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

                                    FORM 10-Q

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

                           FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 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 SEPTEMBER 30, 2003
             -----                  --------------------------------------------

Common Stock, $0.001 par value                       93,855,634





                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                                    FORM 10-Q

                               SEPTEMBER 30, 2003

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

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

Item 1.      Financial Statements

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

             Condensed Consolidated Statements of Operations
             for the Three and Nine Months ended September
             30, 2003 and 2002 (unaudited) ............................       4

             Condensed Consolidated Statements of Cash Flows
             for the Nine Months ended September 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 ............      15

Item 3.      Quantitative and Qualitative Disclosures About
             Market Risk ..............................................      26

Item 4.      Controls and Procedures ..................................      26

PART II.     OTHER INFORMATION

Item 1.      Legal Proceedings ........................................      27

Item 3.      Defaults Upon Senior Securities ..........................      27

Item 5.      Other Information ........................................      28

Item 6.      Exhibits and Reports on Form 8-K .........................      28

SIGNATURES ............................................................      29


                                       2



                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

                                                     SEPTEMBER 30,  DECEMBER 31,
                                                           2003           2002
                                                        ---------      ---------
                                                       (unaudited)
                      ASSETS
Current Assets:
     Cash ........................................     $       7      $     134
     Trade receivables from related parties,
         net of allowances of $3,702 and
         $231, respectively ......................         2,455          2,506
     Trade receivables, net of allowances
         of $695 and $855, respectively ..........             7            170
     Inventories .................................           922          2,029
     Prepaid licenses and royalties ..............         1,189          5,129
     Other current assets ........................           731          1,200
                                                       ---------      ---------
         Total current assets ....................         5,311         11,168

Property and equipment, net ......................         2,411          3,130
                                                       ---------      ---------
                                                       $   7,722      $  14,298
                                                       =========      =========

      LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
     Current debt ................................     $   1,442      $   2,082
     Accounts payable ............................         8,696         10,280
     Accrued royalties ...........................         4,578          4,775
     Advances from distributors and others .......           579            101
     Advances from related parties ...............         4,995          3,550
     Payables to related parties .................         3,350          7,440
                                                       ---------      ---------
          Total current liabilities ..............        23,640         28,228
Commitments and contingencies

Stockholders' Deficit:
     Common stock ................................            94             94
     Paid-in capital .............................       121,640        121,637
     Accumulated deficit .........................      (137,782)      (135,793)
     Accumulated other comprehensive income ......           130            132
                                                       ---------      ---------
          Total stockholders' deficit ............       (15,918)       (13,930)
                                                       ---------      ---------
                                                       $   7,722      $  14,298
                                                       =========      =========


                             See accompanying notes.


                                       3



                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


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

Net revenues ...................   $    365    $  1,152    $  1,278    $ 14,860
Net revenues from related
   party distributors ..........      4,362       8,525      23,480      22,181
                                   --------    --------    --------    --------
   Total net revenues ..........      4,727       9,677      24,758      37,041
Cost of goods sold .............      1,849       5,675       9,948      20,754
                                   --------    --------    --------    --------
   Gross profit ................      2,878       4,002      14,810      16,287

Operating expenses:
   Marketing and sales .........        496         965         962       5,328
   General and administrative ..        928       1,010       4,587       5,816
   Product development .........      3,555       3,460      11,124      12,161
                                   --------    --------    --------    --------
      Total operating expenses .      4,979       5,435      16,673      23,305
                                   --------    --------    --------    --------
Operating loss .................     (2,101)     (1,433)     (1,863)     (7,018)

Other income (expense):
    Interest expense ...........        (36)       (352)       (119)     (2,181)
    Gain on sale of Shiny ......       --          --          --        28,781
    Other ......................        (52)        (62)         (7)        858
                                   --------    --------    --------    --------

Income (loss) before benefit
   for income taxes ............     (2,189)     (1,847)     (1,989)     20,440
Benefit for income taxes .......       --          --          --            75
                                   --------    --------    --------    --------
Net income (loss) ..............   $ (2,189)   $ (1,847)   $ (1,989)   $ 20,515
                                   --------    --------    --------    --------

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

Net income (loss) available
   to common stockholders ......   $ (2,189)   $ (1,847)   $ (1,989)   $ 20,382
                                   ========    ========    ========    ========

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

Shares used in calculating net
   income (loss) per common
   share:
    Basic ......................     93,856      93,138      93,851      80,365
                                   ========    ========    ========    ========
    Diluted ....................     93,856      93,138      93,851      80,365
                                   ========    ========    ========    ========


                             See accompanying notes.


                                       4




                 INTERPLAY ENTERTAINMENT CORP. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                            NINE MONTHS ENDED
                                                              SEPTEMBER 30,
                                                           2003          2002
                                                         --------      --------
                                                             (In thousands)
Cash flows from operating activities:
   Net (loss) income ...............................     $ (1,989)     $ 20,515
   Adjustments to reconcile net (loss)
      income to cash provided by
      (used in) operating activities:
      Depreciation and amortization ................        1,050         1,236
      Noncash expense for stock options ............         --              33
      Non-cash interest expense ....................           81         1,829
      Write-off of prepaid licenses
         and royalties .............................        2,379         2,100
      Gain on sale of Shiny ........................         --         (28,781)
      Other ........................................           (2)          (23)
      Changes in operating assets and
         liabilities:
         Trade receivables from related
            parties ................................           51        (1,882)
         Trade receivables, net ....................          163         2,162
         Inventories ...............................        1,107         2,251
         Prepaid licenses and royalties ............        1,561            64
         Other current assets ......................          469            26
         Accounts payable ..........................         (545)       (4,787)
         Accrued royalties .........................         (197)       (3,256)
         Other accrued liabilities .................       (1,039)         (797)
         Payables to related parties ...............       (4,095)        3,395
         Advances ..................................        1,923       (21,951)
                                                         --------      --------
            Net cash provided by (used in)
               operating activities ................          917       (27,866)
                                                         --------      --------

Cash flows from investing activities:
   Purchase of property and equipment ..............         (331)         (162)
   Proceeds from sale of Shiny .....................         --          33,102
                                                         --------      --------
            Net cash (used in) provided by
               investing activities ................         (331)       32,940
                                                         --------      --------

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 ........................................            3             3
   Repayment of note payable .......................         (716)
   Proceeds from exercise of stock options .........         --              86
                                                         --------      --------
            Net cash (used in) financing
               activities ..........................         (713)       (4,705)
                                                         --------      --------
      Net (decrease) increase in cash ..............         (127)          369
Cash, beginning of period ..........................          134           119
                                                         --------      --------
Cash, end of period ................................     $      7      $    488
                                                         ========      ========

Supplemental cash flow information:
    Cash paid for:
            Interest ...............................     $     35      $    327

                             See accompanying notes.


                                       5



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


NOTE 1.  BASIS OF PRESENTATION

     The accompanying  unaudited condensed  consolidated financial statements of
Interplay  Entertainment Corp. (the "Company") and its subsidiaries  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 U.S. 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
consolidated  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
September  30,  2003,  and at that date,  had a  stockholders'  deficit of $15.9
million  and a  working  capital  deficit  of $18.3  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 the sale of assets.

     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.
In August 2003, the Company completed an agreement with Avalon Interactive Group
Ltd.  ("Avalon"),  which changed its name from Virgin Interactive  Entertainment
Limited on July 1, 2003 and is a subsidiary of Titus  Interactive  SA ("Titus"),
the Company's  largest  stockholder.  This  agreement  modified the terms of the
parties'  distribution  agreement relating to an upcoming title. Under the terms
of  this  agreement,  the  Company  was  paid a cash  advance  of  approximately
$740,000.  Upon  delivery  of the gold  master to this  title the  Company  will
receive approximately an additional $740,000.

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


                                       6


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


USE OF ESTIMATES

     The  preparation  of financial  statements  in conformity  with  accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions that affect the 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,  channel  exposure and long-lived  assets,  and certain
accrued liabilities related to restructuring activities and litigation.

PRINCIPLES OF CONSOLIDATION

     The accompanying  consolidated financial statements include the accounts of
Interplay  Entertainment  Corp.  and its  wholly-owned  subsidiaries,  Interplay
Productions Limited (U.K.),  Interplay OEM, Inc., Interplay  Productions Pty Ltd
(Australia),   Interplay   Co.,   Ltd.,   (Japan)  and  Games   On-line.   Shiny
Entertainment, Inc., which was sold by the Company in April 2002, is included in
the  consolidated  financial  statements  up  to  the  date  of  the  sale.  All
significant intercompany accounts and transactions have been eliminated.

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 a distribution  agreement with Vivendi Universal Games, Inc.
("Vivendi") in August 2001, substantially all of the Company's sales are made by
two related party distributors:  Vivendi, an affiliate of Universal Studios Inc.
which owns less than 5 percent of the outstanding shares of the Company's common
stock, and Avalon, a wholly owned subsidiary of Titus.

     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  products  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 email 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.


                                       7



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


     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.  These  amounts,
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  September  30,  2003,  the  Company  has  three  stock-based   employee
compensation  plans.  The Company accounts for these 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 nine  months  ended
September 30, 2003 and 2002,. 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       NINE MONTHS ENDED
                                     SEPTEMBER 30,            SEPTEMBER 30,
                                ---------------------    -----------------------
                                  2003         2002         2003         2002
                               ---------    ---------    ---------    ----------
                                (Dollars in thousands, except per share amounts)

Net income (loss) available
   to common stockholders,
   as reported .............   $  (2,189)   $  (1,847)   $  (1,989)   $   20,382
Pro forma compensation
   expense .................          55           64          151           151
                               ---------    ---------    ---------    ----------
Pro forma net income (loss)
   available to common
   stockholders ............   $  (2,244)   $  (1,911)   $  (2,140)   $   20,231
                               =========    =========    =========    ==========
Earnings (loss) per share,
   as reported
   Basic ...................   $   (0.02)   $   (0.02)   $   (0.02)   $     0.25
   Diluted .................   $   (0.02)   $   (0.02)   $   (0.02)   $     0.25

Earnings (loss) per share,
   pro forma
   Basic ...................   $   (0.02)   $   (0.02)   $   (0.02)   $     0.25
   Diluted .................   $   (0.02)   $   (0.02)   $   (0.02)   $     0.25


RECENT ACCOUNTING PRONOUNCEMENTS

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

NOTE 2.  INVENTORIES

     Inventories consist of the following:

                                          SEPTEMBER 30,             DECEMBER 31,
                                              2003                       2002
                                          ------------              ------------
                                                  (Dollars in thousands)

Packaged software ......................  $       922               $      2,029
                                          ===========               ============


                                       8



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


NOTE 3.  PREPAID LICENSES AND ROYALTIES

     Prepaid licenses and royalties consist of the following:

                                                SEPTEMBER 30,       DECEMBER 31,
                                                        2003                2002
                                                      ------              ------
                                                        (Dollars in thousands)
Prepaid royalties for titles in
   development .........................              $  800              $4,644
Prepaid royalties for shipped
   titles, net of amortization .........                 112                 431
Prepaid licenses and trademarks,
   net of amortization .................                 277                  54

                                                      ------              ------
                                                      $1,189              $5,129
                                                      ======              ======

     Amortization of prepaid licenses and royalties is included in cost of goods
sold and totaled  $0.7  million  and $0.8  million  for the three  months  ended
September 30, 2003 and 2002,  respectively.  For the nine months ended September
30, 2003 and 2002,  amortization  of prepaid  licenses  and  royalties  was $6.6
million and $6.4,  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 zero for the three
months ended  September 30, 2003 and 2002, and $2.4 million and $2.1 million for
the nine months ended September 30, 2003 and 2002, respectively.

NOTE 4.  ADVANCES FROM DISTRIBUTORS AND OTHERS

Advances from distributors and OEMs consist of the following:

                                                SEPTEMBER 30,       DECEMBER 31,
                                                        2003               2002
                                                       ------             ------
                                                        (Dollars in thousands)

Advances for other distribution rights ...             $  579             $  101
                                                       ======             ======
Net advance from Vivendi distribution
   agreements ............................             $4,995             $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 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
                               SEPTEMBER 30, 2003


NOTE 5.  COMMITMENTS AND CONTINGENCIES

     At September 30, 2003,  the Company has an accrual of $180,000 for past due
payroll taxes,  including  penalties and interest due to the  non-payment of the
Company's payroll tax liabilities. The Company expects this matter to be settled
and the related  accrual  paid by December  2003.  As of the filing of this Form
10-Q,  the Company has accrued an additional  $540,000 of principal,  penalties,
and  interest  related to the  non-payment  of payroll tax  liabilities  for the
period October 1, 2003 through October 31, 2003.

     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.

     In August 2003, the Company sent several  notifications to Vivendi accusing
Vivendi of its failure to perform in accordance with the distribution  agreement
but did not receive a response acceptable to the Company. In September 2003, the
Company decided to terminate the distribution agreement with Vivendi as a result
of its alleged  breaches,  including  for the  non-payment  of money owed to the
Company under the terms of this  distribution  agreement.  In October 2003,  the
Company  and  Vivendi  reached  a  settlement  as to their  dispute  under  this
distribution  agreement  whereby Vivendi will distribute the Company's  Fallout:
Brotherhood of Steel in North America and Asia-Pacific  (excluding  Japan),  and
Vivendi  will  retain  exclusive  distribution  rights in these  regions for all
future Company titles through August 2005.

     On September 19, 2003, the Company filed a complaint against Atari, Inc. in
the Supreme Court of the State of New York.  The  complaint  alleges that Atari,
Inc.  wrongfully claims a termination of a multi-year  license agreement between
the parties and seeks an injunction and  declaratory  relief  preventing  Atari,
Inc. from  terminating  this license  agreement  pending a determination  on the
merits.  In September  2003,  the Company  successfully  obtained a  preliminary
injunction in the Supreme Court of the State of New York preventing  Atari, Inc.
from terminating this multi-year license agreement until such time as a decision
on the merits has been rendered. As of September 30, 2003, the parties remain in
litigation.  The Company believes Atari, Inc.'s attempt to terminate the license
agreement is without merit and intends to vigorously prosecute its position.

     On or about October 9, 2003, Warner Brothers Entertainment, Inc. filed suit
against the Company in the Superior Court for the State of California, County of
Orange,  alleging  default  on  an  Amended  and  Restated  Secured  Convertible
Promissory Note held by Warner dated April 30, 2002, with an original  principal
sum of Two Million  Dollars  ($2,000,000).  At the time the suit was filed,  the
current  remaining  principal  sum due  under  the  note was One  Million  Three
Hundred,   Thirty-Three   Thousand  Three  Hundred   Thirty-Three   Dollars  and
Thirty-Four  cents  ($1,333,333.34),  plus  interest.  The Company  settled this
litigation  and entered  into a payment  plan with Warner  Bros.  to satisfy the
balance of the note by January 30, 2004.

     On November 25,  2002,  Special  Situations  Fund III,  Special  Situations
Cayman Fund,  L.P.,  Special  Situations  Private Equity Fund, L.P., and Special
Situations  Technology Fund, L.P.  (collectively,  "Special Situations") filed a
motion for  summary  judgment in lieu of  complaint  against us in the amount of
$1.3 million,  alleging,  among other things,  that we are liable to pay Special
Situations  $1.3 million for our failure to timely  register for resale with the
Securities  and  Exchange  Commission  certain  shares of our common  stock that
Special  Situations  purchased  from us in April 2001.  The court denied Special
Situation's motion for summary judgment in


                                       10



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


lieu of  complaint.  Special  Situations  filed and  served the  Company  with a
complaint,  which  the  Company  has  answered.  This case is  currently  in the
discovery phase and the Company is vigorously defending 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                  NINE MONTHS ENDED
                                                  SEPTEMBER 30,                      SEPTEMBER 30,
                                             2003              2002             2003              2002
                                          -----------      -----------       -----------      -----------
                                                      (In thousands, except per share amounts)
                                                                                  
Net income (loss) available to
   common stockholders .............      $   (2,189)      $   (1,847)       $   (1,989)      $   20,382
                                          -----------      -----------       -----------      -----------
Shares used to compute net income
   (loss) per share:
   Weighted-average common shares ...         93,856            3,138            93,851           80,365
   Dilutive stock equivalents .......            -                -                 -                -
                                          -----------      -----------       -----------      -----------
   Dilutive potential common shares .         93,856           93,138            93,851           80,365
                                          ===========      ===========       ===========      ===========
Net income (loss) per share:
   Basic ............................     $    (0.02)      $    (0.02)       $    (0.02)      $     0.25
   Diluted ..........................     $    (0.02)      $    (0.02)       $    (0.02)      $     0.25



     There were  options and warrants  outstanding  to purchase  10,411,218  and
11,264,231 shares of common stock at September 30, 2003 and 2002,  respectively,
which were  excluded from the earnings per share  computation  for the three and
nine months ended September 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
September 30, 2003 and 2002 was $1.93 and $2.05, respectively.


                                       11



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


NOTE 7.  RELATED PARTIES

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

                                       SEPTEMBER 30, 2003      DECEMBER 31, 2002
                                       ------------------      -----------------
                                                 (Dollars in thousands)
Receivables from related parties:
       Avalon .......................  $           4,689       $          2,050
       Vivendi ......................              1,163                    487
       Titus ........................                305                    200
       Return allowance .............             (3,702)                  (231)
                                       -----------------       ----------------
       Total ........................  $           2,455       $          2,506
                                       =================       ================

Payables to related parties:
       Avalon .......................  $             491      $           1,797
       Vivendi ......................              2,859                  5,322
       Titus ........................                  -                    321
                                       -----------------       ----------------
       Total ........................  $           3,350      $           7,440
                                       =================       ================


DISTRIBUTION AND PUBLISHING AGREEMENTS

TITUS INTERACTIVE SA

     In connection with the equity  investments by Titus,  the Company  performs
distribution  services  on behalf of Titus for  fees.  In  connection  with such
distribution services, the Company recognized fee income of zero and $12,000 for
the three  months ended  September  30, 2003 and 2002 and $5,000 and $31,000 for
the nine months ended September 30, 2003 and 2002, respectively.

     Amounts due to Titus at  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.  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 September 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 as  appropriate,  in order to  properly  record the
transaction.

TRANSACTIONS WITH TITUS JAPAN K.K.

     In June 2003,  the Company  entered into a  representation  agreement  with
Titus Japan K.K. ("Titus  Japan"),  a  majority-controlled  subsidiary of Titus,
pursuant to which Titus Japan  represents  the Company as an agent in regards to
certain sales transactions in Japan. This representation  agreement has not been
approved  by our Board and is  currently  being  reviewed  by the  Board.  As of
September 30, 2003, the Company has received approximately $50,000 in income and
incurred approximately $10,000 in commission fees pursuant to this agreement.


                                       12



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


AVALON INTERACTIVE GROUP LTD.

     Under an  International  Distribution  Agreement,  Avalon  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 Avalon a distribution  fee based on net sales,  and Avalon 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 Avalon  through  March 2003.  In September
2003, the Company amended this International  Distribution  Agreement to provide
Avalon with exclusive Australian distribution rights to a product.

     In connection with the International  Distribution  Agreement,  the Company
incurred distribution  commission expense of $412,000 and $200,000 for the three
months ended September 30, 2003 and 2002, and $475,000 and $500,000 for the nine
months ended September 30, 2003 and 2002, respectively. In addition, the Company
recognized  overhead fees of zero dollars and $500,000 for the nine months ended
September 30, 2003 and 2002, respectively.

     Under a Product Publishing  Agreement with Avalon, 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 Avalon,  the Company earned zero dollars and
$8,000 in connection with  performing  publishing and  distribution  services on
behalf of Avalon for the three months ended  September 30, 2003 and 2002 and for
the nine  months  ended  September  30, 2003 and 2002,  the Company  earned zero
dollars and $47,000, 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  derivatives  including all
publishing and  distribution  rights.  Subsequently,  in March 2002, the Company
entered  into a Term Sheet with  Avalon,  pursuant to which  Avalon  assumed all
responsibility  for future milestone  payments to Confounding Factor to complete
development of "Galleon" and Avalon acquired  exclusive  rights to ship the game
in certain  territories.  Avalon paid an initial $511,000 to Confounding Factor,
but then  ceased  making  the  required  payments.  While  reserving  its rights
vis-a-vis Avalon, 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
Avalon regarding the publishing rights to "Galleon".

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

     In  February  2003,  Avalon  Interactive  UK Ltd.  (formerly  named  Virgin
Interactive  Entertainment  (Europe) Limited) ) ("Avalon Europe"), the operating
subsidiary  of  Avalon,  filed for a Company  Voluntary  Arrangement,  or CVA, a
process of reorganization in the United Kingdom.  We are not creditors of Avalon
Europe.  In May 2003, Avalon filed its own CVA in the United Kingdom in which we
participated  in,  and were  approved  as a creditor  of Avalon.  As part of the
Avalon CVA process,  we submitted our creditor's  claim. We continue to evaluate
and adjust as appropriate our claims against Avalon in the CVA process. However,
the effects of the  approval of the Avalon CVA and of the approval of the CVA of
its operating  subsidiary,  Avalon Europe, on our ability to collect amounts due
from Avalon are  uncertain  (see note 7). As a result,  we cannot  guarantee our
ability to collect the debts we believe are due and owed to us from  Avalon.  If
Avalon is not able to operate under the new CVA, the Company  expects  Avalon to
cease  operations and liquidate,  in which event we will most likely not receive
any amounts presently due us by Avalon,  and will not have a distributor for our
products  in  Europe  and  the  other  territories  in  which  Avalon  presently
distributes our products.


                                       13



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


     In March  2003,  the Company  made a  settlement  payment of  approximately
$320,000 to a third-party  on behalf of Avalon 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,  Avalon owes the Company $400,000
pursuant to the  indemnification  provisions of the  International  Distribution
Agreement, which is included in trade receivables from related parties and which
the Company has fully reserved for.

     In August  2003 the  Company  completed  an  agreement  with  Avalon  which
modified  the  terms  of the  parties'  distribution  agreement  relating  to an
upcoming title.  Under the terms of this agreement,  the Company was paid a cash
advance of  approximately  $740,000.  Upon  delivery  of the gold master to this
title the Company will receive approximately an additional $740,000.

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  connection  with  distribution  agreements  with  Vivendi,  the Company
incurred  distribution  commission  expense of $1.8 million and $0.7 million for
the three months ended  September  30, 2003 and 2002,  and $5.8 million and $3.3
million for the nine months ended September 30, 2003 and 2002, respectively.

     In  September  2003,  the Company  decided to  terminate  the  distribution
agreement  with Vivendi as a result of its alleged  breaches,  including for the
non-payment  of money owed to the Company  under the terms of this  distribution
agreement.  In October 2003, the Company and Vivendi  reached a settlement as to
their dispute under this distribution agreement, whereby Vivendi will distribute
the Company's  Fallout:  Brotherhood of Steel in North America and  Asia-Pacific
(excluding  Japan),  and Vivendi will retain  exclusive  distribution  rights in
these regions for all future Company titles through August 2005.

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 SEPTEMBER 30,                       NINE MONTHS ENDED SEPTEMBER 30,
                --------------------------------------------------    --------------------------------------------------
                         2003                       2002                       2003                      2002
                -----------------------    -----------------------    -----------------------   ------------------------
                  AMOUNT      PERCENT       AMOUNT       PERCENT        AMOUNT      PERCENT       AMOUNT       PERCENT
                -----------  ----------    ----------   ----------    -----------  ----------   ------------  ----------
                                                          (Dollars in thousands)
                                                                                          
North America      $ 1,808          38%     $ 7,985           82%     $   4,702          19%     $ 20,845          56%

Europe               2,333          50          978           10          4,043          16         3,915          11

Rest of World          485          10          175            2            641           3           308           1

OEM, royalty and
   licensing           101           2          539            6         15,372          62        11,973          32
                -----------  ----------    ----------   ----------    -----------  ----------   ------------  ----------
                   $ 4,727         100%     $ 9,677          100%     $  24,758         100%     $ 37,041         100%
                ===========  ==========    ==========   ==========    ===========  ==========   ============  ==========



                                       14




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 U.S. 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,   sales  or  mergers  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 U.S.  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 of America. 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


                                       15



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.  ("Vivendi") and Avalon  Interactive  Group Ltd.
("Avalon"),  formerly named 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  products 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 email 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.

     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.  These  amounts,
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.

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.


                                       16



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.

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,   channel  exposure  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 U.S. Securities and
Exchange  Commission in Form 10-K,  that were required to be adopted  during the
period  ending  September  30,  2003 did not have a  significant  impact  on our
condensed consolidated financial statements.


                                       17



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                             NINE MONTHS ENDED
                                                      SEPTEMBER 30,                                 SEPTEMBER 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 ..................   $  4,727         100%    $  9,677         100%    $ 24,758         100%    $ 37,041         100%
Cost of goods sold ............      1,849          39%       5,675          59%       9,948          40%      20,754          56%
                                  --------    --------     --------    --------     --------    --------     --------    --------
Gross profit ..................      2,878          61%       4,002          41%      14,810          60%      16,287          44%
                                  --------    --------     --------    --------     --------    --------     --------    --------

Operating expenses:
     Marketing and sales ......        496          11%         965          10%         962           4%       5,328          14%
     General and administrative        928          20%       1,010          10%       4,587          19%       5,816          16%
     Product development ......      3,555          75%       3,460          36%      11,124          45%      12,161          33%
                                  --------    --------     --------    --------     --------    --------     --------    --------
     Total operating expenses .      4,979         106%       5,435          56%      16,673          67%      23,305          63%
                                  --------    --------     --------    --------     --------    --------     --------    --------
Operating income ..............     (2,101)        (45%)     (1,433)        (15%)     (1,863)         (7%)     (7,018)        (19%)

Gain on sale of Shiny .........       --             0%        --             0%        --             0%      28,781          78%
Other expense .................        (88)         (2%)       (414)         (4%)       (126)         (1%)     (1,323)         (4%)
                                  --------    --------     --------    --------     --------    --------     --------    --------
Income (loss) before income
   taxes ......................     (2,189)        (46%)     (1,847)        (19%)     (1,989)         (8%)     20,440          55%
Benefit for income taxes ......       --             0%        --            (0%)       --             0%         (75)          0%
                                  --------    --------     --------    --------     --------    --------     --------    --------
Net income ....................   $ (2,189)        (47%)   $ (1,847)        (19%)   $ (1,989)         (8%)   $ 20,515          55%
                                  ========    ========     ========    ========     ========    ========     ========    ========

Net revenues by geographic
region:
     North America ............   $  1,808          38%    $  7,985          82%    $  4,702          19%    $ 20,845          56%
     International ............      2,818          60%       1,153          12%       4,684          19%       4,223          12%
     OEM, royalty and licensing        101           2%         539           6%      15,372          62%      11,973          32%


Net revenues by platform:
     Personal computer ........   $  3,009          64%    $  4,548          47%    $  4,633          19%    $ 11,939          32%
     Video game console .......      1,617          34%       4,590          47%       4,753          19%      13,129          36%
     OEM, royalty and licensing        101           2%         539           6%      15,372          62%      11,973          32%



NORTH  AMERICAN,  INTERNATIONAL  AND ORIGINAL  EQUIPMENT  MANUFACTURER  ("OEM"),
ROYALTY AND LICENSING NET REVENUES

     Net  revenues  for the three  months  ended  September  30,  2003 were $4.7
million,  a decrease of 51% compared to the same period in 2002.  This  decrease
resulted from a 77% decrease in North American net revenues,  an 81% decrease in
OEM,   royalties  and  licensing   revenues,   offset  by  a  144%  increase  in
international net revenues.

     North  American net revenues for the three months ended  September 30, 2003
were $1.8  million.  The  decrease in North  American  net revenues in the three
months ended September 30, 2003 was mainly due to a 65% 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 and an 89%
decrease in new release gold master revenue.  Furthermore, we delivered one gold
master in the three months ended September 30, 2003 compared to delivering three
gold  masters  in the same  period in 2002,  resulting  in a  decrease  in North
American  sales of $8.0  million  and a decrease  in product  returns  and price
concessions  of $1.8  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  September 30, 2003 as
compared to the 2002  comparable  period is due to decreased  back catalog sales
under the terms of the August 2001 distribution agreement with Vivendi,  whereby
the Company assumes all credit,  product return and price  concession  risks, as
opposed to 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.


                                       18



     International  net revenues for the three months ended  September  30, 2003
were $2.8  million.  The  increase in  international  net revenues for the three
months ended September 30, 2003 was mainly due to a 110% increase in new release
sales due to releasing three new titles,  two of which were previously  released
in North  America  in the 2003  period as  compared  to one in the 2002  period,
offset by a decrease of 6% in back  catalog  sales.  Our  increase in sales is a
result of the  acceptance of Avalon's  Company  Voluntary  Arrangement,  or CVA,
which  gave  Avalon  new  resources  for  them to  dedicate  to the  sale of our
products.  Overall,  in the three months ended September 30, 2003, we had a $1.2
million  increase  in  revenue  and a  decrease  in  product  returns  and price
concessions of $0.5 million compared to the comparable 2002 period.

     OEM,  royalty  and  licensing  net  revenues  for the  three  months  ended
September 30, 2003 were $0.1 million,  a decrease of $0.4 million as compared to
the same period in 2002. OEM net revenues decreased by $0.4 million in the three
months ended  September 30, 2003 as compared to the 2002  comparable  period and
licensing  net  revenues  remained  constant 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.

     Net  revenues  for the nine  months  ended  September  30,  2003 were $24.8
million,  a decrease of 33% compared to the same period in 2002.  This  decrease
resulted  from a 77% decrease in North  American net  revenues,  offset by a 11%
increase in international net revenues and a 29% increase in OEM,  royalties and
licensing revenues.

     North  American net revenues for the nine months ended  September  30, 2003
were $4.7  million.  The  decrease in North  American  net  revenues in the nine
months ended September 30, 2003 was mainly due to a 79% 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 and an 85%
decrease  in new  release  gold master  revenue.  During the nine  months  ended
September  30, 2003 we delivered two gold masters  compared to  delivering  four
gold masters in the  comparable  2002  period,  resulting in a decrease in North
American  sales of $20.8  million  and a decrease  in product  returns and price
concessions  of $4.7 million in the nine months  ended  September  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 nine
months ended September 30, 2003 as compared to the 2002 comparable period is due
to decreased back catalog sales under the terms of the August 2001  distribution
agreement with Vivendi,  whereby the Company assumes all credit,  product return
and price concession risks, as opposed to 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.

     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 nine months  ended  September  30, 2003
were $4.7  million.  The  increase in  international  net  revenues for the nine
months ended  September 30, 2003 was mainly due to releasing  three gold masters
to three  titles,  which were  previously  released in North  America to Vivendi
under a one-time  distribution  agreement  for the three  titles in Europe  with
terms similar to the distribution arrangement in North America. The Company also
released  three new  titles,  two of which  were  previously  released  in North
America,  through Avalon. Avalon remains our main distributor in Europe and will
distribute  our future  releases in Europe under the terms of our  International
Distribution  Agreement,  as amended. In addition, the increase in international
net revenues was impacted by a 235%  increase in new release sales mainly due to
releasing  six new  titles  in the 2003  period as  compared  to one in the 2002
period.  Additionally,  our increase in sales is a result of the  acceptance  of
Avalon's Company Voluntary Arrangement,  or CVA, which gave Avalon new resources
for them to dedicate to the sale of our  products.  Overall,  in the nine months
ended  September  30,  2003,  we had a $0.7  million  decrease  in revenue and a
decrease in product  returns and price  concessions of $1.2 million  compared to
the comparable 2002 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 Avalon  is not able to  operate  under the new CVA,  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.


                                       19



     OEM, royalty and licensing net revenues for the nine months ended September
30, 2003 were $15.4 million, an increase of $3.4 million as compared to the same
period in 2002.  OEM net  revenues  decreased by $2.8 million in the nine months
ended September 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 nine months  ended
September  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 nine  months  ended  September  30,  2002.  In February  2002,  a
licensing  transaction we entered into in 1999 expired and we recognized revenue
of $1.2 million, the unearned portion of the minimum guarantee.

     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  September  30, 2003 were $3.0
million,  a decrease of 34% compared to the same period in 2002. The decrease in
PC net revenues in the three months ended  September  30, 2003 was primarily due
to decreased net revenues  from both back catalog and new  releases.  Video game
console net revenues were $1.6  million,  a decrease of 65% for the three months
ended  September  30,  2003  compared  to the same  period  in 2002,  due to not
delivering  any gold  masters  for any  titles  to  Vivendi  in the 2003  period
compared to  delivering  two gold  masters in 2002 and  decreased  back  catalog
sales.

     PC net  revenues  for the nine months  ended  September  30, 2003 were $4.6
million,  a decrease of 61% compared to the same period in 2002. The decrease in
PC net revenues in the nine months ended September 30, 2003 was primarily due to
decreased  net  revenues  from both back  catalog and new  releases.  Video game
console net revenues  were $4.8  million,  a decrease of 64% for the nine months
ended September 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 nine months ended  September 30,
2003, we delivered the gold master for one console 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. In
addition,  during 2002 we delivered  gold masters for two titles 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.

     We expect our PC net  revenues  to  decrease  in fiscal 2003 as compared to
fiscal 2002 as we expect to release no new PC titles  during the rest of 2003 as
we continue to focus more on console products. We anticipate delivering the gold
masters to the  following new console  titles:  Baldur's  Gate:  Dark Alliance 2
(Playstation 2 and Xbox) and Fallout:  Brotherhood  of Steel  (PlayStation 2 and
Xbox) during the rest of 2003. We expect our console net revenues to decrease in
fiscal  2003 due to  receiving  a lower per unit  rate on more of our  titles as
compared  with fiscal  2002 in  exchange  for not  assuming  any  credit,  price
concessions and inventory risk, including product returns.

COST OF GOODS SOLD; GROSS PROFIT MARGIN

     Our cost of goods sold  decreased  67% to $1.8  million in the three months
ended  September 30, 2003 compared to the same period in 2002.  The decrease was
due to lower back catalog  sales under the August 2001  agreement  with Vivendi.
Our  gross  margin  increased  to 61% for the 2003  period  from 41% in the 2002
period.


                                       20



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.  The 2002 period was
negatively  impacted by higher  amortization of prepaid  royalties on externally
developed products.

     Our cost of goods sold  decreased  52% to $9.9  million in the nine  months
ended  September 30, 2003 compared to the same period in 2002.  The decrease was
due to lower back catalog sales in Europe due to the financial  difficulties  of
Avalon,  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% for the nine months ended  September  30, 2003 from 44% in the
2002  comparable  period.  This was  primarily  due to the gross  profit  margin
realized  from the $15  million  in  revenue  related  to the sale of all future
interactive  entertainment  publishing  rights to the  "Hunter:  The  Reckoning"
franchise  and 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 August 2002 distribution  agreement with Vivendi, the absence
in fiscal 2003 of significant, unusual product returns and price concessions and
additional  write-offs  of  prepaid  royalties,  and  the  sale  of  all  future
interactive  entertainment  publishing  rights to the  "Hunter:  The  Reckoning"
franchise for $15 million.

MARKETING AND SALES

     Marketing and sales expenses  primarily  consist of advertising  and retail
marketing support,  sales commissions,  marketing and sales personnel,  customer
support  services and other  related  operating  expenses.  Marketing  and sales
expenses for the three months ended September 30, 2003 were $0.5 million,  a 49%
decrease as compared to the 2002  comparable  period.  The decrease in marketing
and sales  expenses is due to 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  offset by a $0.3 million
increase in advertising and retail marketing  support  expenditures in Europe to
support the increase in sales during the period.

     Marketing and sales  expenses for the nine months ended  September 30, 2003
were $1.0 million,  an 82% decrease as compared to the 2002  comparable  period.
The decrease in marketing and sales expenses is due to a $2.1 million  reduction
in advertising  and retail  marketing  support  expenditures  and a $2.2 million
decrease in personnel costs and general expenses.  The $2.1 million reduction in
advertising  and  retail  marketing  support  expenditures  is due to lower back
catalog and new  release net  revenues,  as well as a $0.5  million  decrease in
overhead fees paid to Avalon under our April 2001  settlement  with Avalon.  The
$2.2 million  decrease in personnel costs and general expenses is due in part to
our  shift  from a direct  sales  force for North  America  to the  distribution
arrangement with Vivendi.

     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 Avalon  pursuant to the April
2001  settlement  and the  release of titles  under the terms of the August 2002
distribution  agreement  whereby  Vivendi  pays us a lower  per unit rate and in
return assumes all marketing expenditures.

GENERAL AND ADMINISTRATIVE

     General and  administrative  expenses  primarily  consist of administrative
personnel expenses,  facilities costs,  professional fees, bad debt expenses and
other related operating  expenses.  General and administrative  expenses for the
three  months  ended  September  30,  2003 were $0.9  million,  a 8% decrease as
compared  to the same  period in 2002.  The  decrease  is due to a $0.1  million
decrease in personnel costs and general expenses.

     General and administrative expenses for the nine months ended September 30,
2003 were $4.6  million,  a 21% 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.


                                       21



     We expect our  general  and  administrative  expenses to decrease in fiscal
2003  compared to fiscal 2002 due to a decrease in  personnel  costs and general
expenses.

PRODUCT DEVELOPMENT

     Product development  expenses for the three months ended September 30, 2003
were $3.6  million,  a 3% 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 nine months ended September 30, 2003
were $11.1 million,  a 9% decrease as compared to the same period in 2002.  This
decrease  is due to a $1.1  million  decrease  in  personnel  costs and  general
expenses  as a  result  of a  reduction  in  headcount  and the  sale  of  Shiny
Entertainment, Inc. in April 2002.

     We expect our  product  development  expenses  to  decrease  in fiscal 2003
compared  to fiscal  2002 due to a  decrease  in  personnel  costs  and  general
expenses.

LIQUIDITY AND CAPITAL RESOURCES

GENERALLY

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

     As of  September  30,  2003,  we had a  working  capital  deficit  of $18.3
million,  and our cash  balance was  approximately  $7,000.  We  anticipate  our
current  cash  reserves,  plus our  expected  generation  of cash from  existing
operations,  will  only be  sufficient  to fund  our  anticipated  expenditures,
including  payroll,  into the fourth quarter of fiscal 2003. The Company expects
to  receive  certain  funds in  November  2003.  However,  if such funds are not
received, the Company will not be able to meet its current cash obligations.  We
expect  that we will need to  substantially  reduce our  working  capital  needs
and/or raise  additional  funds.  We entered  into the August 2002  distribution
agreement   with   Vivendi,   which   accelerates   cash   collections   through
non-refundable minimum guarantees.  If we are unable to substantially reduce our
working capital needs, are  unsuccessful in collecting  amounts owed to us, fail
to adequately  exploit our game assets,  or otherwise do not receive  sufficient
financing we may pursue a number of actions,  including, but not limited to, (i)
liquidation  of any or all of our  assets,  (ii) sale or  merger of the  Company
and/or (iii) seek protection from our creditors.

     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.

     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 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.


                                       22



     In order to improve our cash flow,  in August  2002,  we entered into a new
distribution   arrangement   with   Vivendi,    whereby,   Vivendi   distributes
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  pays 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 pays 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.

CURRENT DEVELOPMENTS

     At September 30, 2003,  the Company has an accrual of $180,000 for past due
payroll taxes,  including  penalties and interest due to the  non-payment of the
Company's payroll tax liabilities. The Company expects this matter to be settled
and the related  accrual  paid by December  2003.  As of the filing of this Form
10-Q,  the Company has accrued an additional  $540,000 of principal,  penalties,
and  interest  related to the  non-payment  of payroll tax  liabilities  for the
period October 1, 2003 through October 31, 2003.

     In August,  2003 the Company  completed  an  agreement  with  Avalon  which
modified  the  terms  of the  parties'  distribution  agreement  relating  to an
upcoming title.  Under the terms of this agreement,  the Company was paid a cash
advance of  approximately  $740,000.  Upon  delivery  of the gold master to this
title the Company will receive approximately an additional $740,000.

     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 $0.9 million during the nine months ended September
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 nine months
ended  September  30,  2003,  consisted  primarily of payments on a secured note
payable to Warner Bros.  Entertainment Inc. Cash used in investing activities of
$0.3 million for the nine months ended  September  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.

     The following  summarizes our contractual  obligations under non-cancelable
operating leases and other borrowings at September 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 .............  $ 4,054    $ 1,496     $ 2,558   $     -
                                       =======   ==========   =======   ========
ACTIVITIES WITH RELATED PARTIES

     Our operations  involve  significant  transactions with Titus, our majority
stockholder,  Avalon,  a  wholly-owned  subsidiary  of Titus,  and  Vivendi,  an
affiliate of Universal Studios,  Inc.  ("Universal")  which owns less than 5% of
our common stock.


                                       23



     As of September 30, 2003,  Universal's  ownership  decreased below 5%. As a
result, Universal will no longer be considered a 5% or more beneficial holder of
the  Company's  common  stock and all  future  filings  will no longer  disclose
Universal as such.  Consequently,  all future  filings  involving  disclosure of
Vivendi will no longer be made on the basis of  disclosures of an affiliate of a
5% or more beneficial holder of the Company's common stock.

TRANSACTIONS WITH TITUS

     In connection with the equity investments by Titus, we perform distribution
services  on  behalf of Titus for fees.  In  connection  with such  distribution
services,  we  recognized  fee income of $5,000 and  $19,000 for the nine months
ended September 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% of the
average  trading  price of  Titus'  common  stock  over  the 5 days  immediately
preceding the payment date.  Pursuant to an 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 certain rights and licenses.  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.
("TSC"), a subsidiary of Titus, for $226,000.  The note earns interest at 8% per
annum and is due in February 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  September  30,  2003 was
$232,000.

     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 as appropriate,  in order
to properly record the transaction.

TRANSACTIONS WITH EDGE LLC

     In  September  2003,  our Board of  Directors  ratified  and  approved  the
Company's  engagement  of Edge  LLC to  provide  recommendations  regarding  the
operation of our legal  department and  strategies as well as interim  executive
functions.  As of  September  30,  2003,  the Company has  incurred an aggregate
expense of approximately  $38,400 to Edge LLC. Mr. Vulpillat,  a director of the
Company, is the owner and consultant for Edge LLC.

TRANSACTIONS WITH AVALON, A WHOLLY OWNED SUBSIDIARY OF TITUS

     Under an International  Distribution Agreement with Avalon, Avalon 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 Avalon
a  distribution  fee based on net sales,  and  Avalon  provides  certain  market
preparation,  warehousing,  sales and  fulfillment  services on our  behalf.  In
September 2003, we amended this International  Distribution Agreement to provide
Avalon with exclusive Australian rights to a product.


                                       24



     Under a Product  Publishing  Agreement with Avalon, 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 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 Avalon,  pursuant to which  Avalon  assumed all  responsibility  for future
milestone  payments to Confounding  Factor to complete  development of "Galleon"
and Avalon acquired  exclusive  rights to ship the game in certain  territories.
Avalon paid an initial  $511,000 to Confounding  Factor,  but then ceased making
the required  payments.  While reserving our rights  vis-a-vis  Avalon,  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 Avalon regarding the publishing rights to "Galleon".

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

     In February  2003,  Avalon  Interactive  (UK) Ltd.  (formerly  named Virgin
Interactive  Entertainment  (Europe)  Limited ("Avalon  Europe"),  the operating
subsidiary  of  Avalon,  filed for a Company  Voluntary  Arrangement,  or CVA, a
process of reorganization in the United Kingdom.  We are not creditors of Avalon
Europe.  In May 2003, Avalon filed its own CVA in the United Kingdom in which we
participated in and approved as a creditor of Avalon.  As part of the Avalon CVA
process,  we submitted our creditor's  claim. We continue to evaluate and adjust
as  appropriate  our claims  against  Avalon in the CVA  process.  However,  the
effects of the  approval of the Avalon CVA and of the approval of the CVA of its
operating subsidiary,  Avalon Europe, on our ability to collect amounts due from
Avalon is uncertain. As a result, we cannot guarantee our ability to collect the
debts we believe are due and owing to us from  Avalon.  If Avalon is not able to
operate under the new CVA, the Company  expects  Avalon to cease  operations and
liquidate,  in which event we will most likely not receive any amounts presently
due us by Avalon, and will not have a distributor for our products in Europe and
the other territories in which Avalon presently distributes our products.

     In March 2003, we made a settlement payment of approximately  $320,000 to a
third-party on behalf of Avalon 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,  Avalon owes us
$400,000  pursuant  to  the  indemnification  provisions  of  the  International
Distribution Agreement, which we have fully reserved for.

     In August  2003 the  Company  completed  an  agreement  with  Avalon  which
modified  the  terms  of the  parties'  distribution  agreement  relating  to an
upcoming title.  Under the terms of this agreement,  the Company was paid a cash
advance of  approximately  $740,000.  Upon  delivery  of the gold master to this
title the Company will receive  approximately an additional $740,000.  We expect
to deliver the gold master by the end of fiscal 2003.

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  September  2003,  the Company  decided to  terminate  the  distribution
agreement  with Vivendi as a result of its alleged  breaches,  including for the
non-payment  of money owed to the Company  under the terms of this  distribution
agreement.  In October 2003, the Company and Vivendi  reached a settlement as to
their dispute under this distribution agreement, whereby Vivendi will distribute
the Company's  Fallout:  Brotherhood of Steel in North


                                       25



America and Asia-Pacific  (excluding  Japan),  and Vivendi will retain exclusive
distribution  rights in these  regions  for all future  Company  titles  through
August 2005.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We do not have any  derivative  financial  instruments  as of September 30,
2003.  However, we are exposed to certain market risks arising from transactions
in the normal course of business,  principally  the risk associated with foreign
currency fluctuations. We do not hedge our risk associated with foreign currency
fluctuations.

     INTEREST RATE RISK

     Our  interest  rate  risk is due to our  working  capital  lines of  credit
typically  having an  interest  rate based on either  the  bank's  prime rate or
LIBOR.  Currently,  we  do  not  have  a  line  of  credit,  but  we  anticipate
establishing  a line of credit in the future.  A change in interest  rates would
not have an effect on our interest expense on the Secured Convertible Promissory
Note issued to Warner Bros.  Entertainment  Inc. because this instrument bears a
fixed rate of interest.

     FOREIGN CURRENCY RISK

     Our  earnings  are  affected  by  fluctuations  in the value of our foreign
subsidiarys  functional  currency,  and  by  fluctuations  in the  value  of the
functional  currency of our  foreign  receivables,  primarily  from  Avalon.  We
recognized  gains of $62,000 and $82,000 during the nine months ended  September
30, 2003 and 2002,  respectively,  primarily in connection with foreign exchange
fluctuations  in the timing of payments  received on  accounts  receivable  from
Avalon.

ITEM 4.  CONTROLS AND PROCEDURES

     As of September 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-145 and 15d-15. 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 U.S.
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.

     As of September 30, 2003, there were no significant changes in our internal
controls or in other factors that could significantly  affect internal controls,
known to Mr. Caen.


                                       26



PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

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

     On September 16, 2002, Knight Bridging Korea Co., Ltd ("KBK") filed a $98.8
million  complaint for damages against both Infogrames,  Inc. and our subsidiary
GamesOnline.com,  Inc.,  alleging,  among  other  things,  breach  of  contract,
misappropriation  of trade  secrets,  breach of  fiduciary  duties and breach of
implied  covenant of good faith in connection  with an  electronic  distribution
agreement  dated  November  2001 between KBK and  GamesOnline.com,  Inc. KBK has
alleged that  GamesOnline.com,  Inc. failed to timely deliver to KBK assets to a
product, and that it improperly disclosed confidential  information about KBK to
Infogrames.  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.

     In August 2003, the Company sent several  notifications to Vivendi accusing
Vivendi of its failure to perform in accordance with the distribution  agreement
but did not receive a response acceptable to the Company. In September 2003, the
Company decided to terminate the distribution agreement with Vivendi as a result
of its alleged  breaches,  including  for the  non-payment  of money owed to the
Company  under the terms of this  distribution  agreement.  In  September  2003,
Vivendi filed a complaint  against the Company  seeking,  among other relief,  a
determination  of the parties'  rights and obligations  under this  distribution
agreement.  In October 2003, the Company and Vivendi  reached a settlement as to
their dispute under this distribution agreement.

     On September 19, 2003, the Company filed a complaint against Atari, Inc. in
the Supreme Court of the State of New York.  The  complaint  alleges that Atari,
Inc.  wrongfully claims a termination of a multi-year  license agreement between
the parties and seeks an injunction and  declaratory  relief  preventing  Atari,
Inc. from  terminating  this license  agreement  pending a determination  on the
merits.  In September  2003,  the Company  successfully  obtained a  preliminary
injunction in the Supreme Court of the State of New York preventing  Atari, Inc.
from terminating this multi-year license agreement until such time as a decision
on the merits has been rendered. As of September 30, 2003, the parties remain in
litigation.  The Company believes Atari, Inc.'s attempt to terminate the license
agreement is without merit and intends to vigorously prosecute its position.

     On or about October 9, 2003, Warner Brothers Entertainment, Inc. filed suit
against the Company in the Superior Court for the State of California, County of
Orange,  alleging  default  on  an  Amended  and  Restated  Secured  Convertible
Promissory Note held by Warner dated April 30, 2002, with an original  principal
sum of  $2,000,000.  At the  time  the suit was  filed,  the  current  remaining
principal sum due under the note was $1,333,333.34,  plus interest.  The Company
settled this  litigation  and entered  into a payment plan with Warner Bros.  to
satisfy the balance of the note by January 30, 2004.

     On November 25,  2002,  Special  Situations  Fund III,  Special  Situations
Cayman Fund,  L.P.,  Special  Situations  Private Equity Fund, L.P., and Special
Situations  Technology Fund, L.P.  (collectively,  "Special Situations") filed a
motion for  summary  judgment  in lieu of  complaint  against the Company in the
amount of $1.3 million,  alleging among other things, that the Company is liable
to pay Special  Situations  $1.3 million for its failure to timely  register for
resale with the SEC certain  shares of our common stock that Special  Situations
purchased from us in April 2001. The court denied Special Situation's motion for
summary judgment in lieu of complaint. Special Situations subsequently filed and
served the Company with a complaint,  which the Company has answered.  This case
is  currently in the  discovery  phase.  The Company  denies these claims and is
vigorously defending its position.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

     (a) The  Company  has  received  several  notices  of default on payment on
principal  and interest from Warner Bros.  Entertainment  Inc. on an Amended and
Restated  Secured  Convertible  Promissory  Note,  dated April 30, 2002, with an
original principal sum of $2,000,000. The Company and Warner Bros. Entertainment
Inc. have since


                                       27



entered into a mutually agreed upon repayment plan to satisfy the balance of the
note by January  30,  2004.  As of the date of this  report,  the  Company  owes
principal and interest of $1,262,725.93 under this note.

ITEM 5.  OTHER INFORMATION

     The Company held its 2002 annual  stockholder  meeting on October 10, 2002.
This year, the annual stockholder  meeting of the Company is expected to be held
on December 18, 2003. Any  stockholder  who intends to present a proposal at the
2004 annual  meeting of  stockholders  for inclusion in our proxy  statement and
proxy form  relating to such annual  meeting must submit such  proposal to us at
its  principal  executive  offices by March 31, 2004. In the event a stockholder
proposal is not received by us by March 31,  2004,  the proxy to be solicited by
the board of directors  for the 2004 annual  meeting  will confer  discretionary
authority  on the  holders  of the proxy to vote the shares if the  proposal  is
presented at the 2004 annual  stockholder  meeting without any discussion of the
proposal in the proxy statement for such meeting.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a)   Exhibits - The  following  exhibits, other than exhibit 32.1 which is
being furnished herewith, 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) of 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) of 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) of 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 August  18,
           2003, reporting that the Company issued a press release on August 14,
           2003 regarding results of operations for the second quarter of 2003.

                The Company filed a Current  Report on Form 8-K on September 29,
           2003,  reporting that the Company issued a press release on September
           26, 2003 regarding its  termination of a distribution  agreement with
           Vivendi Universal Games.


                                       28



                                   SIGNATURES


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



                                   INTERPLAY ENTERTAINMENT CORP.


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


                                       29



                                  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) of 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) of 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) of the  Securities  and Exchange Act of 1934, as
             amended.


                                       30