 was mainly due to releasing  three gold masters to three titles to
Vivendi under a one-time  distribution  agreement for the three titles in Europe
with terms similar to the  distribution  arrangement in North  America.  Virgin,
which changed its name to Avalon  Interactive on July 1, 2003,  remains our main
distributor in Europe and will  distribute  our future  releases in Europe under
the terms of our


                                       17





International  Distribution  Agreement, as amended. In addition, the decrease in
International  net  revenues  was  impacted  by a 75 percent  reduction  in back
catalog sales.  Our back catalog sales decrease is due to having fewer titles to
replace titles that have exhausted their useful commercial  lives.  Furthermore,
our titles  distributed  by Virgin  had lower  sales due to  Virgin's  financial
difficulties, which resulted in Virgin filing a Company Voluntary Arrangement or
CVA, a process of reorganization in the United Kingdom.  Overall,  we had a $1.9
million  decrease in revenue  offset by a decrease in product  returns and price
concessions  of $0.6 million in the six months ended June 30, 2003,  as compared
to the 2002 comparable period.

     We expect that our  International  publishing net revenues will increase in
fiscal 2003 as  compared to fiscal  2002,  mainly due to  increased  unit sales.
However,  if Virgin is not able to  reorganize  and  liquidates,  we may need to
obtain a new European  distributor in a short amount of time. If we are not able
to engage a new  distributor,  it could have a material  negative  impact on our
European sales.

     OEM,  royalty and  licensing net revenues for the six months ended June 30,
2003 were $15.2  million,  an increase  of $3.9  million as compared to the same
period in 2002.  OEM net  revenues  decreased  by $2.0 million in the six months
ended June 30, 2003 as compared to the 2002 comparable  period and licensing net
revenues  increased by $6.2 million as compared to the 2002 period. The decrease
in OEM net revenues is a result of our efforts to focus on our core  business of
developing and  publishing  video game titles for  distribution  directly to end
users and our continued focus on video game console titles,  which typically are
not bundled with other  products.  The six months  ended June 30, 2003  included
revenue related to the sale of all future interactive  entertainment  publishing
rights to the "Hunter:  The Reckoning"  franchise for $15 million. We retain the
rights to the previously  published "Hunter:  The Reckoning" titles on Microsoft
Xbox and Nintendo  GameCube.  Our 2002 licensing net revenues  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 a 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 six months ended June
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.

     We expect that OEM,  royalty and licensing net revenues in fiscal 2003 will
increase  compared  to fiscal 2002 as a result of  recording  the $15 million in
revenue  resulting  from the sale of the Hunter video game franchise in February
2003.

PLATFORM NET REVENUES

     PC net revenues for the three months ended June 30, 2003 were $1.0 million,
a decrease of 63 percent compared to the same period in 2002. The decrease in PC
net revenues in the three months ended June 30, 2003 was  primarily due to lower
back  catalog  sales.  Video game  console net  revenues  were $0.2  million,  a
decrease of 97 percent for the three months ended June 30, 2003  compared to the
same period in 2002,  due to not  delivering  any gold masters for any titles to
Vivendi,  and lower sales of  previously  released  console  titles in the three
months ended June 30, 2003 as compared to releasing one new title in 2002.

     PC net revenues for the six months ended June 30, 2003 were $1.6 million, a
decrease of 77 percent  compared to the same period in 2002.  The decrease in PC
net  revenues in the six months ended June 30, 2003 was  primarily  due to lower
back  catalog  sales.  Video game  console net  revenues  were $3.1  million,  a
decrease  of 65 percent for the six months  ended June 30, 2003  compared to the
same period in 2002, in part because of the way in which we were responsible for
production under our August 2001 distribution agreement with Vivendi. In the six
months ended June 30, 2003, we delivered the gold master for one title, Run Like
Hell  (Xbox),  to  Vivendi,  under the  terms of the  August  2002  distribution
agreement, in which Vivendi is responsible for all manufacturing,  marketing and
distribution expenditures, and bears all credit, price concessions and inventory
risk, including product returns and in return, pays us a lower per unit rate. In
the 2002  period,  we  released  one title  under the terms of the  August  2001
agreement  with  Vivendi,   whereby  we  were  responsible  for  all  marketing,
manufacturing  and bore any price concession risks, in which we receive a higher
per unit rate.

     We expect our PC net  revenues  to  decrease  in fiscal 2003 as compared to
fiscal 2002 as we expect to release one new title, Lionheart, during the rest of
2003 as we continue to focus more on console products.  We anticipate  releasing
the following new console titles: Baldur's Gate, Dark Alliance 2 (Play Station 2
and XBox); Fallout,  Brotherhood of Steel (Play Station 2 and Xbox); and Galleon
(Xbox), during the rest of 2003 and accordingly, expect net revenues to increase
in fiscal 2003.


                                       18





COST OF GOODS SOLD; GROSS PROFIT MARGIN

     Our cost of goods sold  decreased  90 percent to $1.1  million in the three
months ended June 30, 2003 compared to the same period in 2002. The decrease was
due to lower sales of products in Europe due to the  financial  difficulties  of
Virgin,  lower back catalog sales under the August 2001  agreement  with Vivendi
and not incurring any cost of goods expenditures under the August 2002 agreement
with Vivendi. Under the August 2002 agreement,  Vivendi pays us a lower per unit
rate  and  in  return  is  responsible  for  all  manufacturing,  marketing  and
distribution expenditures. Our gross margin increased to 12 percent for the 2003
period from 10 percent in the 2002 period.  This was primarily due to lower cost
of goods in the 2003  period as the only cost of goods we incur under the August
2002  distribution  agreement with Vivendi are expenses related to royalties due
to third parties.  Both periods were negatively  impacted by higher amortization
of prepaid royalties on externally developed products,  including  approximately
$0.6  million in fiscal 2003 and $2.1  million in fiscal 2002 in  write-offs  of
canceled  development  projects or on titles that were not  expected to meet our
desired profit requirements.

     Our cost of goods sold  decreased  46  percent  to $8.1  million in the six
months ended June 30, 2003 compared to the same period in 2002. The decrease was
due to lower sales of products in Europe due to the  financial  difficulties  of
Virgin,  lower back catalog sales under the August 2001  agreement  with Vivendi
and not incurring any cost of goods expenditures under the August 2002 agreement
with  Vivendi  offset by $2.9  million  in  amortization  of  prepaid  royalties
associated  with the sale of the Hunter video game  franchise.  Our gross margin
increased to 60 percent for the six months ended June 30 2003 from 45 percent in
the 2002 comparable period. This was primarily due to lower cost of goods in the
2003 period as the only cost of goods we incur  under the August 2002  agreement
with  Vivendi are  expenses  related to  royalties  due to third  parties.  Both
periods were negatively  impacted by higher amortization of prepaid royalties on
externally  developed products,  including  approximately $2.4 million in fiscal
2003 and $2.1  million in fiscal  2002 in  write-offs  of  canceled  development
projects  or on  titles  that  were  not  expected  to meet our  desired  profit
requirements.

     We expect our gross  profit  margin and gross  profit to increase in fiscal
2003 as  compared  to  fiscal  2002 due to lower  cost of goods in  fiscal  2003
resulting from our 2002 North American distribution  agreement with Vivendi, and
the absence in fiscal 2003 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  June 30,  2003 were $0.4  million,  a 87
percent  decrease as compared to the 2002  comparable  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 one title in the 2003
period 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
$0.8 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 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 six months ended June 30, 2003 were
$0.5 million,  a 89 percent decrease as compared to the 2002 comparable  period.
The decrease in marketing and sales expenses is due to a $2.3 million  reduction
in advertising and retail  marketing  support  expenditures due to releasing one
title in the 2003  period  under  the terms of the 2002  distribution  agreement
whereby  Vivendi  pays us a lower  per  unit  rate  and in  return  assumes  all
marketing  expenditures,  and a $1.6  million  decrease in  personnel  costs and
general  expenses  due in part to our shift from a direct  sales force for North
America to the distribution  arrangement with Vivendi. The decrease in marketing
and sales expenses also reflected a $0.5 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 2003
compared  to  fiscal  2002,  due to  lower  personnel  costs  from  our  reduced
headcount,  a reduction  in overhead  fees paid to Virgin  pursuant to the April
2001  settlement  and  the  release  of  titles  under  the  terms  of the  2002
distribution  agreement  whereby  Vivendi  pays us a lower  per unit rate and in
return assumes all marketing expenditures.


                                       19





 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 June 30, 2003 were $1.3  million,  a 30 percent  decrease as
compared  to the same  period in 2002.  The  decrease  is due to a $0.5  million
decrease in personnel costs and general expenses.

     General and administrative  expenses for the six months ended June 30, 2003
were $3.6 million, a 25 percent decrease as compared to the same period in 2002.
The  decrease is due to a $1.2 million  decrease in personnel  costs and general
expenses.

     We expect our general  and  administrative  expenses  to remain  relatively
constant in fiscal 2003 compared to fiscal 2002.

PRODUCT DEVELOPMENT

     Product development  expenses for the three months ended June 30, 2003 were
$3.9 million,  a 2 percent increase as compared to the same period in 2002. This
increase  is due to a $0.1  million  increase  in  personnel  costs and  general
expenses.

     Product  development  expenses  for the six months ended June 30, 2003 were
$7.6 million, a 11 percent decrease as compared to the same period in 2002. This
decrease is due to a $1.2 million  decrease in personnel  costs as a result of a
reduction in headcount and the sale of Shiny  Entertainment,  Inc. in April 2002
offset by a $0.2 million increase in general expenses.

     We expect our product development expenses to remain relatively constant in
fiscal 2003 compared to fiscal 2002.

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 our initial public offering, the sale of assets
and from results of operations.

     As of June 30, 2003, we had a working capital deficit of $16.5 million, and
our cash balance was approximately $0.7 million.  We anticipate our current cash
reserves,  plus our expected generation of cash from existing  operations,  will
only be sufficient to fund our anticipated expenditures, including payroll, into
the third 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 entered into the 2002  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  provided  cash of $1.6 million  during the six months ended June 30,
2003,  primarily  attributable to reductions of inventory and prepaid  royalties
and  advances  received  from  Vivendi.   These  cash  proceeds  from  operating
activities were partially offset by decreases in payables to related parties and
accounts payables.

     Net cash used by  financing  activities  of $0.7 million for the six months
ended June 30,  2003,  consisted  primarily  of payments on the note  payable to
Warner Brothers.  Cash used in investing  activities of $0.3 million for the six
months ended June 30, 2003 consisted of 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.


                                       20





     The following  summarizes our contractual  obligations under non-cancelable
operating  leases and other  borrowings  at June 30,  2003,  and the effect such
obligations  are  expected  to have on our  liquidity  and cash  flow in  future
periods.

                                                    Less Than   1 - 3     After
                                            Total    1 Year     Years    3 Years
                                           ------    ------    ------    ------
                                                      (In thousands)
Contractual cash obligations -
   Non-cancelable operating lease
      obligations .....................    $4,523    $1,460    $3,063    $ --
                                           ======    ======    ======    ======


     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 the
Hunter  franchise in February 2003, for $15.0 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.

     We are  currently  in  negotiations  with Virgin to modify the terms of the
distribution  agreement  relating to an upcoming title. Upon consummation of the
agreement,  Virgin  would  provide  us  with a  cash  advance  of  approximately
$750,000.  However,  there can be no assurance  that we will be able to complete
this transaction and therefore obtain any potential cash advance.

     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.


                                       21





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.

TRANSACTIONS WITH TITUS

     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 $5,000 and  $19,000  for the six months
ended June 30, 2003 and 2002, respectively.

     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 was to 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 provided Titus with a guarantee under this agreement,
which  provides  that in the event Titus did not achieve gross sales of at least
$3.5 million by June 25, 2003,  and the  shortfall  was not the result of Titus'
failure to use best commercial  efforts,  we were to pay to Titus the difference
between $3.5 million and the actual gross sales achieved by Titus, not to exceed
$2 million.  We entered into a rescission  agreement in April 2003 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,
we  terminated  any  executory   obligations   remaining,   including,   without
limitation, our obligation to pay Titus up to the $2 million guarantee.

     In March 2003, we entered into a note receivable with Titus Software Corp.,
or "TSC",  a subsidiary  of Titus,  for $226,000.  The note earns  interest at 8
percent  per annum and is due in  February  2004.  The note is  secured by (i) 4
million shares of our common stock held by Titus,  (ii) TSC's rights in and to a
note  receivable  due from the President of Interplay and (iii) rights in and to
TSC's most current video game title releases  during 2003 and 2004. In May 2003,
our board of directors  rescinded the note receivable and demanded  repayment of
the  $226,000  from  TSC.  The  balance  on the note  receivable,  with  accrued
interest, at June 30, 2003 was $227,000.

     In April 2003, we paid Europlay I, LLC  ("Europlay"),  a financial  advisor
originally  retained by Titus,  and  subsequently  retained  by us,  $448,000 in
connection with prior services provided by Europlay to us.

     In May 2003, our Chief Executive  Officer  instructed us to pay TSC $60,000
to cover legal fees in connection  with a lawsuit  against Titus. As a result of
the payment, our CEO requested that we credit the $60,000 to amounts owed to him
by the company  arising from  expenses  incurred in  connection  with  providing
services to us. Our management is in the process of investigating the details of
the  transaction,  including  independent  counsel review,  in order to properly
record the transaction.

TRANSACTIONS WITH VIRGIN, A WHOLLY OWNED SUBSIDIARY OF TITUS

     Under an International  Distribution Agreement with Virgin, Virgin 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 ending February 2006,  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


                                       22





certain market preparation,  warehousing,  sales and fulfillment services on our
behalf.  In  connection  with  the  International   Distribution  Agreement,  we
subleased office space from Virgin through March 31, 2003.

     Under a Product  Publishing  Agreement with Virgin, as amended,  we have 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.
We do not  anticipate  releasing  the title  and do not  anticipate  having  any
further  transactions  under this  agreement.  In  connection  with the  Product
Publishing  Agreement  with Virgin,  we performed  publishing  and  distribution
services on behalf of.

     In June 1997, we entered into a Development  and Publishing  Agreement with
Confounding  Factor,  a game  developer,  in which we agreed to  commission  the
development of the game "Galleon" in exchange for an exclusive worldwide license
to fully  exploit  the game  and all  derivates  including  all  publishing  and
distribution rights.  Subsequently,  in March 2002, we entered into a Term Sheet
with Virgin,  pursuant to which  Virgin  assumed all  responsibility  for future
milestone  payments to Confounding  Factor to complete  development of "Galleon"
and Virgin acquired  exclusive  rights to ship the game in certain  territories.
Virgin paid an initial  $511,000 to Confounding  Factor,  but then ceased making
the required payments.  Subsequently,  Virgin proposed that Interplay refund the
$511,000  to Virgin and void the Term Sheet  (except  with  respect to  Virgin's
rights to publish  Galleon in Japan),  which the  Independent  Committee  of our
Board of Directors  rejected.  While reserving our rights vis-a-vis  Virgin,  we
then resumed making  payments to Confounding  Factor to protect our interests in
"Galleon," and since that time have been providing production  assistance to the
developer in order to finalize the Xbox version of the game,  which we expect to
release in our fourth  quarter.  As of March 2003,  we met all of the  remaining
financial  obligations to  Confounding  Factor.  We are currently  negotiating a
settlement with Virgin regarding the publishing rights to "Galleon".

     In  January  2003,  we entered  into a waiver  with  Virgin  related to the
distribution  of a video game title in which we sold the  European  distribution
rights to Vivendi. In consideration for Virgin relinquishing its rights, we paid
Virgin  $650,000 and will pay Virgin 50 percent of all proceeds in excess of the
advance  received  from Vivendi.  As of June 30, 2003,  Vivendi has not reported
sales exceeding the minimum guarantee.

     In  February  2003,  Virgin  Interactive   Entertainment  (Europe)  Limited
("Virgin  Europe"),  the  operating  subsidiary  of  Virgin  filed for a Company
Voluntary Arrangement, or CVA, a process of reorganization in the United Kingdom
which must be approved by Virgin's  creditors.  Included in amounts owed, Virgin
reported owed us approximately $1.8 million under our International Distribution
Agreement,  which we have fully  reserved  for.  The CVA was  rejected by Virgin
Europe's  creditors.  On May 9, 2003, we received a new proposed CVA to voted on
for approval by Virgin  Europe's  creditors on May 19, 2003. The revised CVA was
approved and under the CVA, Virgin will pay us $241,000 per quarter beginning in
January  2004.  We do not know what affect the  approval of the CVA will have on
our ability to collect  amounts Virgin owes us. If Virgin is not able to operate
under the new CVA, we expect Virgin to cease operations and liquidate,  in which
event we will most likely not receive  any amounts  presently  due us by Virgin,
and will  not have a  distributor  for our  products  in  Europe  and the  other
territories in which Virgin presently distributes our products. On July 1, 2003,
Virgin changed its name to Avalon Interactive.

     In March 2003, we made a settlement payment of approximately  $320,000 to a
third-party on behalf of Virgin Europe to protect the validity of certain of our
license  rights  and to  avoid  potential  third-party  liability  from  various
licensors  of  our  products,   and  incurred   legal  fees  in  the  amount  of
approximately  $80,000 in  connection  therewith.  Consequently,  Virgin owes us
$400,000  pursuant  to  the  indemnification  provisions  of  the  International
Distribution Agreement, which we have fully reserved for.

TRANSACTIONS WITH VIVENDI

     In February 2003, we sold to Vivendi, all future interactive  entertainment
publishing  rights to the "Hunter:  The Reckoning"  franchise for $15.0 million,
payable  in  installments.  We retain  the  rights to the  previously  published
"Hunter: The Reckoning" titles on Microsoft Xbox and Nintendo GameCube.

     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. The August 2002 agreement  amended and superceded our August
2001  distribution  agreement  with  Vivendi.  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


                                       23





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.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We do not have any  derivative  financial  instruments as of June 30, 2003.
However, we are exposed to certain market risks arising from transactions in the
normal course of business,  principally  the risk  associated with interest rate
fluctuations on any revolving line of credit agreement we maintain, and the risk
associated with foreign currency fluctuations. We do not hedge our interest rate
risk, or 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.  A change in interest  rates would
not have an effect on our interest expense on the Secured Convertible Promissory
Note  issued to Warner  Bros.  because  this  instrument  bears a fixed  rate of
interest.

     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 gains of $5,000 and $68,000 during the six months ended June 30, 2003
and  2002,   respectively,   primarily  in  connection  with  foreign   exchange
fluctuations  in the timing of payments  received on  accounts  receivable  from
Virgin.

ITEM 4.  CONTROLS AND PROCEDURES

     As of June 30,  2003,  the end of the period  covered by this  report,  our
Chief Executive  Officer and interim Chief Financial  Officer,  Herve Caen, with
the  participation  of  our  management,   carried  out  an  evaluation  of  the
effectiveness of our disclosure controls and procedures pursuant to Exchange Act
Rule 13a-14. Based upon that evaluation,  Mr. Caen believes that, as of the date
of the  evaluation,  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 the Company's public disclosures  complies with its Securities and
Exchange Commission disclosure obligation.

     Disclosure  controls  and  procedures,  no  matter  how well  designed  and
implemented,  can provide  only  reasonable  assurance  of achieving an entity's
disclosure  objectives.  The likelihood of achieving such objectives is affected
by limitations inherent in disclosure controls and procedures. These include the
fact that human judgment in decision-making can be faulty and that breakdowns in
internal  control can occur  because of human  failures such as simple errors or
mistakes or intentional circumvention of the established process.

     There were no  significant  changes in our  internal  controls  or in other
factors that could  significantly  affect internal controls,  known to Mr. Caen,
subsequent to the date of the evaluation.

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


                                       24





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.  In August 2003, KBK amended
its complaint to include us as a defendant. We believe this complaint is without
merit and continue to vigorously defend our position.

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
        -------   -------------
         31.1     Certificate  of  Herve  Caen,   Chief  Executive   Officer  of
                  Interplay Entertainment Corp. pursuant to Rule 13a-14(a) under
                  the Securities and Exchange Act of 1934, as amended.

         31.2     Certificate of Herve Caen,  Interim Chief Financial Officer of
                  Interplay Entertainment Corp. pursuant to Rule 13a-14(a) under
                  the Securities and Exchange Act of 1934, as amended.

         32.1     Certificate of Herve Caen, Chief Executive Officer and Interim
                  Chief  Financial  Officer  of  Interplay  Entertainment  Corp.
                  pursuant to Rule  13a-14(b)  under the Securities and Exchange
                  Act of 1934, as amended.



         (b)      Reports on Form 8-K

                  The  Company  filed a  Current  Report on Form 8-K on April 7,
                  2003,  reporting  that the Company  issued a press  release on
                  April 1, 2003  regarding  results of operations for the fourth
                  quarter and year-ended December 31, 2002.

                  The  Company  filed a  Current  Report  on Form 8-K on May 20,
                  2003, reporting that the Company issued a press release on May
                  20, 2003 regarding results of operations for the first quarter
                  of 2003.


                                       25





                                   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:  August 14, 2003            By:       /s/ HERVE CAEN
                                        ------------------------------------
                                            Herve Caen,
                                            Chief Executive Officer and
                                            Interim Chief Financial Officer
                                            (Principal Executive and
                                            Financial and Accounting Officer)


                                       26





                                  EXHIBIT INDEX

       Exhibit
       Number     Exhibit Title
       -------    -------------
         31.1     Certificate  of  Herve  Caen,   Chief  Executive   Officer  of
                  Interplay Entertainment Corp. pursuant to Rule 13a-14(a) under
                  the Securities and Exchange Act of 1934, as amended.

         31.2     Certificate of Herve Caen,  Interim Chief Financial Officer of
                  Interplay Entertainment Corp. pursuant to Rule 13a-14(a) under
                  the Securities and Exchange Act of 1934, as amended.

         32.1     Certificate of Herve Caen, Chief Executive Officer and Interim
                  Chief  Financial  Officer  of  Interplay  Entertainment  Corp.
                  pursuant to Rule  13a-14(b)  under the Securities and Exchange
                  Act of 1934, as amended.


                                       27