RIVERSTONE NETWORKS, INC.                 CONSOLIDATED STATEMENTS OF OPERATIONS          (In thousands, except per share amounts, unaudited)
                                                    Three months ended                                                  ---------------------                                                     May 31,    June 1,                                                       2003       2002                                                  ---------- ----------
  NET REVENUES                                       $12,688 $30,100
  Cost of revenues                                     8,285     14,956
  GROSS MARGIN                                         4,403     15,144
  Operating expenses:
  Research and development                            13,109     12,502 Sales and marketing                                  9,548     13,564 General and administrative                           3,370      5,605 Restructuring expenses                                 (69) Total operating expenses                            25,958     31,671
  OPERATING LOSS                                     (21,555)   (16,527)
  Interest income and other income, net                1,361      3,020 Interest expense                                    (1,491)    (2,062) Loss on investments                                    (98)         - Gain on repurchase of convertible notes, net         2,853          -
  NET LOSS BEFORE TAXES                              (18,930)   (15,569)
  Income tax provision                                   139        380
  NET LOSS                                           (19,069)   (15,949)
  Net loss per share - basic and diluted              $(0.15)    $(0.13) Shares used in per-share calculation - Basic and  diluted                                           126,571    122,580 |