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


                                   FORM 10-Q/A

(Mark One)

[x]      Quarterly report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934
         For the quarterly period ended April 30, 2000

OR

[ ]      Transition report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934
         For the transition period from __________to__________


                         Commission File Number 0-29230

                      TAKE-TWO INTERACTIVE SOFTWARE, INC.
             (Exact name of registrant as specified in its charter)

                DELAWARE                                      51-0350842
        ------------------------                         --------------------
        (State of incorporation                          (IRS Employer
        or organization)                                 Identification No.)

575 Broadway, New York, NY                    10012
(Address of principal executive offices)   (Zip Code)

Registrant's telephone number, including area code     (212) 334-6633

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 and (2) has been subject to such filing requirements for
the past 90 days. Yes X No__

As of June 12, 2000, there were 28,887,788 shares of the registrant's Common
Stock outstanding.




              TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
                          QUARTER ENDED APRIL 30, 2000



                                      INDEX


PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements*

          Consolidated Condensed Balance Sheets - As of
            April 30, 2000 Restated and October 31, 1999 (unaudited)      1

          Consolidated Condensed Statements of Operations - For
            the three months ended April 30, 2000 Restated and 1999
            and the six months ended April 30, 2000 Restated
            and 1999 (unaudited)                                          2

          Consolidated Condensed Statements of Cash
            Flows - For the six months ended April 30, 2000
            Restated and 1999 (unaudited)                                 3

          Consolidated Condensed Statements of Stockholders'
            Equity - For the year ended October 31, 1999 and
            the six months ended April 30, 2000 Restated (unaudited)      4

          Notes to Interim Consolidated Condensed Financial Statements    5

Item 2.   Management's Discussion and Analysis of Financial
            Condition and Results of  Operations                         12

PART II.  OTHER INFORMATION

Item 2.   Changes in Securities                                          19

Item 6.   Exhibits and Reports on Form 8-K                               19



* This amended form 10-Q is being filed as the result of the following:
On February 12, 2002, the Company restated its financial statements for the
fiscal year ended October 31, 2000, each of the quarters of fiscal 2000 and the
three fiscal quarters of fiscal 2001. All financial data in this report reflects
this restatement. See Note 2 of Notes to Unaudited Consolidated Condensed
Financial Statements.




Item 1.

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
Consolidated Condensed Balance Sheets
As of April 30, 2000 and October 31, 1999 (Unaudited)




                                     ASSETS:
                                                             April 30, 2000   October 31, 1999
                                                                Restated
                                                             --------------   ----------------
                                                                         
Current assets:
     Cash and cash equivalents                                $   3,185,666    $  10,374,562
     Accounts receivable, net of allowances
     of $4,929,269 and $6,816,682, respectively                  80,830,267      108,802,903
     Inventories                                                 40,506,732       41,299,838
     Prepaid royalties                                           26,986,970       20,118,160
     Prepaid expenses and other current assets                   11,667,020        6,374,031
     Marketable securities                                        7,013,750               --
     Deferred tax asset                                           2,004,689        2,004,689
                                                              -------------    -------------
            Total current assets                                172,195,094      188,974,183

Fixed assets, net                                                 5,539,147        4,120,317
Prepaid royalties                                                    75,000        1,510,530
Capitalized software development costs, net                       3,415,467        2,226,670
Investment in affiliates                                                 --        3,954,668
Other investments                                                 4,100,000          100,000
Intangibles, net                                                 90,036,733       30,856,983
Other assets, net                                                        --          973,026
                                                              -------------    -------------
            Total assets                                      $ 275,361,441    $ 232,716,377
                                                              =============    =============

                      LIABILITIES and STOCKHOLDERS' EQUITY:

Current liabilities:
     Accounts payable                                         $  39,578,580    $  71,229,744
     Accrued expenses                                            17,988,909       20,161,810
     Lines of credit, current portion                            68,173,141       56,047,846
     Current portion of capital lease obligation                     38,269           65,204
     Notes payable, net of discount                                      --           30,611
                                                              -------------    -------------
            Total current liabilities                           125,778,899      147,535,215

Notes payable, net of current portion                                    --           58,363
Capital lease obligation, net of current portion                     44,261           19,882
Other liabilities                                                   399,000               --
Minority interest                                                 1,500,000               --
                                                              -------------    -------------
            Total liabilities                                   127,722,160      147,613,460
                                                              -------------    -------------

Commitments and contingencies

Stockholders' equity:
     Common stock, par value $.01 per share;
         50,000,000 shares authorized;
         28,879,122 and 23,085,455 shares
         issued and outstanding                                     288,791          230,855
     Additional paid-in capital                                 135,037,191       67,345,381
     Deferred compensation                                          (23,159)         (47,925)
     Retained earnings                                           15,012,704       18,401,625
     Accumulated other comprensive loss                          (2,676,246)        (827,019)
                                                              -------------    -------------
            Total stockholders' equity                          147,639,281       85,102,917
                                                              -------------    -------------
            Total liabilities and stockholders' equity        $ 275,361,441    $ 232,716,377
                                                              =============    =============


               The accompanying notes are an integral part of the
                  consolidated condensed financial statements


                                       1


TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
Consolidated Condensed Statements of Operations
For the three months ended April 30, 2000 and 1999
  and the six months ended April 30, 2000 and 1999 (unaudited)




                                                        Three months ended April 30,    Six months ended April 30,
                                                          2000              1999           2000               1999
                                                        Restated                         Restated
                                                      -------------    -------------   -------------    -------------
                                                                                            
Net sales                                             $  69,749,675    $  52,165,332   $ 190,444,344    $ 120,445,985
Cost of sales                                            40,643,194       36,085,017     126,046,149       89,622,857
                                                      -------------    -------------   -------------    -------------
         Gross profit                                    29,106,481       16,080,315      64,398,195       30,823,128
                                                      -------------    -------------   -------------    -------------

Operating expenses:
     Selling and marketing                                9,912,061        5,328,266      25,187,685        9,489,469
     General and administrative                           8,195,593        6,225,883      17,490,513       10,637,381
     Research and development costs                       1,363,870          632,005       2,989,308        1,224,149
     Depreciation and amortization                        2,173,787          560,006       3,576,454        1,013,421
                                                      -------------    -------------   -------------    -------------
         Total operating expenses                        21,645,311       12,746,160      49,243,960       22,364,420
                                                      -------------    -------------   -------------    -------------

         Income from operations                           7,461,170        3,334,155      15,154,235        8,458,708

Interest expense, net                                     1,374,754          782,953       2,881,090        1,599,470
Gain on sale of subsidary, net                             (870,883)              --        (870,883)              --
Equity in loss of affiliate                              19,812,378               --      19,968,682               --
                                                      -------------    -------------   -------------    -------------
         Total non operating expenses                    20,316,249          782,953      21,978,889        1,599,470

         (Loss) income before income taxes              (12,855,079)       2,551,202      (6,824,654)       6,859,238

(Benefit) provision for income taxes                     (4,395,569)         990,030      (2,330,672)       2,403,230
                                                      -------------    -------------   -------------    -------------

         Net (loss) income                            $  (8,459,510)   $   1,561,172   $  (4,493,982)   $   4,456,008
                                                      =============    =============   =============    =============


Per share data:
     Basic:
         Weighted average common shares outstanding      25,698,852       19,152,376      24,423,859       18,674,517
                                                      =============    =============   =============    =============
         Net (loss) income per share                  $       (0.33)   $        0.08   $       (0.18)   $        0.24
                                                      =============    =============   =============    =============
     Diluted:
         Weighted average common shares outstanding      25,698,852       20,751,120      24,423,859       20,131,660
                                                      =============    =============   =============    =============
         Net (loss) income per share                  $       (0.33)   $        0.08   $       (0.18)   $        0.22
                                                      =============    =============   =============    =============




        The accompanying notes are an integral part of the consolidated
     condensed financial statements. Certain amounts have been reclassified
                            for comparative purposes


                                       2



TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
Consolidated Condensed Statements of Cash Flows
For the six months ended April 30, 2000 and 1999 (unaudited)




                                                             Six months ended April 30,
                                                            ---------------------------
                                                              2000             1999
                                                             RESTATED
                                                            ------------    ------------
                                                                      
Cash flows from operating activities:
     Net (loss) income                                      $ (4,493,982)   $  4,456,008
     Adjustment to reconcile net income
       to net cash used in operating activities:
         Depreciation and amortization                         3,576,454       1,015,149
         Loss on disposal of fixed assets                         99,057          57,504
         Gain on sale of subsidiary                             (870,883)
         Stock received in consideration
           of license revenues                                (1,905,566)             --
         Equity in loss of affiliate                          19,968,682              --
         Provision for doubtful accounts                      (1,349,052)        362,530
         Provision for inventory                                 (41,832)        (28,904)
         Amortization of deferred compensation                    24,766         136,434
         Forfeiture of compensatory stock options
           in connection with AIM acquisition                         --        (146,418)
         Amortization of affiliate purchase option               201,316         100,658
         Issuance of compensatory stock                               --         299,779
         Changes in operating assets and liabilities,
           net of effects of acquisitions:                            --
            Decrease in accounts receivable                   24,491,243       7,262,129
            Decrease in inventories, net                         834,938       4,355,461
            Increase in prepaid royalties                    (18,060,185)     (4,575,076)
            Increase in advances to developers                        --      (1,641,911)
            Increase in prepaid expenses and
              other current assets                              (418,632)       (137,426)
            (Increase) decrease in capitalized
              software development costs                      (1,188,796)         75,428
            Decrease in other assets, net                             --          33,259
            Decrease in accounts payable                     (38,918,992)    (15,684,653)
            Increase in accrued expenses                      (3,379,472)      1,452,212
            Decrease in other liabilities                             --        (136,000)
                                                            ------------    ------------
              Net cash used in operating activities          (21,430,936)     (2,743,837)
                                                            ------------    ------------

Cash flows from investing activities:
     Purchase of fixed assets                                 (1,224,909)     (1,599,373)
     Cash paid for investments                                (5,975,000)     (1,332,000)
     Acquisitions, net cash paid                              (4,274,611)        (81,712)
     Additional cash paid for prior acquisition               (1,276,900)             --
                                                            ------------    ------------
              Net cash used in investing activities          (12,751,420)     (3,013,085)
                                                            ------------    ------------

Cash flows from financing activities:
     Net borrowings under the line of credit                  12,036,321       2,602,236
     Repayment on notes payable                                       --        (409,381)
     Proceeds from exercise of stock options                   5,397,602       1,965,815
     Proceeds from private placements                          8,515,535              --
     Proceeds from minority interest                           1,500,000              --
     Proceeds from the exercise of public warrants                    --         223,889
     Repayment of capital lease obligation                       (44,926)        (51,226)
     Tax benefit from exercise of stock options                1,940,655         723,323
                                                            ------------    ------------
              Net cash provided by financing activities       29,345,187       5,054,656
                                                            ------------    ------------

Effect of foreign exchange rates                              (2,351,727)       (613,426)
                                                            ------------    ------------

              Net decrease in cash for the period             (7,188,896)     (1,315,692)
Cash and cash equivalents, beginning of the period            10,374,562       2,762,837
                                                            ------------    ------------
Cash and cash equivalents, end of the period                $  3,185,666    $  1,447,145
                                                            ============    ============


Supplemental disclosure of non-cash investing activities:
     Gain from DVDWave transactions                         $   (870,883)   $         --
                                                            ============    ============
     Stock received in consideration of license revenue     $ (1,905,566)   $         --
                                                            ============    ============
     Gathering purchase option                              $         --    $  1,275,000
                                                            ============    ============


Supplemental information on businesses acquired:
  Fair value of assets acquired:
         Cash                                                    195,270    $    343,865
         Accounts receivable, net                                390,420       5,852,779
         Inventories, net                                             --       2,301,672
         Prepaid expenses and other assets                     4,899,200         320,123
         Property and Equipment, net                           1,011,622         629,155
         Goodwill                                             60,785,209       5,136,686
     Less liabilities assumed                                         --
         Line of credit                                               --      (2,210,517)
         Accounts payable                                     (7,267,828)     (6,132,408)
         Accrued expenses                                     (1,059,742)       (370,972)
         Other liabilities                                    (1,540,405)             --
         Other long term liabilities                                  --              --
            Stock issued                                     (48,980,169)     (5,237,842)
            Direct transaction costs                                  --        (206,964)
            Investment interest and purchase option           (3,963,696)             --
                                                            ------------    ------------
Cash paid                                                      4,469,881         425,577
     Less cash acquired                                         (195,270)       (343,865)
                                                            ------------    ------------
Net cash paid (acquired)                                       4,274,611    $     81,712
                                                            ============    ============




During the six months ended April 30, 2000, the Company paid $1,276,900 in cash
     and issued $161,140 in common stock related to a prior period acquisition.
     Such payments were capitalized and recorded as Goodwill.

        The accompanying notes are an integral part of the consolidated
     condensed financial statements. Certain amounts have been reclassified
                            for comparative purposes



                                       3


TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
Consolidated Condensed Statements of Stockholders' Equity
For the year ended October 31, 1999 and the six months ended April 30, 2000
(unaudited)



                                                                                          Accumulated
                                                                                            Other
                                  Common Stock                                              Compre-                       Compre-
                              --------------------   Additional    Deferred                 hensive                       hensive
                                                       Paid-in     Compen-    Retained      Income                        Income
                                Shares     Amount      Capital      sation    Earnings      (Loss)          Total         (Loss)
                              ----------  --------  -------------  --------   -----------  -----------  -------------  -----------
                                                                                              
Balance, November 1, 1998    18,071,972  $180,719  $  33,546,417  $(223,657) $ 2,069,522  $    (7,433) $  35,565,568  $ 7,304,367

Issuance of compensatory
  stock options                 536,923     5,369        831,203    (5,625)           --           --        830,947

Exercise of stock options       613,218     6,133      2,378,753        --            --           --      2,384,886

Amortization of
  deferred compensation             --        --             --     181,357          --           --         181,357

Forfeiture of compensatory
  stock options in
  connection with
  AIM acquisition                   --        --       (146,418)       --            --           --        (146,418)

Issuance of common
  stock in connection
  with LDA and Joytech
  acquisition                   364,766     3,648      3,716,965        --            --           --      3,720,613

Issuance of common
  stock in connection
  with DVDWave.com
  acquisition                    50,000       500        505,750        --            --           --        506,250

Issuance of common
  stock in connection
  with Funsoft acquisition       60,281       603        466,575        --            --           --        467,178

Issuance of common
  stock in connection
  with the investment
  in affiliate                  125,000     1,250      1,273,750        --            --           --      1,275,000

Issuance of common
  stock in connection
  with the Triad and
  Global acquisition            162,500     1,625      1,399,938        --            --           --      1,401,563

Proceeds from exercise
  of public warrants             40,795       408        223,481        --            --           --        223,889

Issuance of common
  stock in connection
  with a public offering,
  net of issuance costs       3,005,000    30,050     21,822,509        --            --           --     21,852,559

Issuance of common stock in
  lieu of royalty payments       55,000       550        332,200        --            --           --        332,750

Tax benefit in connection
  with the exercise of
  stock options                      --        --        994,258        --            --           --        994,258

Foreign currency
  translation adjustment             --        --             --        --            --     (819,586)      (819,586)    (819,586)

Net income                           --        --             --        --    16,332,103           --     16,332,103   16,332,103
                              ----------  --------  -------------  --------   -----------  -----------  -------------  -----------
Balance, October 31, 1999    23,085,455   230,855     67,345,381   (47,925)   18,401,625     (827,019)    85,102,917    15,512,517

Exercise of stock options     1,099,507    10,995      5,386,607        --            --           --      5,397,602

Amortization of deferred
  compensation                       --        --             --    24,766            --           --         24,766

Issuance of common stock in
  connection with LDA and
  Joytech acquisition            15,798       158        160,982        --            --           --        161,140

Issuance of common stock in
  connection with Pixel
  acquisition                 2,561,245    25,612     38,553,140        --            --           --     38,578,752

Issuance of common stock
  in connection with
  GOD acquisition             1,060,017    10,600     10,390,817        --            --           --     10,401,417

Issuance of common stock
  in connection with
  private placements,
  net of issuance costs         876,678     8,767      8,506,768        --            --           --      8,515,535

Issuance of common stock
  in lieu of repayment of
  debt assumed from Pixel       167,922     1,679      2,605,310        --            --           --      2,606,989

Issuance of common stock
  in connection with
  the purchase of DVD            12,500       125        147,531        --     1,105,061           --      1,252,717

Tax benefit in connection
  with the exercise of
  stock options                      --        --      1,940,655        --            --           --      1,940,655

Foreign currency
  translation adjustment             --        --             --        --            --   (2,351,727)    (2,351,727)  (2,351,727)

Unrealized gain on
  available-for-sale
  securities                         --        --             --        --            --      502,500        502,500      502,500

Net loss - restated                  --        --             --        --    (4,493,982)          --     (4,493,982)  (4,493,982)
                             ----------  --------  -------------  --------   -----------  -----------  -------------  -----------

Balance, April 30, 2000
 - Restated                  28,879,122  $288,791  $ 135,037,191  $(23,159)  $15,012,704  $(2,676,246) $ 147,639,281  $(6,343,209)
                             ==========  ========  =============  ========   ===========  ===========  =============  ===========







        The accompanying notes are an integral part of the consolidated
     condensed financial statements. Certain amounts have been reclassified
                            for comparative purposes



                                       4



              TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
    Notes to Interim Consolidated Condensed Financial Statements (Unaudited)



1. Organization:

Take-Two Interactive Software, Inc. (the "Company") is a leading global
developer, publisher and distributor of interactive software games designed for
multimedia personal computers and video game console platforms.

2. Restatement of Financial Statements

In November 2001, the Company engaged outside counsel to conduct an
investigation into the Company's accounting treatment of certain transactions in
fiscal 2000 and 2001. Counsel was assisted in its investigation by forensic
accountants.

As a result of the investigation, the Company restated its previously issued
consolidated financial statements for fiscal 2000 and each of the quarters in
fiscal 2000 and the first three quarters in fiscal 2001. The restatement of the
financial statements for the three and six months ended April 30, 2000 relates
to the elimination of $286,398 and $2,481,455, respectively, of net sales made
to independent third party distributors and related cost of sales of $1,138,009
and $2,008,663, respectively, and the related tax effect, which were improperly
recognized as revenue since the products were later returned or repurchased by
the Company.

In addition, the Company reviewed its revenue recognition policy, reserve
policies and its accounting for certain other transactions. As a result of this
review for the three and six months ended April 30, 2000, the Company recorded a
non-cash charge of $19,206,000 and the related tax effect, representing the
Company's portion of the losses incurred by an affiliate accounted for under the
equity method in accordance with the provisions of EITF No. 99-10, "Percentage
Used to Determine the Amount of Equity Method Losses." As a result, the Company
will record a net reduction of post acquisition amortization subsequent to the
acquisition of the remaining 80% interest in this entity. (See Note 6).

The effect of the restatement for the three and six months ended April 30, 2000
is as follows:



                                       5






                          Three months ended April 30, 2000            Six months ended April 30, 2000
                      ----------------------------------------      ------------------------------------------
                                                        As                                            As
                      As Reported    Restatement      Restated      As Reported     Restatement    Restated
                      -----------    -----------     ---------      -----------     -----------    --------
                                                                                 
Statement of
Operations Data:

Net sales             70,036,073       (286,398)     69,749,675     192,925,799     (2,481,455)    190,444,344
Cost of sales         41,781,203     (1,138,009)     40,643,194     128,054,812     (2,008,663)    126,046,149
Income from
operations*            7,480,442        (19,272)      7,461,170      16,497,910     (1,343,675)     15,154,235

Equity in loss                                                                                               ,
of affiliate             606,378     19,206,000      19,812,378         762,682     19,206,000      19,968,682
(Loss) income
before provision
for income taxes       5,499,310    (18,354,389)    (12,855,079)     12,854,138    (19,678,792)     (6,824,654)

(Benefit)
Provision for
income taxes           2,145,099     (6,540,668)     (4,395,569)      4,713,269     (7,043,941)     (2,330,672)

Net (loss)
income                 3,354,211    (11,813,721)     (8,459,510)      8,140,869    (12,634,851)     (4,493,982)
Basic (loss)
income per share            0.13          (0.46)          (0.33)           0.33          (0.51)          (0.18)

Diluted (loss)
income  per share           0.13          (0.46)          (0.33)           0.32          (0.50)          (0.18)




*The gain on sale of subsidiary of $870,883 was reclassified from general and
administrative expenses to non-operating expenses for the three and six months
ended April 30, 2000.

                                       6

                                                         April 30, 2000
                                                    As Reported   As Restated
                                                    -----------   -----------
Balance Sheet Data
  Accounts receivable                               82,628,593    80,830,267
  Inventories                                       39,205,394    40,506,732
  Prepaid royalties - current                       23,662,774    26,986,970
  Intangibles, net                                 112,542,733    90,036,733
  Total assets                                     295,040,233   275,361,441
  Accrued expenses                                  25,032,850    17,988,909
  Total liabilities                                134,766,101   127,722,160
  Retained earnings                                 27,647,555    15,012,704
  Total liabilities and stockholders' equity       295,040,233   275,361,441

Amendment of Credit Agreement

As a result of the restatement, in February 2002, the Company retroactively
amended its covenants under the credit agreement with Bank of America, N.A. to
December 1999. Accordingly, as of April 30, 2000, the Company was in compliance
with the covenants, as amended.

All applicable amounts relating to the aforementioned restatements have been
reflected in these unaudited consolidated condensed financial statements and
notes thereto.


3.Significant Accounting Policies and Transactions:

Basis of Presentation

The Consolidated Condensed Financial Statements of the Company have been
prepared in accordance with the instructions to Form 10-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all information and disclosures
necessary for a presentation of the Company's financial position, results of
operations and cash flows in conformity with generally accepted accounting
principles. In the opinion of management, these financial statements reflect all
adjustments, consisting only of normal recurring accruals, necessary for a fair
presentation of the Company's financial position, results of operations and cash
flows for such periods. The results of operations for any interim periods are
not necessarily indicative of the results for the full year. These financial
statements should be read in conjunction with the financial statements and notes
thereto contained in the Company's Annual Report on Form 10-K for the fiscal
year ended October 31, 1999.



                                       7


Risk and Uncertainties

The preparation of financial statements in conformity with generally accepted
accounting principles 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 dates of the financial statements and
the reported amounts of revenues and expenses during the reporting periods. The
most significant estimates and assumptions relate to: the recoverability of
capitalized software development costs, prepaid royalties, advances to
developers and other intangibles, allowances for returns and income taxes.
Actual amounts could differ from those estimates.

Prepaid Royalties

Prepaid royalties represent prepayments made to independent software developers
under development agreements. Prepaid royalties are expensed at the contractual
royalty rate as cost of goods sold based on actual net product sales. Management
continuously evaluates the future realization of prepaid royalties, and charges
to cost of sales any amount that management deems unlikely to be realized at the
contractual royalty rate through product sales. Prepaid royalties are classified
as current and non-current assets based upon estimated net product sales within
the next year.

Prepaid royalties were written down by $109,242 and $187,414 for the three
months ended April 30, 2000 and 1999, respectively, and $109,242 and $844,112
for the six months ended April 30, 2000 and 1999, respectively, to estimated net
realizable value. Amortization of prepaid royalties amounted to $1,746,916 and
$1,952,532 for the three months ended April 30, 2000 and 1999, respectively, and
$4,752,516 and $3,882,371 for the six months ended April 30, 2000 and 1999,
respectively.

Capitalized Software Development Costs

Costs associated with research and development are expensed as incurred.
Software development costs incurred subsequent to establishing technological
feasibility are capitalized. Capitalized software costs are compared, by game
title, to estimated net realizable value of the product and amounts in excess of
estimated net realizable value, if any, are immediately written off.

Capitalized software costs were written down by $240,184 and $520,068 for the
three months ended April 30, 2000 and 1999, respectively, and $249,184 and
$688,068 for the six months ended April 30, 2000 and 1999, respectively, to
estimated net realizable value. Amortization of capitalized software costs
amounted to $260,087 and $180,000 for the three months ended April 30, 2000 and
1999, respectively, and $328,970 and $230,000 for the six months ended April 30,
2000 and 1999, respectively.

Segment Reporting

Statement of Financial Accounting Standards ("FAS") No. 131, "Disclosures about
Segments of an Enterprise and Related Information", establishes standards for
reporting information about operating segments in annual financial statements.
FAS No. 131 had no impact on the Company's results of operations, financial
position or cash flows. The Company's operations fall within one reportable
segment as defined by FAS No. 131.




                                       8


Revenue Recognition

Distribution revenue is derived from the sale of third-party interactive
software games and hardware and is recognized upon the shipment of product to
retailers. Distribution revenue amounted to $33,215,441 and $21,065,177 for the
three months ended April 30, 2000 and 1999, respectively, and $93,160,090 and
$65,415,815 for the six months ended April 30, 2000 and 1999, respectively. The
Company sometimes negotiates accommodations to retailers, including price
discounts, credits and product returns, when demand for specific products fall
below expectations. Historically, the Company's write-offs from returns for its
distribution activities have been less than 1% of distribution revenues.
Publishing revenue is derived from the sale of internally developed interactive
software games or from the sale of product licensed from a third party developer
and is recognized upon the shipment of product to retailers. Publishing revenue
amounted to $36,534,234 and $31,100,155 for the three months ended April 30,
2000 and 1999, respectively, and $97,284,254 and $55,030,170 for the six months
ended April 30, 2000 and 1999, respectively. The Company has historically
experienced a product return rate of approximately 10% of gross publishing
revenues.

The Company's distribution arrangements with retailers generally do not give
them the right to return products, however, the Company generally accepts
product returns for stock balancing or defective products. The Company's
publishing arrangements require the Company to accept product returns. The
Company establishes a reserve for future returns at the time of product sales,
based primarily on these return policies, markdown allowances, and historical
return rates, and as such, the Company recognizes revenues net of product
returns.

4. Income Taxes

The provisions for income taxes for the three months ended, as well as for the
six months ended April 30, 2000 and 1999 are based on the Company's estimated
annualized tax rate for the respective years, after giving effect to the
utilization of available tax credits and tax planning opportunities.


5. Net (Loss) Income per Share

The following table provides a reconciliation of basic earnings per share to
diluted earnings per share for the three and six months ended April 30, 2000
and 1999.






                                                      Net (Loss)                       Per Share
                                                       Income             Shares        Amount
                                                     -----------       -----------     --------
                                                                                
Three Months Ended April 30, 2000 - Restated:
  Basic and diluted                                  $(8,459,510)       25,698,852       $(.33)

Three Months Ended April 30, 1999:
  Basic                                              $ 1,561,172        19,152,376       $.08
  Effect of dilutive securities -
     Stock options
     and warrants                                                        1,598,744         --
                                                     -----------       -----------       ----
  Diluted                                            $ 1,561,172        20,751,120       $.08
                                                     ===========       ===========       ====

Six Months Ended April 30, 2000 - Restated:
  Basic and diluted                                  $(4,493,982)       24,423,859      $(.18)

Six Months Ended April 30, 1999:
  Basic                                              $ 4,456,008        18,674,517       $.24
  Effect of dilutive securities -
     Stock options
     and warrants                                                        1,457,143       (.02)
                                                     -----------       -----------       ----
  Diluted                                            $ 4,456,008        20,131,660       $.22
                                                     ===========       ===========       ====


         As the Company reported net losses for the three and six months ended
         April 30, 2000, all 1,120,325 and 1,207,504 of the options and warrants
         outstanding for these periods, respectively, were anti-dilutive, and
         therefore, there were no reconciling items between basic and diluted
         loss per share.

                                       9

6. Business Acquisitions

In March 2000, the Company acquired from Broadband Solutions, Inc. all the
outstanding capital stock of Toga Holdings, BV ("Toga") which owns Pixel
Broadband Studios, Ltd. ("Pixel"). Pixel is a leading developer of multiplayer
broadband gaming technology. The outstanding shares of Toga were exchanged for
approximately $4.45 million in cash and 2,561,245 shares of common stock of the
Company.

In May 1998, the Company entered into a distribution agreement with Gathering of
Developers Ltd ("Gathering"), a publisher of PC and video games. Pursuant to the
agreement, the Company agreed to pay Gathering advance royalty payments of up to
$7.5 million for the rights to distribute certain PC titles. In February 1999,
the Company amended the May 1998 distribution agreement under which the Company
agreed to pay Gathering advance royalty payments of up to $12.5 million
(inclusive of the payments under the May 1998 agreement). The Company's advance
royalty payments under the February 1999 agreement were to be recouped from
royalties due to Gathering under the distribution agreement after payment of the
Company's distribution fee. The Company also made advance royalty payments to
Gathering in a similar arrangement under various publishing agreements for video
games.

In February 1999, the Company purchased a 19.9% equity interest in Gathering for
approximately $4 million. The investment was accounted for by the equity method
due to the Company having significant influence over Gathering. The difference
between the carrying value of the investment and the underlying equity in the
net assets of approximately $4,377,000, was attributed to goodwill and was
amortized using the straight-line method over the period of expected benefit of
seven years. Such amortization has been included in the equity in loss of
affiliate.

In addition, the equity holders of Gathering granted the Company an option to
purchase all of their interests, exercisable on two separate occasions during
the six-month periods ending April 30, 2001 and 2002 based on a fixed formula.
In consideration of the option grant, the Company issued to Gathering's equity
holders 125,000 shares of common stock, valued at $1,275,000, which was
amortized over the term of the purchase option, which expired unexercised in
April 2000 upon acquisition of the remaining 80% equity interest in Gathering.

Until October 31, 1999, the Company recognized its proportionate share of the
losses in Gathering using the equity method of accounting. Effective November 1,
1999, the Company recognized its share of losses in accordance with the
provisions of EITF 99-10. This resulted in an additional charge of $19,206,000
in the second quarter of fiscal 2000 (See Note 2).

In April 2000, the Company acquired the remaining 80.1% of the equity interest
of Gathering for 1,060,000 shares of its Common Stock (valued at $10.4 million)
and assumed liabilities of approximately $3 million. The aforementioned charge
of $19,206,000 effectively reduced the cost of Gathering by the same amount, and
will result in a net reduction for post acquisition amortization in future
periods. See Note 2.

                                       10


The acquisitions have been accounted for as a purchase. The Consolidated
Condensed Statements of Operations include the operating results of each
business from the date of acquisition.

The following unaudited pro forma results below assumes the acquisitions
occurred on November 1, 1998:

                                             Six Months Ended   Six Months Ended
                                              April 30, 2000     April 30, 1999
                                              --------------     --------------
Net Sales                                      $197,736,224      $130,757,766
Net Income                                     $(4,057,580)          $288,963
Net (loss) Income per share (basic)                 $(0.17)             $0.01
Net (loss) Income per share (fully diluted)         $(0.16)             $0.01

The pro forma financial information is not necessarily indicative of the
operating results that would have occurred had the acquisitions of Toga and
Gathering been consummated as of November 1, 1998 nor are they necessarily
indicative of future operating results.


7.   Disposition of DVDWave.com

The Company has sold all of the capital stock of Falcon Ventures Corporation
d/b/a DVDWave.com to eUniverse, Inc. for 310,000 shares of common stock. The
Company has recognized a gain of $870,883 in connection with the transaction.



                                       11


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

Restatement of Historical Financial Statements

In November 2001, in connection with an informal and voluntary request from the
SEC to provide documents, the Company engaged outside counsel to conduct an
investigation into the Company's accounting treatment of certain transactions in
fiscal 2000 and 2001. Counsel retained advisors to perform a forensic accounting
investigation.

As a result of the investigation, the Company restated its previously issued
consolidated financial statements for fiscal 2000 and each of the quarters in
fiscal 2000 and the first three quarters in fiscal 2001. The restatement of the
financial statements for the three and six months ended April 30, 2000 relates
to the elimination of $286,398 and $2,481,455, respectively, of net sales made
to independent third party distributors and related cost of sales of $1,138,009
and $2,008,663, respectively, and the related tax effect, which were improperly
recognized as revenue since the products were later returned or repurchased by
the Company.

In addition, the Company reviewed its revenue recognition policy, reserve
policies and its accounting for certain other transactions. As a result of this
review for the three and six months ended April 30, 2000, the Company recorded a
non-cash charge of $19,206,000 and the related tax effect, representing the
Company's portion of the losses incurred by an affiliate accounted for under the
equity method in accordance with the provisions of EITF No. 99-10, "Percentage
Used to Determine the Amount of Equity Method Losses." As a result, the Company
will record a net reduction of post acquisition amortization subsequent to the
acquisition of the remaining 80% interest in this entity. (See Notes 2 and 6 of
Notes to Unaudited Consolidated Condensed Financial Statements).

Safe Harbor Statement under the Private Securities Litigation Reform Act of
1995: The statements contained herein which are not historical facts are forward
looking statements that involve material risks and uncertainties, including but
not limited to: risks associated with the Company's future growth, prospects and
operating results; the ability of the Company to successfully integrate the
businesses and personnel of newly acquired entities into its operations; the
availability of adequate sources of financing; credit risks; inventory
obsolescence; products returns; failure of our products to sell-through by
retailers; changes in consumer preferences and demographics; technological
change; competitive factors; unfavorable general economic conditions; and other
factors described herein and in the Company's Registration Statement on Form S-3
as filed with the Securities And Exchange Commission, any or all of which could
have a material adverse affect on the Company's business, financial condition
and results of operations. Actual results may vary significantly from such
forward-looking statements.

Overview

The Company derives its principal sources of revenues from publishing and
distribution activities. Publishing revenues are derived from the sale of
internally developed interactive entertainment software products or products
licensed from third parties. Distribution revenues are derived from the sale of
third-party software and hardware products. Publishing activities generally
generate higher margins than distribution activities, with sales of PC software
resulting in higher margins than sales of cartridges designed for video game
consoles. The Company recognizes revenue from software sales when products are
shipped.


                                       12


The Company's published products are subject to return if not sold to consumers,
including for stock balancing, markdowns or defective products. The Company
establishes a reserve for future returns of published products at the time of
product sales, based primarily on these return policies and historical return
rates, and the Company recognize revenues net of product returns. The Company
has historically experienced a product return rate of approximately 10% of gross
publishing revenues (less than 1% of distribution revenues). If future product
returns significantly exceed these reserves, the Company's operating results
would materially be adversely affected.

Research and development costs (consisting primarily of salaries and related
costs) incurred prior to establishing technological feasibility are expensed in
accordance with Statement of Financial Accounting Standards ("FAS") No. 86
"Accounting for the Costs of Computer Software to Be Sold Leased, or Otherwise
Marketed". In accordance with FAS No. 86, the Company capitalizes software
development costs subsequent to establishing technological feasibility
(completion of a detailed program design) which is amortized (included in cost
of sales) based on the greater of the proportion of current year sales to total
estimated sales commencing with the product's release or the straight line
method. At April 30, 2000, the Company had capitalized $3,415,467 of software
development costs. The Company evaluates the recoverability of capitalized
software costs, which may be reduced materially in future periods. See Note 2 to
Notes to Consolidated Condensed Financial Statements.



Results of Operations

The following table sets forth for the periods indicated the percentage of net
sales represented by certain items reflected in the Company's statement of
operations:


                                   Three Months Ended       Six Months Ended
                                       April 30,                April 30,
                                   ------------------       -----------------
                                   2000                     2000
                                 Restated       1999      Restated       1999
                                   -----        -----       -----        ----
Net sales                         100.0 %      100.0 %     100.0 %       100.0%

Cost of sales                      58.3         69.2        66.2         74.4

Selling and marketing              14.2         10.2        13.2          7.9

General and administrative         11.8         11.9         9.2          8.8

Research and development costs      2.0          1.2         1.6          1.0

Depreciation and amortization       3.1          1.1         1.9           .8

Interest expense                    2.0          1.5         1.5          1.3

Income taxes                       (6.3)         1.9        (1.2)         2.0

Net income                        (12.1)         3.0        (2.4)         3.7




                                       13



Results of Three Months Ended April 30, 2000 and 1999

Net sales increased by $17,584,343 or 33.7%, to $69,749,675 for the three
months ended April 30, 2000 from $52,165,332 for the three months ended April
30, 1999. The increase in net sales was primarily attributable to the Company's
expanded distribution operations. Distribution revenues increased by $12,150,264
or 57.7%, to $33,215,441 for the three months ended April 30, 2000 from
$21,065,177 for the three months ended April 30, 1999. In addition, publishing
revenues increased by $5,434,079, or 17.5% to $36,534,234 for the three months
ended April 30, 2000 from $31,100,155 for the three months ended April 30, 1999.

Cost of sales increased by $4,558,177 or 12.6% to $40,643,194 for the three
months ended April 30, 2000 from $36,085,017 for the three months ended April
30, 1999. This increase was primarily a result of the expanded scope of the
Company's operations. Cost of sales as a percentage of net sales decreased from
69.2% to 58.3% primarily due to higher margin international and PC publishing
activities. In future periods, cost of sales may be adversely affected by
manufacturing and other costs, price competition and by changes in product and
sales mix and distribution channels.

Selling and marketing expenses increased by $4,583,795, or 86.0%, to $9,912,061
for the three months ended April 30, 2000 from $5,328,266 for the three months
ended April 30, 1999. Selling and marketing expenses as a percentage of net
sales increased to 14.2% for the three months ended April 30, 2000 from 10.2%
for the three months ended April 30, 1999. The increase in both absolute dollars
and as a percentage of net sales was primarily attributable to increased
marketing and promotion efforts undertaken to broaden product distribution and
to assist retailers in positioning our products for sale to consumers.

General and administrative expenses increased by $1,969,710, or 31.6%, to
$8,195,593 for the three months ended April 30, 2000 from $6,225,883 for the
three months ended April 30, 1999. General and administrative expenses as a
percentage of net sales remained constant as compared to the prior period. This
increase in absolute dollars was primarily attributable to salaries, rent,
insurance premiums and professional fees associated with the Company's expanded
operations. The decrease as a percentage of net sales is a result of increased
revenue growth without a proportionate increase in fixed costs.

Research and development costs increased by $731,865, or 115.8%, to $1,363,870
for the three months ended April 30, 2000 from $632,005 for the three months
ended April 30, 1999. This increase was primarily attributable to the Company's
expansion of its product development operations. Research and development costs
as a percentage of net sales remained relatively constant.

Depreciation and amortization expense increased by $1,613,781 or 288.2%, to
$2,173,787 for the three months ended April 30, 2000 from $560,006 for the three
months ended April 30, 1999. The increase was primarily due to the amortization
of intangible assets from acquisitions.



                                       14


Interest expense increased by $591,801, or 75.6%, to $1,374,754 for the three
months ended April 30, 2000 from $782,953 for the three months ended April 30,
1999. The increase resulted from increased bank borrowings.

Gain on sale of subsidiary represented a gain of $870,883 relating to the sale
of capital stock of Falcon Ventures Corporation d/b/a DVDWave.com.

Equity in loss of affiliate increased for the three months ended April 30, 2000.
In accordance with EITF 99-10, the Company incurred a charge of $19,812,378 for
the Company's share of losses incurred by Gathering of Developers ("Gathering")
prior to the acquisition of the then remaining interest in Gathering. The
increase over the prior quarter is the result of increased losses at Gathering
coupled with the implementation of EITF 99-10. See Note 6 of Notes to
Consolidated Condensed Financial Statements.

Income taxes decreased by $5,385,599 to a tax benefit of $4,395,569 for the
three months ended April 30, 2000 from a tax provision of $990,030 for the three
months ended April 30, 1999. The change primarily resulted from the pre-tax loss
generated for the three months ended January 31, 2000 as compared to pre-tax
income in the prior comparable quarter.

As a result of the foregoing, the Company's operations resulted in a net loss of
$8,459,510 for the three months ended April 30, 2000, as compared to net income
of $1,561,172 for the three months ended April 30, 1999.

Results of Six Months Ended April 30, 2000 and 1999

Net sales increased by $69,998,359 or 58.1% to $190,444,344 for the six months
ended April 30, 2000 from $120,445,985 for the six months ended April 30, 1999.
The increase in net sales was primarily attributable to the Company's expanded
presence in international markets. International publishing revenues increased
by $29,565,787 or 98.4%, to $59,615,309 for the six months ended April 30, 2000
from $30,049,522 for the six months ended April 30, 1999. In addition, revenues
from distribution activities increased by $27,744,275, or 42.4% to $93,160,090
for the six months ended April 30, 2000 from $65,415,815 for the six months
ended April 30, 1999.

Cost of sales increased by $36,423,292 or 40.6% to $126,046,149 for the six
months ended April 30, 2000 from $89,622,857 for the six months ended April 30,
1999. This increase was primarily a result of the expanded scope of the
Company's operations. Cost of sales as a percentage of net sales decreased
primarily due to the higher margin publishing activities. In future periods,
cost of sales may be adversely affected by manufacturing and other costs, price
competition and by changes in product and sales mix and distribution channels.

Selling and marketing expenses increased by $15,698,216, or 165.4%, to
$25,187,685 for the six months ended April 30, 2000 from $9,489,469 for the six
months ended April 30, 1999. Selling and marketing expenses as a percentage of
net sales increased to 13.2% for the six months ended April 30, 2000 from 7.9%
for the six months ended April 30, 1999. The increase in both absolute dollars
and as a percentage of net sales was primarily attributable to increased
marketing and promotion efforts undertaken to broaden product distribution and
to assist retailers in positioning our products for sale to consumers.

General and administrative expenses increased by $6,853,132, or 64.4%, to
$17,490,513 for the six months ended April 30, 2000 from $10,637,381 for the six
months ended April 30, 1999. General and administrative expenses as a percentage
of net sales remained relatively constant for the six month period ended April
30, 2000 and 1999. The increase in absolute dollars was primarily attributable
to salaries, rent, insurance premiums and professional fees associated with the
Company's expanded operations.



                                       15


Research and development costs increased by $1,765,159, or 144.2%, to $2,989,308
for the six months ended April 30, 2000 from $1,224,149 for the six months ended
April 30, 1999. This increase was primarily attributable to the Company's
expansion of its product development operations. Research and development costs
as a percentage of net sales remained relatively constant.

Depreciation and amortization expense increased by $2,563,033 or 252.9%, to
$3,576,454 for the six months ended April 30, 2000 from $1,013,421 for the six
months ended April 30, 1999. The increase was primarily due to the amortization
of intangible assets from acquisitions.

Interest expense increased by $1,281,620, or 80.1%, to $2,881,090 for the six
months ended April 30, 2000 from $1,599,470 for the six months ended April 30,
1999. The increase resulted primarily from increased bank borrowings.

Gain on sale of subsidiary represented a gain of $870,883 relating to the sale
of capital stock of Falcon Ventures Corporation d/b/a DVDWave.com.

Equity in loss of affiliate increased for the six months ended April 30, 2000.
In accordance with EITF 99-10, the Company incurred a charge of $19,968,682 for
the Company's share of losses incurred by Gathering of Developers ("Gathering")
prior to the acquisition for the then remaining interest in Gathering. The
increase over the prior period is the result of increased losses at Gathering
coupled with the implementation of EITF 99-10. See Notes 2 and 6 of Notes to
Unaudited Consolidated Condensed Financial Statements.

Income taxes decreased by $4,733,902 to a tax benefit of $2,330,672 for the six
months ended April 30, 2000 from an income tax provision of $2,403,230 for the
six months ended April 30, 1999. The increase in absolute dollars resulted
primarily from a pre-tax loss for the six months ended April 30, 2000 as
compared to pre-tax income for the prior comparable period.

As a result of the foregoing, the Company's operations resulted in a net loss of
$4,493,982 for the six months ended April 30, 2000, as compared to net income of
$4,456,008 for the six months ended April 30, 1999.


Liquidity and Capital Resources

The Company's primary capital requirements have been and will continue to be to
fund the acquisition, development, manufacture and commercialization of its
software products. The Company has historically financed its operations
primarily through the issuance of debt and equity securities and bank
borrowings. At April 30, 2000, the Company had working capital of $46,416,195 as
compared to working capital of $41,438,968 at October 31, 1999.



                                       16


Net cash used in operating activities for the six months ended April 30, 2000
was $21,430,936 compared to net cash used by operating activities of $2,743,837
for the six months ended April 30, 1999. The increase in net cash used in
operating activities was primarily attributable to an increase in prepaid
royalties. Net cash used in investing activities for the six months ended April
30, 2000 was $12,751,420 as compared to net cash used in investing activities of
$3,013,085 for the six months ended April 30, 1999. The increase in net cash
used in investing was primarily attributable to the Company's acquisition
activities and third party investments. Net cash provided by financing
activities for the six months ended April 30, 2000 was $29,345,187 as compared
to net cash provided by financing activities of $5,054,656 for the six months
ended April 30, 1999. The increase in net cash provided by financing activities
was primarily attributed to an increase in net borrowings under the line of
credit, cash received from private placements and the impact of increased
exercises of stock options. At April 30, 2000, the Company had cash and cash
equivalents of $3,185,666.

In December 1999, the Company's subsidiary, Take-Two Interactive Software Europe
Limited entered into a line of credit agreement with Barclays' Bank. The line of
credit provides for borrowings of up to approximately British Pounds 17,000,000
(approximately $25,000,000). Advances under the line of credit bear interest at
the rate of 1.4% over Barclays' base rate per annum, payable quarterly.
Borrowings are collateralized by receivables of the Company's European
subsidiaries, and are guaranteed by the Company. The line of credit is repayable
upon demand and is subject to review prior to November 29, 2000. The outstanding
balance and available credit under the revolving line of credit is $18,190,158
and $1,334,958, respectively, as of April 30, 2000.

In December 1999, the Company entered into a credit agreement with a group of
lenders led by Bank of America, N.A., as agent, which provides for borrowings of
up to $75,000,000. The Company may increase the credit line to up to $85,000,000
subject to certain conditions. Interest accrues on such advances at the bank's
prime rate plus .5% or at LIBOR plus 2.5%. Borrowings under the line of credit
are collaterized by all of the Company's assets. Under the terms of the credit
agreement, the Company is required to comply with certain financial, affirmative
and negative covenants, including consolidated net worth, consolidated leverage
ratio and consolidated fixed charge ratio. In addition, the credit agreement
limits or prohibits the Company from declaring or paying cash dividends, merging
or consolidating with another corporation, selling assets (other than in the
ordinary course of business), creating liens and incurring additional
indebtedness. In February 2002, certain financial covenants and several other
covenants were amended retroactively to December 1999. Accordingly, as of April
30, 2000, the Company was in compliance with the covenants, as amended. The line
of credit expires on December 7, 2002. The outstanding balance under the
revolving line of credit is $49,982,983 as of April 30, 2000.

In March and April 2000, the Company received net proceeds of $8,515,535 from
the sale of common stock.

The Company's accounts receivable, less an allowance for doubtful accounts and
returns, at April 30, 2000 were $80,830,267. Of such receivables, approximately
$8,322,831 or 10.3% were due from Ames Department Stores. Most of the Company's
receivables are covered by insurance and generally have been collected in the
ordinary course of business. The Company's sales are typically made on credit,
with terms that vary depending upon the customer and the demand for the
particular title being sold. The Company does not hold any collateral to secure
payment from customers. As a result, the Company is subject to credit risks,
particularly in the event that any of the receivables represent sales to a
limited number of retailers or are concentrated in foreign markets. If the
Company is unable to collect its accounts receivable as they become due and such
accounts are not covered by insurance, the Company's liquidity and working
capital position would be materially adversely affected.


                                       17


Based on currently proposed operating plans and assumptions, the Company
believes that projected revenues from operations and available cash resources
will be sufficient to satisfy its contemplated cash requirements for the
reasonably foreseeable future. The Company recently acquired from Broadband
Solutions, Inc. all of the outstanding capital stock of Netherlands based Toga
Holdings BV, which owns Pixel Broadband Studios, Ltd., a company engaged in the
development of multiplayer broadband gaming technology, which may require the
Company to seek additional financing to fund ongoing product and technology
development efforts. The Company has entered into a letter of intent in
connection with a proposed public offering of the securities of Broadband
Studios, Inc., the parent of Pixel. There can be no assurance that projected
revenues from operations and available cash resources will be sufficient to fund
the Company's operations or future expansion activities (including technology
development) or that any additional financing will be available to the Company
on commercially reasonable terms or at all. Failure to obtain any such
additional financing could severely limit the Company's ability to continue to
expand its operations.



Fluctuations in Operating Results and Seasonality

The Company has experienced and may continue to experience fluctuations in
quarterly operating results as a result of timing in the introduction of new
titles; variations in sales of titles developed for particular platforms; market
acceptance of our titles; development and promotional expenses relating to the
introduction of new titles, sequels or enhancements of existing titles;
projected and actual changes in platforms; the timing and success of title
introductions by our competitors; product returns; changes in pricing policies
by us and our competitors; the accuracy of retailers' forecasts of consumer
demand; the size and timing of acquisitions; the timing of orders from major
customers; and order cancellations and delays in shipment.

Sales of our titles are seasonal, with peak shipments typically occurring in the
fourth calendar quarter (our fourth and first fiscal quarters) as a result of
increased demand for titles during the holiday season.

International Operations

Product sales in international markets, primarily in the United Kingdom and
other countries in Europe and the Pacific Rim, have accounted for an increasing
portion of the Company's revenues. For the six months ended April 30, 2000 and
1999, sales of products in international markets accounted for approximately
35.0% and 27.7%, respectively, of the Company's revenues. The Company is subject
to risks inherent in foreign trade, including increased credit risks, tariffs
and duties, fluctuations in foreign currency exchange rates, shipping delays and
international political, regulatory and economic developments, all of which can
have a significant impact on the Company's operating results. Product sales in
France and Germany are made in local currencies. The Company does not engage in
foreign currency hedging transactions.

Year 2000

Pursuant to the year 2000 issue, the Company had developed programs to address
the possible exposures related to the impact of computer systems incorrectly
recognizing the year 2000 or "00" as 1900. As a result of implementation of its
programs, the Company did not experience any significant Year 2000 disruptions
during the transition from 1999 to 2000, and since entering 2000 the Company has
not experienced any significant Year 2000 disruptions to its business. In
addition, the Company is not aware of any significant disruptions impacting its
customers or suppliers. The Company will continue to monitor its computer system
over the next several months.

Costs incurred to achieve Year 2000 readiness, which included modification to
existing systems, replacement or non-compliant systems and consulting resources
were not material to the Company's total operating expenses.



                                       18



PART II - OTHER INFORMATION

Item 2.  Changes in Securities

From February 2000 to April 2000, 202,500 options from the 1997 Stock Option
Plan and 590,000 non-plan options were granted at exercise prices ranging from
$8.25 to $12.64.

In March 2000, the Company issued 446,678 shares of Common Stock to an
individual investor in exchange for $5 million.

In April 2000, the Company issued 430,000 shares of Common Stock to a group of
investors in a private placement for $3,515,535 that was net of $246,965 in
commissions and discounts.

In connection with the above securities issuances, the Company relied on Section
4(2) and Regulation D promulgated under the Securities Act of 1933, as amended.

Item 6.  Exhibits and Reports on Form 8-K

(a) Exhibit
         Exhibit 27 - Financial Data Schedule (SEC use Only)

(b) Reports on Form 8-K
The Company filed a Current Report on Form 8-K dated March 14, 2000 relating to
the acquisition of Pixel Broadband Studios, Ltd.






                                       19



SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, Take-Two Interactive Software, Inc. has duly caused this report to
be signed on its behalf by the undersigned thereunto duly authorized.

Take-Two Interactive Software, Inc.


By: /s/  Kelly Sumner                                     Dated: April 16, 2002
    ------------------------------                               --------------
         Kelly Sumner
         Chief Executive Officer







                                       20