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

                                    FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: March 27, 2004       Commission file No. 0-15338
                                --------------                           -------

                                PHOTOWORKS, INC.
                                ----------------
             (Exact name of registrant as specified in its charter.)

               Washington                                91-0964899
    -------------------------------         ------------------------------------
    (State or other jurisdiction of         (I.R.S. Employer Identification No.)
     incorporation or organization)

  1260 16th Avenue West, Seattle,  WA                      98119
  -----------------------------------                      -----
(Address of principal executive offices)                 (Zip Code)

Registrant's telephone number, including area code:    (206) 281-1390
                                                       --------------

      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 the
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 Exchange Act):

                                 Yes |_| No |X|

      As of May 1, 2004, there were issued and outstanding 16,839,041 shares of
common stock, par value $.01 per share.

                          Index to Exhibits at Page 18


                                  Page 1 of 20


                                PHOTOWORKS, INC.

                                      INDEX


                                                                                              Page No.
                                                                                              --------
                                                                                            
PART I -- FINANCIAL INFORMATION

         Item 1 - Financial Statements                                                         3-10

              Consolidated Balance Sheets as of March 27, 2004
                and September 27, 2003                                                           3

              Consolidated Statements of Operations for the second quarter
                and six months ended March 27, 2004 and March 29, 2003                           4

              Consolidated Statements of Cash Flows for the six months
                ended March 27, 2004 and March 29, 2003                                          5

              Notes to Consolidated Financial Statements                                       6-10

         Item 2 - Management's Discussion and Analysis of
                Financial Condition and Results of Operations                                  11-14

PART II -- OTHER INFORMATION

         Item 1 - Legal Proceedings                                                             15

         Item 4 - Submission of Matters to a Vote of Security Holders                           15

         Item 6 - Exhibits and Reports on Form 8-K                                              15

SIGNATURES                                                                                      17

INDEX TO EXHIBITS                                                                               18

CERTIFICATIONS                                                                                 19-21



                                  Page 2 of 20


                         PART I -- FINANCIAL INFORMATION

ITEM 1 - FINANCIAL STATEMENTS

                                PHOTOWORKS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)



                                                                           (UNAUDITED)    (NOTE)
                                                                            March 27,  September 27,
ASSETS                                                                        2004         2003
                                                                          ==========================
                                                                                   
CURRENT ASSETS
    Cash and cash equivalents                                               $  2,339     $  4,756
    Accounts receivable, net of allowance for doubtful accounts                  175           28
    Income taxes receivable                                                      100           --
    Inventories                                                                  730          652
    Prepaid expenses                                                             343          354
                                                                            --------     --------
TOTAL CURRENT ASSETS                                                           3,687        5,790

Furniture, fixtures and equipment at cost, less accumulated depreciation       1,356        1,821
Long-term receivables                                                            248           --
Lease deposits                                                                    33           51
                                                                            --------     --------

TOTAL ASSETS                                                                $  5,324     $  7,662
                                                                            ========     ========

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
    Accounts payable                                                        $    912     $  1,376
    Accrued compensation                                                         603        1,260
    Other accrued expenses                                                       284          588
    ITC penalty, current portion                                                 246          239
    Current portion of capital lease obligations                                   2            2
    Income taxes payable                                                          --           14
    Deferred revenues                                                            406          477
                                                                            --------     --------
TOTAL CURRENT LIABILITIES                                                      2,453        3,956

Subordinated convertible debentures                                            2,500        2,500
ITC penalty, non-current portion                                                 656          636
Capital lease obligations, net of current portion                                  5            6
                                                                            --------     --------

TOTAL LIABILITIES                                                              5,614        7,098

SHAREHOLDERS' EQUITY (DEFICIT)
    Preferred Stock, $.01 par value, authorized 2,000,000 shares,
      issued  and outstanding 15,000 shares                                       --           --
    Common Stock, $.01 par value, authorized 101,250,000
      shares, issued and outstanding 16,792,540                                  168          167
    Additional paid-in capital                                                15,878       15,803
    Accumulated deficit                                                      (16,336)     (15,406)
                                                                            --------     --------

TOTAL SHAREHOLDERS' EQUITY (DEFICIT)                                            (290)         564
                                                                            --------     --------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                  $  5,324     $  7,662
                                                                            ========     ========


Note: The September 27, 2003 consolidated balance sheet has been derived from
audited consolidated financial statements.

See accompanying notes to consolidated financial statements.


                                  Page 3 of 20


                                PHOTOWORKS, INC.
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                 (in thousands, except per share and share data)



                                            Second Quarter Ended                Six Months Ended
                                         --------------------------        --------------------------
                                         March 27,        March 29,        March 27,        March 29,
                                           2004             2003             2004             2003
======================================================================================================
                                                                              
Net revenues                           $      4,553     $      6,500     $     10,308     $     14,853
Cost of goods and services                    3,708            5,477            7,761           11,955
                                       ------------     ------------     ------------     ------------
    Gross profit                                845            1,023            2,547            2,898

Operating expenses:
   Marketing                                    562              493            1,139            1,412
   Research and development                     435              715              900            1,251
   General and administrative                   377            1,339            1,470            2,774
                                       ------------     ------------     ------------     ------------
    Total operating expenses                  1,374            2,547            3,509            5,437
                                       ------------     ------------     ------------     ------------

Loss from operations                           (529)          (1,524)            (962)          (2,539)

Other income (expense):
    Interest expense                            (59)             (44)            (117)             (86)
    Other income, net                            25               13               49               20
                                       ------------     ------------     ------------     ------------
      Other expense, net                        (34)             (31)             (68)             (66)
                                       ------------     ------------     ------------     ------------

Loss before income taxes                       (563)          (1,555)          (1,030)          (2,605)
Benefit from income taxes                       100              107              100              107
                                       ------------     ------------     ------------     ------------

Net loss                               $       (463)    $     (1,448)    $       (930)    $     (2,498)
                                       ============     ============     ============     ============

Loss per share                         $       (.03)    $       (.09)    $       (.06)    $       (.15)
                                       ============     ============     ============     ============

Weighted average shares outstanding      16,719,000       16,655,000       16,693,000       16,655,000
                                       ============     ============     ============     ============


See accompanying notes to consolidated financial statements.


                                  Page 4 of 20


                                PHOTOWORKS, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                 (in thousands)



                                                                         Six Months Ended
                                                                       ---------------------
                                                                       March 27,   March 29,
                                                                         2004        2003
============================================================================================
                                                                             
OPERATING ACTIVITIES:
   Net loss                                                            $  (930)    $(2,498)
   Charges to income not affecting cash:
      Depreciation                                                         746       1,247
      Vendor settlement                                                   (738)         --
      Stock-based compensation                                              72          --
      Deferred revenues                                                    (71)        113
      Imputed interest                                                      25          --
      (Gain) loss on disposal of furniture, fixtures and equipment         (18)          7
   Income tax receivable                                                  (100)      1,701
   Net change in other receivables, inventories, payables and other     (1,143)      2,411
                                                                       -------     -------

NET CASH (USED IN) FROM OPERATING ACTIVITIES                            (2,157)      2,981

INVESTING ACTIVITIES:
   Purchase of furniture, fixtures, and equipment                         (281)       (193)
   Proceeds from sales of furniture, fixtures and equipment                 18          --
                                                                       -------     -------

NET CASH USED IN INVESTING ACTIVITIES                                     (263)       (193)

FINANCING ACTIVITIES:
   Proceeds from issuance of common stock                                    4          --
   Payments on capital lease obligation                                     (1)        (94)
                                                                       -------     -------

NET CASH FROM (USED IN) FINANCING ACTIVITIES                                 3         (94)
                                                                       -------     -------

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                        (2,417)      2,694

Cash and cash equivalents at beginning of period                         4,756       1,175
                                                                       -------     -------

CASH AND CASH EQUIVALENTS
  AT END OF PERIOD $                                                    2,339$       3,869
                                                                       =======     =======

Supplemental cash flow information
Cash paid for interest                                                 $    88     $    89
Cash received from income tax refund                                   $    --       1,808


See notes to consolidated financial statements.


                                  Page 5 of 20


                                PHOTOWORKS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE A - BASIS OF PRESENTATION

      PHOTOWORKS, INC: ("PhotoWorks" or the "Company") is a full-service
photography services company dedicated to providing its customers with
innovative and inspiring ways to create, share and preserve their photographic
memories, primarily through online and mail-order channels. The PhotoWorks(R)
service provides image printing and online image storage and management services
for both digital and film based camera users, primarily in the United States,
which allows customers to store and organize photos online, share them with
friends and family, and order prints, photo albums, and photo related products.

      The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Rule 10-01 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by accounting principles generally accepted in the United
States for complete financial statements. In the opinion of management, all
adjustments (consisting of normal recurring adjustments) considered necessary
for a fair presentation of interim results have been included. The Company
follows a policy of recording its interim periods and year-end on a 13-week
basis for comparability of results and to be consistent with its internal weekly
reporting. Operating results for the six-months ended March 27, 2004 are not
necessarily indicative of the results that may be expected for the fiscal year
ending September 25, 2004. For further information, refer to the "Management's
Discussion and Analysis of Financial Condition and Results of Operations" under
Item 2 below and under Item 7 of Part II of the Company's Annual Report on Form
10-K for the year ended September 27, 2003 and the Company's consolidated
financial statements and footnotes thereto also included in the Company's Annual
Report.

NOTE B - LIQUIDITY

      The Company has experienced significant revenue declines and has incurred
operating losses in recent years. Cash flow used in operations during the first
six months of fiscal 2004 was $2,157,000, primarily due to lower revenues that
were partially offset by lower operating costs. Cash flows from operations were
positive in fiscal 2003 and 2002 primarily due to income tax refunds aggregating
$5,780,000 related to net operating tax loss carrybacks. Management has taken
various actions, including workforce reductions, store closures, and reduced
operating expenditures to more closely align its cost structure with its reduced
revenue levels and to improve its operating margins and cash flows.

      Management believes that under current operational plans, its current cash
balances and projected future cash flows from operations will be sufficient to
fund operations through at least the next twelve months. Further, management has
both the ability and intent to undertake additional actions to reduce expenses
to ensure cash balances are sufficient to meet its obligations as they become
due. However, the Company's inability to successfully generate sufficient cash
flow from operations would have a material adverse impact on the Company's
financial position and liquidity and may require the Company to seek additional
sources of funding to enable it to continue operations for at least the next
twelve months.

NOTE C - INVENTORIES

      Inventories are stated at the lower of cost (using the first-in, first-out
method) or market. Inventories consist primarily of film and photofinishing
supplies. An inventory reserve is established based on the valuation of the
Company's inventory, and those inventories which are obsolete or in excess of
forecasted usage or their estimated net realizable value.

NOTE D - RECLASSIFICATIONS

      Certain prior year amounts have been reclassified to conform to the
current year's presentation.


                                  Page 6 of 20


                                PHOTOWORKS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE E - VENDOR SETTLEMENT

      During the second quarter of fiscal 2004, the Company reached a settlement
agreement regarding disputed fees for services provided to the Company,
resulting in a $738,000 reduction to administrative expenses. The settlement was
recorded as a $398,000 reduction to accounts payable for previously invoiced
amounts and $340,000 as receivables, which represents the proceeds to be
received under the settlement agreement, net of a discount for interest using a
6% discount rate. The receivable is due in annual installments of $95,000 over
the next four years.

NOTE F - PROPERTY AND LEASES

      In April 2004, the Company negotiated a termination agreement for one of
its two leases for operating facilities, effective April 30, 2004. The lease
formerly expired in September 2005 and cost approximately $473,000 per year. As
a result, management revised the estimated life of the related leasehold
improvements, resulting in additional depreciation charges to cost of goods sold
of approximately $240,000 for the quarter ended March 27, 2004. The Company
anticipates expenses of approximately $150,000 in the quarter ending June 26,
2004 for additional depreciation and costs related to the lease termination.

NOTE G - DEFERRED REVENUES

      At the end of fiscal 2003, the Company's deferred revenue was primarily
attributable to its Frequent Customer Program. Under this program, after
processing a certain number of rolls of film within a stated period of time, a
customer received free processing on their next roll of film. For each roll of
film for which the processing is paid under this program, the Company deferred a
portion of the revenue received and recognized the revenue upon processing of
the free roll, so that revenue from customers in this program was recognized
ratably over all rolls of film processed. The Frequent Customer Program expired
in January 2004.

      During the fourth quarter of fiscal 2003, the Company launched its Pick
Your Prints service for film processing orders. Under this service, a customer's
images are digitized and only the negatives are initially mailed back. As part
of the initial transaction, a customer is issued one print credit per image
developed, which they can then use to purchase only the photos they want to have
printed. Prints are then produced utilizing the digital images. A portion of the
initial purchase is deferred equal to the relative fair value of the digital
prints. Revenue is recognized upon utilization of the print credits to order
digital prints. As of March 27, 2004, approximately $200,000 was deferred under
this program.

      In November 2004, the Company began offering a prepaid print credit
product, whereby customers can buy online print credits to use on future digital
print orders. Amounts received for the purchase of these credits are deferred
and revenue is recognized upon fulfillment of digital print orders. As of March
27, 2004, approximately $120,000 was deferred under this program.

NOTE H - INCOME TAXES

      During the second quarter of fiscal 2004, a tax benefit of $100,000 was
recorded for refundable tax credit carrybacks for fiscal 2001 and 2002. The
Company has net deferred tax assets totaling $12,112,000, comprised primarily of
net operating loss carryforwards. Due to the recent history of operating losses,
the uncertainty of future taxable income, and limitations on the utilization of
net operating loss carryforwards under IRC Section 382, a valuation allowance of
$12,112,000 has been recorded against net deferred tax assets.


                                  Page 7 of 20


                                PHOTOWORKS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE I - STOCK-BASED COMPENSATION

      The Company has adopted the disclosure-only provisions of Statement of
Financial Accounting Standards (SFAS) No. 123, "Accounting for Stock-Based
Compensation," and SFAS No. 148, "Accounting for Stock-Based Compensation -
Transition Disclosures," and applies Accounting Principles Board Opinion No. 25
(APB 25) and related Interpretations in accounting for its stock option plans.
Accordingly, the Company's stock-based compensation expense is recognized based
on the intrinsic value of the option on the date of grant.

      Pursuant to Stock Option Plans adopted in 1982 and 1987, options may be
granted to purchase up to 6,904,688 shares of Common Stock at prices equal to
the fair market value of the shares at the time the options are granted.

      In October 1999, the Board of Directors adopted the PhotoWorks, Inc. 1999
Employee Stock Option Plan. Employees, consultants, independent contractors,
advisors and agents are eligible to participate in this plan. Officers and
directors are not eligible to participate. Pursuant to this plan, options may be
granted to purchase up to 800,000 shares of Common Stock at prices equal to the
fair market value of the shares at the time the options are granted.

      In February 2000, shareholders approved the 1999 Stock Incentive
Compensation Plan. Officers, directors, employees, consultants, independent
contractors, advisors and agents are eligible to participate in this plan.
Pursuant to this plan, options may be granted to purchase up to 2,300,000 shares
of Common Stock.

      Under this plan, pursuant to an employment agreement with Mr. Philippe
Sanchez, the Company's President and CEO, the Company granted a stock option on
October 28, 2003, for 250,000 shares with an exercise price of $.01. Based on
the fair market value of $.70 on the date of grant, the Company will recognize
stock compensation expense of $172,500 ratably over the twelve-month vesting
period of the option grant.

      Shares of Common Stock reserved for issuance under these stock option
plans totaled 4,139,585 at March 27, 2004, of which 1,248,573 shares were
available for options to be granted in the future. Options generally vest over
three to four years and become exercisable commencing one year after the date of
grant and expiring five to seven years after the date of grant.

      In addition, as an incentive to employment, Mr. Sanchez was granted a
stock option for 750,000 shares at a price equal to fair market value on the
date of grant. These shares were granted outside of the above plans.

      Pro forma information regarding net loss and loss per share has been
determined as if the Company had accounted for its employee stock options under
the fair value method of SFAS No. 123. The fair value of the options was
estimated at the date of grant using a Black-Scholes option pricing model with
the following weighted-average assumptions on the option grant date:

                                 March 27, 2004       March 29,2003
================================================================================
      Risk free interest rate        1.93%                2.78%
      Expected volatility          183.09%              146.43%
      Expected option life           3.08 years           3.15 years
      Dividend yield                 0.00%                0.00%


                                  Page 8 of 20


                                PHOTOWORKS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE I - STOCK-BASED COMPENSATION (Continued)

      Under Statement No. 123, if the Company had elected to recognize the
compensation cost based upon the fair value of the options at grant date, net
loss would have been increased as follows:



                                                             Second Quarter Ended                  Six Months Ended
                                                       --------------------------------    --------------------------------
                                                       March 27, 2004    March 29, 2003    March 27, 2004    March 29, 2003
                                                       ====================================================================
                                                                                                  
Net loss as reported                                    $  (463,000)      $(1,448,000)      $  (930,000)      $(2,498,000)
Add:  Stock-based compensation expense
    included in net loss, net of related tax effects         43,000                --            72,000                --
Deduct:  Stock-based compensation as determined
    under FAS 123, net of related tax effects               (74,000)         (115,000)         (405,000)         (270,000)
                                                        -----------       -----------       -----------       -----------
Pro forma net loss                                      $  (494,000)      $(1,563,000)      $(1,263,000)      $(2,768,000)
                                                        ===========       ===========       ===========       ===========

Loss per share as reported                              $      (.03)      $      (.09)      $      (.06)      $      (.15)
                                                        ===========       ===========       ===========       ===========
Pro-forma loss per share                                $      (.03)      $      (.09)      $      (.08)      $      (.17)
                                                        ===========       ===========       ===========       ===========


NOTE J - EARNINGS (LOSS) PER SHARE

      Earnings per share is computed based on the weighted average number of
common shares and dilutive common stock equivalents outstanding during the
period. Convertible preferred shares, outstanding warrants and stock options to
purchase shares of common stock were excluded from the computations of loss per
share because their effect was antidilutive.

      The following table sets forth the computation of basic and diluted loss
per share:



                                                                 Second Quarter Ended               Six Months Ended
                                                           -------------------------------   -------------------------------
                                                           March 27, 2004   March 29, 2003   March 27, 2004   March 29, 2003
============================================================================================================================
                                                                                                   
Numerator for  basic and diluted earnings per share:
     Net loss                                               $   (463,000)    $ (1,448,000)    $   (930,000)    $ (2,498,000)
                                                            ============     ============     ============     ============

Denominator:
     Denominator for basic earnings
         per  share - weighted-average shares                 16,719,000       16,655,000       16,693,000       16,655,000

     Effect of dilutive securities:
         Options, warrants, convertible preferred shares              --               --               --               --
                                                            ------------     ------------     ------------     ------------
     Denominator for diluted earnings per share               16,719,000       16,655,000       16,693,000       16,655,000
                                                            ============     ============     ============     ============

     Net loss per share                                     $       (.03)    $       (.09)    $       (.06)    $       (.15)
                                                            ============     ============     ============     ============


      At March 27, 2004, and March 29, 2003, there were 7,711,108 and 7,331,497
stock options, warrants and common stock upon conversion of Series A preferred
shares, respectively, that were excluded from the computation of loss per share
as their effect was antidilutive. If the Company had reported net income, the
calculation of these per share amounts would have included the dilutive effect
of these common stock equivalents using the treasury stock method.


                                  Page 9 of 20


                                PHOTOWORKS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE K - ITC PENALTY

      In September 2003, the Company negotiated a settlement agreement with the
International Trade Commission, whereby the Company pays $250,000 in July for
each of the next four years beginning in 2004. The Company accrued a penalty
amount of $875,000 ($1,000,000 million penalty net of imputed interest of
$125,000 at an estimated borrowing rate of 6%) in the fiscal 2003 financial
statements for this matter.

NOTE L - CONTINGENCIES

      The Company was a defendant in a claim filed by Fuji Photo Film Co., Ltd.
with the International Trade Commission. There is a risk that Fuji could bring a
civil action against the Company for damages for patent infringement by reason
of sales of cameras that have been found in the International Trade Commission
proceedings to infringe Fuji patents. If such a suit was filed against the
Company, it could have a significantly harmful impact on its financial
condition, results of operations and liquidity. The Company is unable to
determine the probability or likelihood of such an action.

      The Company is also involved in various routine legal proceedings in the
ordinary course of its business.

NOTE M - SUBSEQUENT EVENTS

      The Company has agreed in principle, to acquire substantially all of the
assets of PhotoAccess Technologies Corporation in exchange for 1.2 million
shares of PhotoWorks Common Stock and the assumption of approximately $150,000
in liabilities. It is anticipated that a definitive agreement will be executed
in the near term. The transaction will broaden PhotoWorks' revenue and customer
base, while providing advanced digital technology and an experienced team of
engineers to continue to support the Company's digital and online initiatives.


                                 Page 10 of 20


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

Safe Harbor Statement under the Private Securities Litigation Reform Act of
1995:

      This report contains forward-looking statements that relate to future
events, product or service offerings, or the future financial performance of the
Company. In some cases, you can identify forward-looking statements by
terminology such as "may," "will," "should," "expects," "plans," "anticipates,"
"believes," "estimates," "predicts," "potential," or "continue" or the negative
of such terms and other comparable terminology. These statements only reflect
Company management's expectations and estimates. Actual events or results may
differ materially from those expressed or implied by such forward-looking
statements due to a number of known and unknown risks and uncertainties. These
risks and uncertainties include the ability to generate cash to fund operating
activities or obtain additional funding, effective execution of product launches
or marketing programs, pricing and other activities by competitors, economic and
industry factors, system performance problems due to technical difficulties, and
other risks, including those described in the Company's Annual Report on Form
10-K and those described in the Company's other filings with the Securities and
Exchange Commission, press releases and other communications. Any
forward-looking statements in this report reflect the Company's expectations at
the time of this report only, and the Company disclaims any responsibility to
revise or update any such forward-looking statements except as may be required
by law.

General

      PhotoWorks, Inc. ("PhotoWorks" or the "Company") is a full-service
photography services company dedicated to providing its customers with
innovative and inspiring ways to create, share and preserve their photographic
memories, primarily through online and mail-order channels. The PhotoWorks(R)
service provides image printing and online image storage and management services
for both digital and film based camera users, primarily in the United States,
which allows customers to store and organize photos online, share them with
friends and family, and order prints, photo albums, and photo related products.

      The Company incurred a net loss of $930,000 ($.06 per share) during the
first six months of fiscal 2004, compared to a net loss of $2,498,000 ($.15 per
share) for the first six months of 2003. Although revenues for the first six
months of fiscal 2004 declined by approximately 31% compared to the same period
for fiscal 2003, the Company reduced its net loss through improved operating
efficiencies and lower operating costs.

      Operating results may fluctuate in the future due to changes in the mix of
sales, marketing and promotional activities, introductions of new products,
research and development requirements, actions by competitors, price increases
or decreases by suppliers, conditions in the direct-to-consumer market and the
photofinishing industry in general, national and global economic and political
conditions, and other factors.

      Demand for the Company's services is generally seasonal, producing the
highest volumes in the first and fourth quarters of the fiscal year. However,
seasonality of demand may be offset by changes in the effectiveness of marketing
programs, the introduction of new services and products, actions by competitors
and other factors. Operating results are affected by the seasonality of the
Company's net revenues due to the fixed nature of a portion of the Company's
operating expenses, seasonal variation in sales mix, and product development and
marketing expenditures.

Critical Accounting Policies

      Management's Discussion and Analysis of Financial Condition and Results of
Operations discusses the Company's consolidated financial statements, which have
been prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these financial statements requires management
to make estimates and judgments that affect the reported amounts of assets,
liabilities, net revenue, and expenses. Management's estimates and judgments are
based upon the Company's historical experience, knowledge of economic and market
factors, and various other factors that are believed to be relevant given the
circumstances. Significant policies, methodologies, estimates, and the factors
used therein, are reviewed on at least a quarterly basis with the Company's
Audit Committee. Actual results may differ from these estimates.


                                 Page 11 of 20


      The following is a discussion of the estimates included in the Company's
financial statements that encompass matters of uncertainty, whereby different
estimates could have reasonably been made or changes in such estimates could
have a material impact on the financial statements of the Company.

      Reserve for Obsolete Inventory

      We regularly assess the valuation of our inventory and write down those
inventories that are obsolete, or in excess of forecasted usage, to their
estimated realizable value. A reserve for obsolescence is recorded against
inventory for any film or paper inventories that are nearing their expiration
dates. Additional reserves are recorded for slow-moving or discontinued stock to
the extent it is estimated the materials may go unused based on historical
inventory turnover, planned changes in marketing promotions or other anticipated
changes in product mix over the next year, seasonality, or other factors.
Estimates of future usage are based on estimates of future sales and product
mix. If actual sales or product mix differs from our estimates, we may need to
record additional reserves for obsolete inventory.

      Revenue Recognition

      We recognize revenue when products are shipped or services are delivered.
PhotoWorks provides its customers with a 100% satisfaction guarantee. The
majority of the Company's products and services will not be returned but
customers can request a refund if not satisfied. During fiscal year 2003,
refunds were less than 1% of net revenues. An allowance is recorded for expected
future returns.

      During the fourth quarter of fiscal 2003, we launched our Pick Your Prints
service for film processing orders. Under this service, a customer's images are
digitized and only the negatives are initially mailed back. As part of the
initial transaction, a customer is issued one print credit per image developed,
which they can then use to purchase only the photos they want to have printed.
Prints are then produced utilizing the digital images. A portion of the initial
purchase is deferred equal to the relative fair value of the digital prints.
Revenue is recognized upon utilization of the print credits to order the digital
prints. As of March 27, 2004, approximately $200,000 was deferred under this
program.

      In November 2004, we began offering a prepaid print credit product,
whereby customers can buy online digital print credits to use on future print
orders. Amounts received for the purchase of these credits are deferred and
revenue is recognized upon fulfillment of digital print orders. As of March 27,
2004, approximately $120,000 was deferred under this program.

      Deferred Tax Assets

      We have net deferred tax assets totaling $12,112,000, comprised primarily
of net operating loss carryforwards. Due to our recent history of operating
losses, the uncertainty of future taxable income, and limitations on the
utilization of net operating loss carryforwards under IRC Section 382, we have
recorded a valuation allowance of $12,112,000 against our net deferred tax
assets.

      Contingencies

      We are subject to various legal proceedings and claims (see Part II, Item
1 - Legal Proceedings and Note L of Notes to Consolidated Financial Statements),
the outcomes of which are subject to significant uncertainty. SFAS No. 5,
Accounting for Contingencies, requires that estimated amounts relating to a
contingency should be recorded if it is probable that a liability or gain has
been incurred and the amount can be reasonably estimated. Disclosure of a loss
contingency is required if there is at least a reasonable possibility that a
loss may have been incurred. We evaluate, among other factors, the degree of
probability of the outcome and the ability to make a reasonable estimate of the
amounts.


                                 Page 12 of 20


Results of Operations

      The following table presents information from the Company's consolidated
statements of operations, expressed as a percentage of net revenues for the
periods indicated.



                                   Second Quarter Ended      Six Months Ended
                                   ---------------------   ---------------------
                                   March 27,   March 29,   March 27,   March 29,
                                     2004        2003        2004        2003
================================================================================
                                                            
Net revenues                        100.0%      100.0%      100.0%      100.0%
Cost of goods and services           81.4        84.3        75.3        80.5
                                    -----       -----       -----       -----

Gross profit                         18.6        15.7        24.7        19.5

Operating expenses:
   Marketing                         12.3         7.5        11.0         9.5
   Research and development           9.6        11.0         8.7         8.4
   General and administrative         8.3        20.6        14.3        18.7
                                    -----       -----       -----       -----
     Total operating expenses        30.2        39.1        34.0        36.6
                                    -----       -----       -----       -----

Loss from operations                (11.6)      (23.4)       (9.3)      (17.1)

Total other expense                   (.8)        (.5)        (.7)        (.4)

Loss before income taxes            (12.4)      (23.9)      (10.0)      (17.5)
Benefit from income taxes             2.2         1.6         1.0          .7
                                    -----       -----       -----       -----

Net loss                            (10.2)%     (22.3)%      (9.0)%     (16.8)%
                                    =====       =====       =====       =====


      Net revenues for the second quarter of fiscal 2004 were $4,553,000,
compared to net revenues of $6,500,000 in the second quarter of fiscal 2003. For
the six months ended March 27, 2004, net revenues were $10,308,000 compared to
$14,853,000 for the same period of fiscal 2003. The decline in net revenues was
primarily due to continued lower film processing volumes, partially offset by
growth in digital printing services. Digital revenues in the second quarter of
fiscal 2004 increased 5.0% to $606,000 compared to $578,000 in the second
quarter of fiscal 2003. Year to date revenues from digital products and services
increased 16.7% to $1,551,000 compared to $1,329,000 for the same period of
fiscal 2003. In addition, net revenues in fiscal 2003 included approximately
$609,000 from sales generated at retail stores, which were closed by the end of
fiscal 2003 in order to focus resources on digital and online initiatives. Net
revenues in fiscal 2004 are expected to continue to be lower than fiscal 2003
due to lower film processing volumes.

      Cost of goods and services consists of labor, processing materials and
supplies, shipping and handling costs and fixed operating costs related to the
Company's services and products. Gross profit in the second quarter of fiscal
2004 increased to 18.6% of net revenues compared to 15.7% of net revenues in the
second quarter of fiscal 2003. For the first six months of fiscal 2004, gross
profit increased to 24.7% compared to 19.5% for the same period of fiscal 2003.
The increases were primarily due to lower labor and materials costs and closing
lower margin retail stores, as well as a shift in the product mix towards
digital products and services. Net revenues from digital products increased to
15.0% of total net revenues year to date, compared to 8.9% in the prior year.
Margins on certain digital print services also increased due to higher selling
prices in the first and second quarters of fiscal 2004 as compared to the first
two quarters of fiscal 2003. Gross profit fluctuates due to the seasonal nature
of revenues when measured against relatively fixed overhead costs associated
with equipment and facilities.


                                 Page 13 of 20


      Marketing expenses in the second quarter of fiscal 2004 were $562,000
compared to $493,000 in the second quarter of fiscal 2003. For the first six
months of fiscal 2004, marketing expenses decreased to $1,139,000 compared to
$1,412,000 for the same period in fiscal 2003. Marketing expenditures in fiscal
2004 have been focused on new marketing programs designed to test acquisition
and customer reactivation strategies through targeted mail and email campaigns.
Marketing expenses will fluctuate due to the timing and magnitude of promotional
activities and product and service introductions.

      Research and development expenses decreased to $435,000 for the second
quarter of fiscal 2004 compared to $715,000 in the second quarter of fiscal
2003. For the first six months of fiscal 2004, research and development expenses
decreased to $900,000 as compared to $1,251,000 for the same period of fiscal
2003. Research and development expenses consist primarily of costs incurred in
developing online products and services for digital image management and print
services, and creating equipment necessary to provide customers with new digital
photographic services and products.

      General and administrative expenses decreased to $377,000 for the second
quarter of fiscal 2004 compared to $1,339,000 for the second quarter of fiscal
2003. For the six months ended March 27, 2004, general and administrative
expenses decreased to $1,470,000 compared to $2,774,000 for the same period of
fiscal 2003. During the second quarter of fiscal 2004, PhotoWorks, Inc. and one
of its service providers reached a settlement agreement regarding disputed fees
for services provided to PhotoWorks resulting in a reduction of administrative
expenses of $738,000. In addition, the quarter and year to date expenses were
lower due to reduced staffing and professional service costs. General and
administrative expenses consist of costs related to management information
systems, computer operations, human resource functions, finance, legal,
accounting, investor relations and general corporate activities.

      In January 2004, the Company initiated a reduction in force, representing
approximately 18% of its workforce and affecting all areas of the Company. The
Company recorded a charge of approximately $182,000 related to the workforce
reduction in the quarter ended March 27, 2004.

      During the second quarter of fiscal 2004, an adjustment was made to
reflect refundable tax credits available from fiscal 2001 and 2002. The
adjustment resulted in an additional tax benefit of $100,000, which is recorded
as income tax receivable.

Liquidity and Capital Resources

      As of May 1, 2004, the Company's principal source of liquidity included
approximately $2,416,000 in cash and cash equivalents. The Company's current
ratio as of March 27, 2004 was 1.50 compared to 1.46 at the end of fiscal 2003.
During the first six months of fiscal 2004, the Company used cash from operating
activities of $2,157,000, due primarily to the net operating loss and payments
on accounts payable and accrued compensation.

      Based on current operating projections, the Company anticipates that
existing cash and cash equivalents and projected future cash flows from
operations will be sufficient to fund its operations, including the purchase of
assets of PhotoAccess Technologies and any capital expenditures (See Note M -
Subsequent Events of Notes to Consolidated Financial Statements in Part I
above), through at least the next twelve months. However, if the Company does
not meet its projections or generate sufficient cash from operations to satisfy
its ongoing expenses, the Company will be required to seek external sources of
financing or refinance its obligations. There can be no assurance that the
Company will be able to obtain adequate financing in the future.

Controls and Procedures

      At the end of the period covered by this report, as part of our quarterly
review, we evaluated, under the supervision and with the participation of the
Company's management, including our Chief Executive Officer and Chief Accounting
Officer, the effectiveness of the design and operation of our disclosure
controls and procedures pursuant to Exchange Act Rule 13a-14 and 15d-14. Based
upon that evaluation, the Chief Executive Officer and the Chief Accounting
Officer concluded that our disclosure controls and procedures are effective to
timely alert them to any material information relating to the Company (including
its consolidated subsidiaries) that must be included in our periodic SEC
filings. There have been no significant changes in the Company's internal
controls or in other factors that could significantly affect internal controls
subsequent to their evaluation.


                                 Page 14 of 20


                          PART II -- OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

      For an update concerning the legal proceedings, see Note L of Notes to
Consolidated Financial Statements in Part I above.

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

      On February 3, 2004, the Company held its annual meeting of shareholders.
The shareholders acted on the following matters at the annual meeting.

      The following individual was elected to the Company's Board of Directors,
to hold office for a three-year term and until his respective successor is duly
elected and qualified. The number of votes for and withheld are listed below:

                             For           Withheld
                             ---           --------
      Philippe Sanchez    18,211,621        86,823

      The following individuals were elected by the Preferred shareholders to
the Company's Board of Directors, to hold office for a three-year term and until
their respective successors are duly elected and qualified. The number of votes
for and withheld are listed below:

                             For          Withheld
                             ---          --------
      Ross Chapin          3,136,842         0
      Paul Goodrich        3,136,842         0

      The proposal for an amendment to the Company's 1999 Stock Incentive
Compensation Plan to increase by 500,000 the aggregate number of shares of
Common Stock available for issuance under the plan was approved. The proposal
received the following votes:

      For                  7,471,994
      Against                463,233
      Abstain                 30,577
      Broker non votes    10,332,640

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

      (a) Exhibits.

            10.1  Lease Termination Agreement dated April 19, 2004 with Immunex
                  Corporation.

            31.1  Certification Pursuant to Rule 13a-14 of the Securities
                  Exchange Act of 1934 as Adopted Pursuant to Section 302 of the
                  Sarbannes-Oxley Act of 2002

            31.2  Certification Pursuant to Rule 13a-14 of the Securities
                  Exchange Act of 1934 as Adopted Pursuant to Section 302 of the
                  Sarbannes-Oxley Act of 2002

            32    Certification of Principal Executive Officers pursuant to 18
                  U.S.C Section 1350, as Adopted Pursuant to Section 906 of the
                  Sarbannes-Oxley Act of 2002


                                 Page 15 of 20


      (b) Reports on Form 8-K.

                  Form 8-K dated January 21, 2004 - Item 12 - Results of
                  Operations and Financial Condition for first quarter ended
                  December 27, 2003.

                  Form 8-K dated February 18, 2004 - Item 5 - Other events
                  related to settlement agreement with vendor providing services
                  to PhotoWorks, Inc.


                                 Page 16 of 20


                                   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.

                                                      PHOTOWORKS, INC.


DATED: May 11, 2004                     /s/ Philippe Sanchez
                                        ----------------------------------------
                                                      Philippe Sanchez
                                           President and Chief Executive Officer
                                               (Principal Executive Officer)


                                        /s/ Loran Cashmore Bond
                                        ----------------------------------------
                                                     Loran Cashmore Bond
                                                Vice President Administration
                                              Treasurer/Chief Accounting Officer


                                 Page 17 of 20


                                INDEX TO EXHIBITS

                                PHOTOWORKS, INC.
                          Quarterly Report on Form 10-Q
                      For The Quarter Ended March 27, 2004

Exhibit    Description

   3.1      Third Amended and Restated Articles of Incorporation dated January
            27, 1998. (Incorporated by reference to Form 10-K/A for the year
            ended September 25, 1999, filed January 14, 2000.)

   3.2      Articles of Amendment to Articles of Incorporation dated January 25,
            2000. (Incorporated by reference from Form 10-Q for the quarter
            ended December 25, 1999.)

   3.3      Articles of Amendment to Articles of Incorporation of PhotoWorks,
            Inc. dated February 9, 2000 (Incorporated by reference to Exhibit
            3.1 filed with the Company's 8-K filed February 16, 2000)

   3.4      Articles of Amendment to Articles of Incorporation of PhotoWorks,
            Inc. dated April 24, 2001 (Incorporated by reference to Exhibit 3.1
            filed with the Company's 8-K filed April 27, 2001)

   3.5      Articles of Correction to Articles of Incorporation of PhotoWorks,
            Inc. dated April 25, 2001 (Incorporated by reference to Exhibit 3.2
            filed with the Company's 8-K filed April 27, 2001)

   3.6      Form of Certificate of Designation Preferences and Rights of Series
            RP Preferred Stock (Incorporated by reference to Exhibit 3.4 to the
            Company's Annual Report on 10-K for the year ended September 25,
            1999)

   3.7      Bylaws of the Company, as amended and restated on November 13, 1996.
            (Incorporated by reference to Exhibit 3.2 filed with the Company's
            Annual Report on Form 10-K for the year ended September 28, 1996)

   4.1      Rights Agreement dated December 16, 1999 between the Registrant and
            Chase Mellon Shareholder Services L.L.C., as Rights Agent
            (Incorporated by reference to Exhibit 4.1 to the current report on
            Form 8-K filed with the Commission on December 17, 1999)

   10.1*    Lease Termination Agreement dated April 19, 2004 with Immunex
            Corporation.

   31.1*    Certification Pursuant to Rule 13a-14 of the Securities Exchange Act
            of 1934 as Adopted Pursuant to Section 302 of the Sarbannes-Oxley
            Act of 2002

   31.2*    Certification Pursuant to Rule 13a-14 of the Securities Exchange Act
            of 1934 as Adopted Pursuant to Section 302 of the Sarbannes-Oxley
            Act of 2002

   32*      Certification of Principal Executive Officers pursuant to 18 U.S.C
            Section 1350, as Adopted Pursuant to Section 906 of the
            Sarbannes-Oxley Act of 2002

* Filed herewith


                                 Page 18 of 20