---

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-K/A

(Amendment No. 1)



---



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended January 31, 2007



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

Commission File Number: 0-21393



---

SEACHANGE INTERNATIONAL, INC.

(Exact
name of registrant as specified in its charter)



---



|                                                              |  |                                 
|------------------------------------------------------------- |  | --------------------------------
|Delaware                                                      |  | 04-3197974                      
|(State or other jurisdictionof incorporation or organization) |  | (IRS EmployerIdentification No.)

50 Nagog Park, Acton, MA 01720

(Address of principal executive offices, including zip code)

(978)-897-0100

(Registrants telephone number, including area code)

Securities Registered Pursuant To Section 12(b) Of The Act:

Common
Stock, $.01 par value

Securities Registered Pursuant To Section 12(g) Of The Act:

None



---

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    Yes ̈No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the
Act.    Yes ̈No  x

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 if disclosure of delinquent filers pursuant to Item 405 of Regulation of S-K is not contained herein, and will not be
contained, to the best of the registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.    x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a
non-accelerated filer (as defined in Rule 12b-2 of the Exchange Act);



1



---

Large accelerated filer ̈Accelerated Filer  x                Non Accelerated Filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).    Yes ̈No  x

As of July 31, 2006, the aggregate market value of the voting stock held by non-affiliates of the registrant, based upon the closing price for the registrants
Common Stock on the Nasdaq National Market on such date was $168,180,378. The number of shares of the registrants Common Stock outstanding as of the close of business on October 17, 2007 was 29,582,963.

DOCUMENTS INCORPORATED BY REFERENCE:

Portions of the definitive Proxy Statement relating to the registrants Annual Meeting of Stockholders held on July 18, 2007 and filed on May 25, 2007 pursuant to Regulation 14A are incorporated by reference into Part III of
this Annual Report on Form 10-K/A.



---



2



---

PART I

Explanatory Note

SeaChange International, Inc. (the Company) is amending its Annual Report on Form 10-K for the
year ended January 31, 2007 (the Original 10-K) to restate on Form 10-K/A the Companys Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Cash Flows and Consolidated Statement of
Stockholders Equity and Comprehensive Income (Loss), as of January 31, 2007 and 2006 and for each of the three years in the periods ended January 31, 2007, 2006 and 2005. The Form 10-K/A also includes the restatement of selected
financial data as of and for each of the five years in the period ended January 31, 2007, as well as the restatement of quarterly results of operations for each of the two years in the period ended January 31, 2007. As to the selected
financial data as of January 31, 2007 and 2006 and for the years ended January 31, 2007, 2006 and 2005 such amounts are derived from the audited financial statements included elsewhere in the Form 10-K/A. The restated selected financial
data as of January 31, 2007 and 2006, and for the years ended January 31, 2007, 2006 and 2005 and the restated quarterly results of operations are unaudited and in the opinion of management, have been prepared in accordance with U.S.
generally accepted accounting principles (GAAP) and reflect all adjustments that are necessary for the fair presentation of the Companys financial position and results of operations for these periods.

As previously disclosed in the Current Report on Form 8-K dated August 31, 2007 and September 18, 2007, the Audit Committee of the Board of
Directors of the Company (the Audit Committee), in consultation with the Companys management, concluded that the Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Cash Flows and
Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) as of and for the year ended January 31, 2007 contained in the Original 10-K should no longer be relied upon due to an error related to the accounting for its
employee sabbatical program. The Company identified three errors, quantified them under the dual approach method and concluded that the correction of these errors through the Consolidated Statement of Operations would be material to the fiscal year
ended January 31, 2007 in the aggregate. Accordingly the Company has determined to restate the consolidated financial statements for the fiscal years ended January 31, 2007, 2006 and 2005, even though the errors are not material to the Consolidated
Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Cash Flows, or Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) for the fiscal years ended January 31, 2006 and 2005. A description of
the 2007 restatement error and related impact on the Companys consolidated financial statements follows.

Sabbatical Leave and Retrospective
Application of Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements (SAB 108)

The Companys employee sabbatical benefit entitles U.S.-based employees who achieve eight years of service to twenty days of additional paid time
off. The Company had recorded expenses for this employee benefit only when employees had actually taken the sabbatical or had left the Company. Based on the terms of the Companys program, the Company should have accrued for this liability
under Statement of Financial Accounting Standards (SFAS) No. 43, Accounting for Compensated Absences (SFAS 43), once an employee achieved the requisite period of service, regardless as to when the paid time off, if any,
had been taken. The Company has determined that it will correct this error, along with two other errors, that were previously corrected through a $753,000 cumulative effect adjustment to decrease the accumulated deficit at February 1, 2006 in
connection with the adoption of SAB 108 in the fiscal year ended January 31, 2007, in the following manner (see Note 1 to the Consolidated Financial Statement):



| |  |  | A decrease to accumulated deficit of $31,000 as of February 1, 2004 reflected as a cumulative effect adjustment through a restatement of the Companys
Consolidated Balance Sheet and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) as of and for the fiscal year ended January 31, 2005.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | An increase to net loss of $63,000, a reduction to net loss of $118,000 and a reduction to net income of $72,000 to be reflected through a restatement of its
Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Cash Flows and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) for the fiscal years ended January 31, 2007, 2006 and
2005, respectively.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | An increase to the basic and diluted loss per share of $.01 and a reduction to the basic and diluted loss per share of $.01 for the fiscal years ended
January 31, 2007 and 2006, respectively, and no per share change in the fiscal year ended January 31, 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The impact of this restatement does not include any net tax effects as the Companys deferred tax assets are fully reserved against due to the uncertainties related to the Companys ability to generate sufficient pre-tax income
for fiscal 2008 and the inability to carry back fiscal 2008 tax losses to prior years because the Company exhausted its US tax benefit carry back potential in fiscal 2007 (see Note 10).



3



---

Impact of Restatement

The effects of this restatement on the Companys consolidated financial statements as of January 31, 2007 and 2006 and for the fiscal years ended January 31, 2007, 2006 and 2005 are described in Note 1
to the Consolidated Financial Statements included in this Amended Annual Report on Form 10-K/A.

This Annual Report on Form 10-K/A also
addresses managements re-evaluation of disclosure controls and procedures and managements report on internal control over financial reporting as of January 31, 2007 resulting from its reassessment and identification of a material
weakness in internal control over financial reporting related to the Companys failure to account for sabbatical leave under SFAS 43. See ITEM 9A (Controls and Procedures) for further discussion, as well as for the related attestation
report of the Companys Independent Registered Public Accountants. New certifications of the principal executive officer and principal financial officer are included as exhibits to this Annual Report on Form 10-K/A.

The Company has not modified or updated the disclosures in the Original 10-K, filed on April 13, 2007, other than as required to reflect the effects
of the restatement. As such, this Annual Report on Form 10-K/A does not reflect all events that have occurred since the Company filed the Original 10-K and does not modify or update those disclosures affected by subsequent events, except as
specifically referenced herein. The Company has made no changes to the Items in the Original 10-K other than those described below. The Company will file an amended Quarterly Report on Form 10-Q/A for the quarterly period ended April 30, 2007
to reflect the Companys adoption of Emerging Issues Task Force (EITF) No. 06-2, Accounting for Sabbatical Leave and Other Similar Benefits Pursuant to FASB Statement No. 43, Accounting for Compensated Absences
(EITF 06-2) and correction for its employee sabbatical benefit under SFAS 43, following the filing of this Annual Report on Form 10-K/A.

References to this Annual Report on Form 10-K/A shall, unless the context clearly indicates otherwise, refer to the Original 10-K, as amended by this Annual Report on Form 10-K/A. The following items have been amended
as a result of the restatement and related matters:

Part I  Item 1A  Risk Factors

Part II  Item 6  Selected Financial Data

Part II 
Item 7  Managements Discussion and Analysis of Financial Condition and Results of Operations

Part II  Item 8 
Consolidated Financial Statements and Supplementary Data

Part II  Item 9A  Controls and Procedures

Part IV  Item 15  Exhibits and Financial Statement Schedules

Forward-Looking Statements

This Annual Report on Form 10-K/A includes certain statements of a forward-looking nature which
reflect the Companys current views relating to future events, estimates or the future financial performance of the Company. These forward-looking statements are only predictions and are subject to risks and uncertainties, particularly the
matters set forth in ITEM 1A Risk Factors below, which could cause actual events or results to differ materially from historical results or those indicated by such forward-looking statements. Any forward-looking statements included
in this Annual Report on Form 10-K/A are made as of the date hereof only, based on information available to the Company as of the date hereof, and, subject to any applicable law to the contrary, the Company assumes no obligation to update any
forward-looking statements. In particular, except as they may relate to matters involving the restatement, the Company has not updated any forward-looking statements contained in the Companys Original 10-K filed with the Securities Exchange
Commission (SEC) on April 13, 2007. The Company can make no assurance as to the potential effects of the restatement, including the effects of any investigations, informal or otherwise, conducted by the SEC or other entities or
lawsuits filed against the Company in connection therewith.



|ITEM 1. | Business
|------- | --------

SeaChange International, Inc.
(SeaChange, we or us), a Delaware corporation founded on July 9, 1993, is a leading developer, manufacturer and marketer of digital video systems and services. These products and services facilitate the
management, aggregation, licensing, storage, and distribution of video, television programming, gaming and advertising content. We sell our products and services worldwide to cable system operators, including Cablevision, Comcast, Cox
Communications, Virgin Media,



4



---

Time Warner Cable and India Online Broadband; telecommunications companies, including Nippon Telephone & Telegraph (NTT), Manitoba Telecom and
Verizon Communications; and broadcast television companies, including ABC Disney, CNBC UK, Ascent Media, Clear Channel, and China Central Television.

Our digital video systems are designed to enable our customers to reduce subscriber turnover and access new revenue-generating opportunities from subscribers, advertisers and electronic commerce initiatives. Using our
products and services, we believe our customers can increase their revenues by offering additional services such as on demand television, which allows, for example, the operator to offer a variety of programming for viewing whenever a subscriber
chooses and incorporates the ability for subscribers to pause and rewind live television shows. Our systems also allow our customers to insert advertising, known as spot advertising, into their local and on-demand programming. As on-demand continues
to grow, our advertising systems will allow our customers to target advertising segments to specific subscribers in a particular geographic and/or demographic market. In addition, our systems enable broadband system operators to offer other
interactive television services that allow subscribers to customize and/or dynamically interact with their television, enhancing their viewing experience.

The primary thrust of our business has been supplying systems to deliver video assets in the evolving On Demand television environment. Through acquisitions and partnerships we have expanded our products
and services to address the needs of video content owners, broadcasters, and aggregators. We refer to this flow of video assets from the content owner to the subscriber as the Content Pipeline. Our products and services include
middleware that drives set top box applications such as Games on Demand, hardware and software for content management and delivery systems, advertising systems to pay for content, and services that involve the acquisition and distribution of video
content. We believe that the expansion of our product line will position SeaChange to support and maintain our existing customer base, take advantage of new customers entering the on-demand marketplace and to be able to enter adjacent markets.

Our core technologies provide a foundation for products and services that can be
deployed in next generation systems capable of increased levels of subscriber interactivity. We have received several awards for technological excellence, including an Emmy Award in 2001 for our patented MediaCluster ® technology and an Emmy Award in 2004 for our video-on-demand system.

Since 2004, we have made a number of
strategic acquisitions and investments to expand our portfolio of products and services. These acquisitions and investments position SeaChange to offer customers of our video-on-demand systems a broader set of products and services. We have expanded
our product line to cover the complete Content Pipeline including middleware and applications, networking technology and media services.

Industry
Background

Cable System Operators and Telecommunications Companies

The number of cable households has been estimated at 74 million in the United States and approximately 350 million worldwide. Over the last
several years, cable system operators have spent billions of dollars to upgrade their networks from analog to digital, yielding a significant increase in available bandwidth, channel capacity and two-way capability. We believe this investment by the
cable system operators reflects their intent to provide video-on-demand, advertising insertion, Internet access and other value-added services to their customers, that will differentiate cable system operators from competing service providers,
including telecommunications companies and satellite delivery systems.

In 2001, cable system operators and telecommunications companies
began the deployment of residential video-on-demand capability allowing subscribers to watch video programming at any time with pause, rewind, fast forward and a number of additional interactive capabilities. All of the top ten North American cable
system operators have deployed video-on-demand services in one or more major residential markets. The various on-demand applications offered by cable system operators and, increasingly, telecommunications operators include movies-on-demand,
subscription video-on-demand, such as Home Box Office (HBO), as well as news, sports, music videos, games on-demand, and time-shifted television.

Cable companies have also begun to market telephony services. In response, telecommunications operators, notably AT&T and Verizon in the U.S., have initiated efforts to provide competitive digital television services. We believe their
public statements regarding further network investments and other initiatives signal their strategic intentions to become significant players in video-on-demand and other interactive television services. Elsewhere, international telecommunications
companies with high-speed network capacity are actively exploring and launching similar television services.

In addition, because cable
television programming is transmitted over broadband (high bandwidth networks), cable system and telecom operators have the opportunity to segment and target their programming to viewers in selected geographies. In the future, we believe that the
ability of operators to target viewers will extend to individual household-level targeting of advertisements in video-on-demand applications, generating revenues which may help support the worldwide deployment and growth of video-on-demand content
and services.



5



---

Increased demand for video and audio content over the Internet will also require a substantial increase
in storage capacity and bandwidth over time. We believe that cable system operators and telecommunications companies will play an integral role in providing these broadband Internet applications. We also believe that in order to offer high quality
video applications over the Internet, cable system operators and telecommunications companies will need more storage and delivery systems capable of complex management and scheduling of video data streams.

Broadcast Television Companies

Both
domestically and internationally, broadcast television companies face a number of new challenges to their business. In digital broadcasting, changing ownership trends, new consumer alternatives (e.g., cable television, satellite television, or
Internet) and evolving viewership models (e.g., Personal Video Recorders (PVR), cell phones, Personal Digital Assistants (PDA), etc.) are creating a more complex competitive environment for our customers that calls for greater efficiencies and
business innovation. We believe broadcast television companies are therefore turning away from their out-dated tape-based systems with robotic libraries, which are cumbersome and require high levels of maintenance and manual intervention.

Some television broadcasters are using digital bandwidth to originate multiple program streams. As this application further develops,
television broadcasters will require more video storage and delivery systems that can effectively manage and deliver these multiple television signals. As a result, we believe that television broadcasters will continue to automate their entire
programming and advertising to reduce overall operating costs and improve reliability. In the near future we expect new opportunities to emerge for broadcasters and video-on-demand operators to create new business synergies that will likely leverage
digital video storage and delivery systems.

SeaChange Business Segments

Broadband

Our high-bandwidth network,
or Broadband, business is the foundation of our company and includes our video-on-demand (VOD) System which digitally manages, stores and distributes digital video. Our video-on-demand system allows cable system operators and telecommunications
companies to offer video-on-demand and other interactive television services, including interactive electronic advertising and retrieval of Internet content through the television. Our video-on-demand system can be deployed in either a residential
environment or a commercial environment (e.g., hotels, schools, etc.) to deliver a wide variety of video services. Since 2000, we have been selected to supply our video-on-demand system in over 100 domestic and international commercial deployments
of video-on-demand systems, including deployments by eight of the top 10 cable system operators in the United States, as well as large cable operators in Asia, Europe and Latin America. As of the end of the third quarter of 2006, there were
approximately 30.0 million US homes that received digital cable. Approximately 25.0 million of these homes have access to video-on-demand and some research analysts are forecasting that access to video-on-demand will grow to over
40.0 million digital cable homes by the end of 2008.

Our video-on-demand platform is comprised of hardware in the form of servers
that store and deliver video content, and software that manages the video assets, the network and the back-office functions of the service.

In 2006, we began selling Axiom, our video-on-demand software, independent of our VOD hardware and offering subscription services for the software in an effort to increase market share and reduce revenue volatility through more recurring
revenues. By porting our software to other third party hardware platforms, we expect to increase our market share through opportunities at competitive vendors installations. In July of 2006, we announced our first software subscription service
sale to Comcast. Since that time, five additional customers have purchased software subscription services.

Our Broadband business segment
also includes our SPOT System for the insertion of advertisements and other short-form video into television network streams. Our advertising insertion products are available for both the traditional analog environment (the way that video
signals have been transmitted for the past 60 years), and for the digital environment which provides the cable operator with a significant increase in available bandwidth, channel capacity and two-way capability. Based on currently available
industry sources and our internal data, we believe our SPOT System is the leading analog video insertion system in the United States in the multichannel television market for advertisements and other short-form video. Over the last several years,
our customers have begun to migrate to digital video ad insertion, and we believe our digital video ad insertion system is establishing a strong market position as well. The SPOT System automates the management and distribution process, which we
believe reduces operating costs, provides high accuracy, high video image quality, and permits geographic and demographic specificity of advertisements. While the majority of our customers consist of major cable system operators and
telecommunications companies in the United States, we have sold SPOT Systems to support over 55,000 channels throughout the world. Migration from the analog environment to the digital



6



---

environment (particularly in the U.S.) has slowed demand for analog advertisement systems while accelerating demand for digital advertisement systems. In the
future, we believe that our expertise in both the analog and digital advertising insertion market positions us well as the opportunities continue to develop for delivering interactive and targeted advertisements into television streams and into new
media formats such as video-on-demand streams, games, and other applications.

Our
middleware and application business is focused on producing set-top client middleware software products and end-to-end interactive television applications, and performing system integration and software customization services. Our middleware and
applications team is comprised of engineers located in Fort Washington, PA and San Mateo, CA. Our client middleware solutions include the VODlink Platform Suitebuilt for and deployed on common North American cable set top boxes and the TV Navigator platform deployed in Europe. We have also acquired the source code rights to technology developed by Minerva Networks which
will allow us to deploy its Multiverse ® IPTV solutions in the telecom space.

Our middleware products consist of standards-based set top applications, head-end server components, software developer tools and a set of user applications. We have an open middleware architecture that can span both telecom and cable
service provider deployments and is able to produce and facilitate a broad offering of applications that realize an end-to-end solution with other technologies. These include advanced asset management systems, DVD-on-Demand, switched broadcast,
electronic program guides that include support for video-on-demand, subscription video-on-demand like HBO (SVOD), Personal Video Recording (PVR) and Network Personal Video Recording (nPVR), advertising insertion in video-on-demand, and the GameNow
game management system and streaming game technology. SeaChange middleware is currently deployed in over 2 million homes in North America and over 3 million homes in Europe.

In June of 2005, SeaChange made an $8.2 million investment in preferred stock of Casa Systems, Inc. representing a 19.8% ownership interest. Founded in
2003, Casa is a privately held technology company that has developed next generation broadband networking devices targeted at the growing market opportunity in interactive digital video and IP services over broadband networks. Based on innovative
technologies, we believe that Casas products may increase the efficiency while reducing the capital and operating expense of large scale deployments of video-on-demand, Interactive TV, Digital Video Recording (DVR), Switch Digital Video
Broadcast (SDV), Video over Internet (video over IP) and broadband services.

Broadcast

Our Broadcast network business segment includes our Broadcast MediaCluster System, which allows broadcast television companies to directly transmit
content, such as commercials and other programming, for broadcast television companies, to their viewers through either single, multichannel or satellite based delivery systems. We believe that our Broadcast MediaCluster System will effectively
eliminate the need for analog tape libraries and provide broadcasters with the automated storage and playback features that they require and are seeking. Since 1998, we have installed our Broadcast MediaCluster System at more than 250 customer
locations including network affiliates and multichannel operations in Asia, Europe and the Americas. In addition, we provide media companies, including studios, television networks, stations and cable and telecom operators, with the ability to
interoperate with other devices (e.g., video editing and production equipment) within their customers enterprise as part of a client-server architecture with our SeaChange MediaClient system to support the streaming and storage requirements of
digital video applications. As media companies take advantage of new video services, including video-on-demand, Internet video streaming, and High-Definition television, we believe that they will derive greater benefit from storing media in a
digital format. Our MediaLibrary and MediaClient systems are designed to support the storage, streaming and conversion of digital media files for a variety of video services.

Services

SeaChange has expanded into
media content services, consisting of content aggregation and distribution, through the acquisition of On Demand Group Limited (ODG), completed in September of 2005. ODG is a leader in Europe in the development and deployment of interactive media
services. ODG specializes in aggregating content for video-on-demand and network video-on-demand (NVOD) platforms, and has provided services to cable operators in several countries in Europe. ODG owns 33.3 % of Filmflex Movies Limited
(Filmflex), a movie video-on-demand service that supplies movies to the UK cable industry and whose other investors are the Walt Disney Company Limited and Columbia Pictures Corporation Limited. Filmflex supplies content from Warner Brothers,
Paramount, Universal, MGM, and Dreamworks, as well as the studio partners that are investors in Filmflex, and the majority of the independent film distributors in the UK. ODG also sources, acquires, packages, markets and accounts for Virgin
Medias (the largest cable operator in the U.K.) video-on-demand services in the areas of music, childrens, comedy and dramatic content. ODG has developed its own content rights management system and a content preparation center for
incorporating video content from all of the major content suppliers around the world.

In Germany, the largest European market, ODG
launched its own Pay-per-View service for Kabel Deutschland Germany (KDG) in fiscal 2007. KDG has approximately 9 million subscribers and has just begun to deploy digital services.



7



---

We expect to transition the Pay-per-View service to a full fledged VOD service as the digital roll-out occurs. In addition, to augment the amount and variety
of video content to be made available for KDGs Pay-per-View services and other prospective German service providers, ODG entered into a joint venture in fiscal 2008 with TeleMunchen Gruppe, a German media company whose activities include the
production and acquisition of German-speaking feature films, television productions and classical music programs.

In addition to media
content services, SeaChange installs, maintains, and supports its hardware and software products in North America, Asia, South America and Europe. We currently provide installation, maintenance and technical support services to all our Broadband and
Broadcast segment customers. With the addition of our middleware software products, we are also performing system integration, software customization and other professional services. We offer maintenance and technical support to customers, agents
and distributors of our products on a 24-hour, seven-day a week basis, and our systems include at least one year of warranty support. We also offer basic and advanced on-site training for our customers.

Information about our business segments is included in Managements Discussion and Analysis of Financial Condition and Results of Operations and
Note 4 of the Consolidated Financial Statements.

The SeaChange Solution

We are a leading developer, manufacturer and marketer of digital video systems and services. Our digital video systems, which include hardware, such as
servers, as well as operations and applications software, automate the storage, management and distribution of video content such as movies, broadcast programming, games, advertising and other video content types. We market our products and services
to cable system operators, telecommunications companies and broadcast television companies, and are actively exploring the marketing of our products to new customers that are entering the video-on-demand market. Our solutions are based on the
following five core areas of functionality:



| |  |  | Content aggregation, management and distribution;
| | - |  | -------------------------------------------------



| |  |  | Storage and retrieval of video content to and from digital libraries;
| | - |  | ---------------------------------------------------------------------



| |  |  | Automated distribution of video streams between digital libraries by means of local and wide-area data networks;
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | Delivery of video streams over single and multiple channels; and
| | - |  | ----------------------------------------------------------------



| |  |  | Management of video sales, scheduling, billing and execution of related business transactions and services.
| | - |  | -----------------------------------------------------------------------------------------------------------

We use these core areas of functionality to provide solutions to a number of commercial markets and are focused on providing solutions to meet the
opportunities presented by next-generation systems with increased levels of subscriber interactivity. Our systems are designed to provide a consistent set of features and benefits, including:



| |  |  | Viewer Targeting. Our digital video products enable broadband system operators (telecom and cable television companies) to efficiently target viewers in
specific demographic or geographic groups. We believe this allows operators to capitalize on new revenue-generating opportunities from subscribers and advertisers. Using our video-on-demand system, broadband operators are able to offer interactive
television services to individual residences or hotel rooms and, with our advertising system, can better target advertising campaigns to consumers.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Scalability. Our products are scalable in both video storage and video stream capacity. Our proprietary technology, including our patented single-copy
storage system, the MediaCluster  system, allows a single copy of content to be streamed through all available outputs without the need for duplication of content or re-routing between servers on the system. Our storage technology and
distributed architecture results in a highly scalable system that reduces operational complexity and yields storage and bandwidth efficiencies as the amount of available content and the number of subscribers increase. Our products are scalable to
the needs of our customers whether operating in a single channel system concentrated in one specific zone or a system with hundreds of channels serving multiple markets and a large number of users within each market.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Interoperability. Our products have been designed to be compatible with a wide range of hardware systems and software applications used by broadband system
operators to deliver their digital video offerings. These include set top boxes from Motorola, Scientific Atlanta, Sony, Pioneer and Pace, a variety of programming guides including TV Guide, Passport and SARA, billing systems, service delivery
systems and interactive application control software. Likewise, our broadcast systems interoperate with a range of systems and applications from such companies as Adobe Systems, Apple Computer, Avid Technology, Harris, Sony, Thomson and others.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Automation. Our automated system allows broadband system operators to distribute and manage content without significant human intervention. We believe this
automation also allows our customers to minimize operating personnel and equipment requirements resulting in lower ongoing operating costs and opportunities for new services.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



8



---

| |  |  | Reliability. Through the use of our proprietary MediaCluster technology and application software and low-cost standard computer industry components, our
products are designed to be fault resilient, with no single point of failure, providing the high reliability required for television and video-on-demand operations.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Strategy

Our strategy is to be the leading provider of video solutions to meet the growing demand
for on-demand solutions in the television industry. We develop, manufacture and market digital video systems and services that include the management, aggregation, licensing, storage, and distribution of video, television, gaming and advertising
content. The key elements of our strategy are to:



| |  |  | Develop,Maintain and Extend Long-term Customer Relationships. We focus our product development, marketing and direct sales efforts on maintaining and
extending long-term customer relationships with cable system operators, telecommunications companies and television broadcasters across the world. We have formed important relationships with customers that have grown from advertisement and other
short-form video insertion to video-on-demand systems and other interactive television services, storage systems and streaming systems. We believe that the fundamental shift from broadcast to on-demand applications and the growing emphasis on
interactive technologies will continue to present opportunities for us to develop, market and support solutions to our existing customers as well as to new additional markets.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Offer Integrated Solutions. Our customers operate complex networks that require the delivery and management of video programming across multiple channels and
target zones. We believe that our integrated solutions can provide advantages in cost and implementation for digital video applications while interoperating with existing and emerging third-party equipment and software. To continue to address these
needs, we intend to provide and further develop, internally and with our partners, integrated applications and support services for our customers. We believe that providing complete integrated solutions has been a significant factor in our success
in the advertising and video-on-demand markets to date.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Establish and Maintain Technological Leadership. We believe our competitive position is dependent in large part on the features and performance of our
systems. As a result, we focus our research and development efforts on introducing systems with improved hardware and software capabilities. We have been granted patents for our single-copy storage technology and have other patents pending. We have
received several awards for technological excellence, including an Emmy Award in 2001 for our patented MediaCluster storage technology and a second Emmy Award in 2004 for our video-on-demand system. As of January 31, 2007, 44% of our employees
were focused on research and product development efforts.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Provide Superior Customer Service and Support. Our products operate in customer environments where continuous operation is critical. As a result, we believe
that providing a high level of service and support gives us a competitive advantage and is a differentiating factor in developing and maintaining key customer relationships. Our in-depth industry and application knowledge allows us to better
understand the service needs of our customers. As of January 31, 2007, 27% of our employees were dedicated to customer service and support, including project design and implementation, maintenance, installation and training. Customers have
access to service personnel via 24-hour, seven-day a week telephone support. In addition, we believe that the acquisitions and investments that have been made by us in media services and in system integration and customization services have
positioned us as an integral partner with our customers to ensure optimal performance of their systems.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Key Products and Services

SeaChange Video-On-Demand System

We have developed and are deploying a video-on-demand system to cable television companies and telecommunications companies within the Broadband segment. Our video-on-demand system consists of:



| |  |  | MediaCluster video storage servers that reside at various points in a broadband network system and are used to play or stream videos as requested;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Axiom video operations services software to manage and control the system and to support integration with third-party systems and applications;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Interactive middleware software that enables cable operators outside North America to run multiple services, including high-definition television, video-on-demand,
and personal video recorders on multiple platforms;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | SPOT advertising systems hardware and software;
| | - |  | -----------------------------------------------



9



---

| |  |  | Real-Time Record System, a time-shifting television application that enables broadcasted programming to be automatically encoded by broadband operators, with
complete trick-mode functionality or video cassette recorder-like functionality; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Interfaces to digital headend modulators, control systems and subscriber management systems.
| | - |  | --------------------------------------------------------------------------------------------

Our video-on-demand system allows our customers to offer the following interactive services to their subscribers:



| |  |  | Video-on-Demand. This interactive service allows residential users and commercial users (e.g., hotel guests, academic institutions) to review lists of
available movies and/or programming content, order individual movies and/or programs and view them in real-time. Using this service, subscribers gain full control over the video stream.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Subscription Video-on-Demand. This service provides premium channel offerings, such as those offered by HBO, Showtime or Starz, in an on-demand manner, as
well as on a scheduled basis. Similar to our video-on-demand service, our subscription video-on-demand service allows subscribers to review lists of available premium channel content, order individual programs and watch them at home with full video
recorder control.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, our video-on-demand system is designed to support interactive services that are being
developed by broadband system operators including:



| |  |  | Networked Digital Video Recording. This service provides users with interactive control over broadcasted television programming, enabling viewers to watch
sports, news, and other program types with full video cassette recorder and personal video recorder-like (e.g., Tivo) control over the video stream. We enable the provision of this service through our servers and software located in broadband local
transmission sites known as headends. We believe this service also has the potential to accommodate new advertising techniques, such as ad replacement or limited fast-forward functionality.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Targeted and Interactive Advertising. This service will support interactive advertising, or advertising where the subscriber controls the path and delivery
of an advertisement, in a video-on-demand service and in other forms of programming that result in a dedicated communications link between the subscribers set top box and the video-on-demand system itself. This service will be competitive with
those provided by direct marketing and direct mail firms and may allow purchases over the television, such as one might do with a web browser over the Internet.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | DVD-on-demand. This interactive service brings DVD functionality to video-on-demand applications and provides a common standard for distributing and
presenting video content. Our software tools and applications provide the capability to transform DVDs, including their menus and content chapter and options, to video-on-demand applications, which potentially offers movie studios and a variety of
other video content producers the opportunity to leverage the significant DVD market.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

SeaChange SPOT System

Our family of SPOT Systems automates the complex process of advertisement and other video insertion across multiple channels and geographic zones for
cable system operators and telecommunications companies primarily in the Broadband segment. Through our embedded proprietary software, our SPOT System allows cable system and telecom operators to insert local and regional advertisements and other
video streams into a specific time allocated by cable television networks such as CNN, MTV, ESPN, Black Entertainment Television, Discovery Channel and Nickelodeon. The SPOT System is also capable of inserting advertising into digital cable channels
and delivering targeted advertising, as well as advertising with interactive links to content on video-on-demand system, as well as to other interactive advertising systems.

The SPOT System is an integrated solution composed of hardware platforms, software applications, data networks and easy to use graphical interfaces. Our
SPOT System is designed to be installed at local transmission sites, known as headends, and advertising sales business offices. Our video insertion process consists of six steps:



| |  |  | Encoding. The process begins with our encoding software, which in real time transforms and compresses analog to digital short-and long-form video.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Storage. Our SPOT System organizes, manages and stores these video streams in a disk-based video library capable of storing thousands of advertisements.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Scheduling. Our advertising management software coordinates with the traffic and billing application to determine the designated time slot, channel and
geographic zone for each video stream.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



10



---

| |  |  | Distribution. Our strategic digital video software then copies the video files from the master video library and distributes them over the operators
data network to appropriate headends, where they are stored in video servers for future play.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Insertion. Following a network cue, our video switch module automatically inserts the video stream into the network feed (initiating the analog conversion,
if necessary), where they are then seen by television viewers.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Verification. After the video streams run, our proprietary software and hardware verifies the content, accuracy, timing and placement of these video streams
to facilitate proper customer billing.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

SeaChange MediaLibrary System

The SeaChange MediaLibrary is a mass storage system designed for media companies, including studios, television networks, stations and cable and
telecommunications (telco) operators. The system utilizes our patented MediaCluster technology and stores any media file, independent of format and compression. This approach separates operators application decisions from their storage
requirements, enabling all the client systems within a television facility, such as SeaChanges MediaClient on-air servers, non-linear editors, archives, and other media tools to share a centralized, fault-resilient online storage resource. The
MediaLibrary has been deployed by a number of television operators to date and is sold in both the Broadband and Broadcast segments.

SeaChange MediaClient System

The SeaChange MediaClient is a media device equipped with product-specific video hardware and
applications software. The device is designed for use by media companies, including studios, television networks, stations and cable and telecom operators, to interoperate with other devices within their customers enterprise as part of a
client/server architecture. Introduced in 2004, the SeaChange MediaClient typically operates as an adjunct to the SeaChange MediaLibrary to support the streaming and storage requirements of digital video applications and is sold in both the
Broadband and Broadcast segments.

We believe that as media companies take advantage of new and various video services, including
video-on-demand, Internet video streaming, and High-Definition television, among others, they will derive greater benefit from the storage of media in a digital format. The MediaLibrary and the MediaClient are designed to support the storage,
streaming and conversion of digital media files for a variety of video services.

SeaChange Broadcast MediaCluster System

Our Broadcast MediaCluster System is composed of multiple individual video servers arranged in a cluster acting as one system. This
system is designed to provide high-quality digital based video storage and playback for use with automation systems in broadcast television stations. It product is intended to replace on-air tape decks used to store and play back advertising, movies
and other programming from video tape cart systems and, in some cases, to replace the cart systems themselves. Our Broadcast MediaCluster System is designed for customers both in larger broadcast television markets, which use station automation
systems, and in smaller markets, which use control software included in the system. This product is sold within the Broadcast segment.

As
with the video-on-demand system in the Broadband segment, our Broadcast MediaCluster System is designed to simultaneously record, encode, store to a disk and play video content using compression and decompression hardware. This product is designed
to seamlessly integrate into television broadcasters current tape-based operations and meet the high performance requirements of television broadcasters. Our Broadcast MediaCluster System has features that enable the television broadcaster to
have end-to-end functionality and reliability, including one feature that enables broadcasters to schedule its programming for a week of television content.

Service and Support

We install, maintain and support our hardware and software products in North America, Europe, Asia and
South America. We offer basic and advanced on-site training for customer employees. We currently provide installation, maintenance and technical support to all our customers. We offer maintenance and technical support to customers, agents and
distributors of our hardware, software and systems on a 24-hour, seven-day a week basis. Generally, our product sales include at least one year of free maintenance.

SeaChange has expanded into media content services, consisting of content aggregation and distribution, through the acquisition of On Demand Group Limited (ODG), completed in the third quarter of fiscal 2006. ODG is a
leader in Europe in the development



11



---

and deployment of interactive media services. ODG specializes in aggregating content for video-on-demand and network video-on-demand (NVOD) platforms, and
has provided services to cable operators in more than 20 countries in Europe. ODG owns 33.3 % of Filmflex Movies Limited (Filmflex), a movie video-on-demand service that supplies movies to the UK cable industry and whose other investors are the
Walt Disney Company Limited and Columbia Pictures Corporation Limited.

Customers

We currently sell our products primarily to cable system operators, broadcast and telecommunications companies.

Our customer base is highly concentrated among a limited number of large customers, primarily due to the fact that the cable, movie, broadcast, and
telecommunications industries in the United States are dominated by a limited number of large companies. A significant portion of our revenues in any given fiscal period have been derived from substantial orders placed by these large organizations.
In the years ended January 31, 2007, 2006 and 2005 total revenues from our five largest customers represented approximately 64%, 54% and 63%, respectively, of our total revenues. Customers accounting for more than 10% of total revenues
consisted of Comcast (37%) and Virgin Media Inc. (formerly NTL Incorporated and Telewest Global, Inc. who merged during fiscal 2007) (16%) in the year ended January 31, 2007; Comcast (25%) in the year ended January 31, 2006;
and Comcast (48%) in the year ended January 31, 2005. We expect that we will continue to be dependent upon a limited number of customers for a significant portion of our revenues in future periods. As a result of this customer
concentration, our business, financial condition and results of operations could be materially adversely affected by the failure of anticipated orders to materialize and by deferrals or cancellations of orders as a result of changes in customer
requirements or new product announcements or introductions. In addition, the concentration of customers may cause variations in revenue, expenses and operating results on a quarterly basis due to seasonality of orders or the timing and relative size
of orders received and shipped during a fiscal quarter.

We do not believe that our backlog at any particular time is meaningful as an
indicator of our future level of sales for any particular period. Because of the nature of our products and our use of standard components, substantially the entire backlog at the end of a quarter can be manufactured and shipped to the customer
before the end of the following quarter. However, because of the requirements of particular customers these orders may not be shipped or, if shipped, the related revenues may not be recognized in the ensuing quarter. Therefore, there is no direct
correlation between the backlog at the end of any quarter and our total sales for the following quarter or other periods.

Selling and Marketing

We sell and market our products in the United States primarily through a direct sales organization and internationally through direct sales
and independent agents and distributors, complemented by a coordinated marketing effort of our product marketing personnel. Direct sales activities in the United States are conducted from our Massachusetts headquarters and through sales
representatives deployed across the country. We also market certain of our products to systems integrators and value-added resellers.

In
light of the complexity of our digital video products, we primarily employ a consultative direct sales process. Working closely with customers to understand and define their needs enables us to obtain better information regarding market
requirements, enhance our expertise in our customers industries, and more effectively and precisely convey to customers how our solutions address the customers specific needs. In addition to the direct sales process, customer references
and visits by potential customers to sites where our products are in place are often critical in the sales process.

We use several
marketing programs focused on our targeted markets to support the sale and distribution of our products. We use exhibitions at a limited number of prominent industry trade shows and conferences and presentations at technology seminars to promote
awareness of us and our products. We also publish articles in trade and technical journals and promotional product literature.

Research and Product
Development

Our management believes that our success will depend to a substantial degree upon our ability to develop and introduce in a
timely fashion new integrated solutions and enhancements to our existing products that meet changing customer requirements in our current and new markets. We have made, and intend to continue to make, substantial investments in product and
technological development. Our direct sales and marketing groups closely monitor changes in customer needs, changes in the marketplace and emerging industry standards, and are therefore better able to focus our research and development efforts to
address these evolving industry requirements.

Our research and development expenditures totaled approximately $40.9 million, $34.5 million
and $29.5 million for the years ended January 31, 2007, 2006 and 2005 respectively. At January 31, 2007, 360 employees were engaged in research and product



12



---

development. We believe that the experience of our product development personnel is an important factor in our success. We perform our research and product
development activities at our headquarters and in offices in Greenville, New Hampshire, Fort Washington, Pennsylvania, San Mateo, California and Shanghai, China.

Manufacturing

Our manufacturing operations are located at facilities in Acton, Massachusetts and in Greenville, New
Hampshire. The manufacturing operations in Massachusetts consist primarily of component and subassembly procurement, system integration and final assembly, testing and quality control of the complete systems. Our operations in New Hampshire consist
primarily of component and subassembly procurement, video server integration and final assembly, testing and quality control of the video servers. We rely on independent contractors to manufacture components and subassemblies to our specifications.
Each of our products undergoes testing and quality inspection at the final assembly stage.

Competition

The markets in which we compete are characterized by intense competition, with a large number of suppliers providing different types of products to
different segments of the markets. In new markets for our products, we compete principally based on price. In markets in which we have an established presence, we compete principally on the basis of the breadth of our products features and
benefits, including the flexibility, scalability, professional quality, ease of use, reliability and cost effectiveness of our products, and our reputation and the depth of our expertise, customer service and support. While we believe that we
currently compete favorably overall with respect to these factors and that our ability to provide integrated solutions to manage, store and distribute digital video differentiates us from our competitors, in the future we may not be able to continue
to compete successfully with respect to these factors. In the market for long-form video products including video-on-demand, we compete with various companies offering video server platforms such as Concurrent Computer Corp., C-Cor Corporation,
Motorola, Inc. (through its 2006 acquisition of Broadbus Technologies, Inc.) and Cisco Systems, Inc. (through its 2006 acquisition of Arroyo Video Solutions, Inc.). In the television broadcast market, we compete against Thomson, Omneon Video
Networks, Sony Corporation and Leitch Incorporated. In the digital advertisement insertion market, we generally compete only with C-Cor Corporation. We expect the competition in each of these markets to intensify in the future as existing and new
competitors with significant market presence and financial resources, including computer hardware and software companies and television equipment manufacturers, enter these rapidly evolving markets.

Many of our current and prospective competitors have significantly greater financial, technical, manufacturing, sales, marketing and other resources. As
a result, these competitors may be able to devote greater resources to the development, promotion, sale and support of their products. Moreover, these companies may introduce additional products that are competitive with ours or enter into strategic
relationships to offer complete solutions, and in the future our products may not be able to compete effectively with these products.

Proprietary
Rights

Our success and our ability to compete are dependent, in part, upon our proprietary rights. We have been granted thirteen U.S.
patents and have filed foreign patent applications related thereto for various technologies developed and used in our products. In addition, we rely on a combination of contractual rights, trademark laws, trade secrets and copyright laws to
establish and protect our proprietary rights in our products. It is possible that in the future not all of these patents will be issued or that, if issued, the validity of these patents would not be upheld. It is also possible that the steps taken
by us to protect our intellectual property will be inadequate to prevent misappropriation of our technology or that our competitors will independently develop technologies that are substantially equivalent or superior to our technology. In addition,
the laws of some foreign countries in which our products are or may be distributed do not protect our proprietary rights to the same extent as do the laws of the United States. We have been involved in significant intellectual property litigation,
and we may be a party to litigation in the future to enforce our intellectual property rights or as a result of an allegation that we infringe others intellectual property.

Employees

As of January 31, 2007, we employed 811 persons, including 360 in research and
development, 218 in customer service and support, 82 in selling and marketing, 58 in manufacturing and 93 in finance and administration. We believe that our relations with our employees are good.

Geographic Information

Geographic information is
included in Managements Discussion and Analysis of Financial Condition and Results of Operations and Note 4 of the Consolidated Financial Statements.



13



---

Available Information

SeaChange is subject to the informational requirements of the Exchange Act. Therefore, SeaChange files periodic reports, proxy statements and other information with the SEC. Such reports, proxy statements and other
information may be obtained by visiting the Public Reference Room of the SEC at 100 F Street, N.E., Washington, DC 20549 or by calling the SEC at 1-800-SEC-0330. In addition, the SEC maintains an internet site (http://www.sec.gov) that contains
reports, proxy and information statements and other information regarding issuers that file electronically.

Financial and other
information about SeaChange, including SeaChanges Code of Ethics and Business Conduct and charters for SeaChanges Audit Committee, Compensation and Option Committee and Corporate Governance and Nominating Committee, is available on our
website (www.schange.com). We make available free of charge on our website our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to
Section 13(a) or 15(d) of the Exchange Act as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. The information contained on our web site is not incorporated by reference into this
document and should not be considered a part of this Annual Report. Our web site address is included in this document as an inactive textual reference only.



|ITEM 1A. | Risk Factors
|-------- | ------------

Any statements contained in this Form
10-K/A that do not describe historical facts may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. These statements relate to future events or our future financial performance and
are identified by words such as may, will, could, should, expect, plan, intend, seek, anticipate, believe, estimate,
potential, or continue or other comparable terms or the negative of those terms. Forward-looking statements in this Form 10-K/A include certain statements regarding the effect of certain accounting standards on our financial
position and results of operations, the effect of certain legal claims against us, projected changes in our revenues, earnings and expenses, exchange rate sensitivity, interest rate sensitivity, liquidity, product introductions, industry changes and
general market conditions. Our actual future results may differ significantly from those stated in any forward-looking statements. Any such forward-looking statements contained herein are based on current expectations, but are subject to a number of
risks and uncertainties that may cause actual results to differ materially from expectations. Factors that may cause such differences include, but are not limited to, the factors discussed below. Each of these factors, and others, are discussed from
time to time in our filings with the SEC.

Our future success is dependent on the continued development of the video-on-demand market and if
video-on-demand does not gain broad market acceptance, our business may not continue to grow.

An increasing portion of our revenue in
the last year has come from sales and services related to our video-on-demand products. However, the video-on-demand market continues to develop as a commercial market and may not gain broad market acceptance. The potential size of the
video-on-demand market and the timing of its development are uncertain. The success of this market requires that broadband system operators, particularly the seven largest domestic cable system operators, continue to upgrade their cable networks to
support digital two-way transmission service and successfully market video-on-demand and similar services to their cable television subscribers. Some cable system operators are still in the early stages of commercial deployment of video-on-demand
service to major residential cable markets and, accordingly, to date our digital video systems have been commercially available only to a limited number of subscribers. In addition, telecommunications companies have also begun to adapt their
networks to support digital two-way transmission and begun marketing video-on-demand services. If cable system operators and telecommunications companies fail to make the capital expenditures necessary to upgrade their networks or determine that
broad deployment of video-on-demand services is not viable as a business proposition or if our digital video systems cannot support a substantial number of subscribers while maintaining a high level of performance, our revenues will not grow as we
have planned.

Because our customer base is highly concentrated among a limited number of large customers, the loss of or reduced demand of these
customers could have a material adverse effect on our business, financial condition and results of operations.

Our customer base is
highly concentrated among a limited number of large customers, and, therefore, a limited number of customers account for a significant percentage of our revenues in any year. In fiscal 2007 our five largest customers accounted for 64% of our
revenues. Our five largest customers have accounted for approximately half to three quarters of our revenues in each of the past five years. Our largest customer has represented approximately 37% and 25% of our revenues in fiscal 2007 and fiscal
2006, respectively. We generally do not have written agreements that require customers to purchase fixed minimum quantities of our products. Our sales to specific customers tend to vary significantly from year to year depending upon these
customers budgets for capital expenditures and our new product introductions. We believe that a significant amount of our revenues will continue to be derived from a limited number of large customers in the future. The loss of, or reduced
demand for products or related services from, any of our major customers could have a material adverse effect on our business, financial condition and results of operations.



14



---

Cancellation or deferral of purchases of our products could cause our operating results to be below the expectations
of the public market stock analysts who cover our stock, resulting in a decrease in the market price of our common stock.

We derive a
substantial portion of our revenues from purchase orders that exceed $1.0 million in value. Therefore, any significant cancellation or deferral of purchases of our products could have a material adverse effect on our business, financial condition
and results of operations in any particular quarter due to the resulting decrease in revenue and gross margin and our relatively fixed costs. In addition, to the extent significant sales occur earlier than expected, operating results for subsequent
quarters may be adversely affected because our operating costs and expenses are based, in part, on our expectations of future revenues, and we may be unable to adjust spending in a timely manner to compensate for any revenue shortfall. Because of
these factors, in some future quarter our operating results may be below the expectations of public market analysts and investors which may adversely affect the market price of our common stock.

Timing of significant customer orders may cause our quarterly operating results to fluctuate, making period-to-period comparisons of our operating results less
meaningful.

We have experienced significant variations in the revenue, expenses and operating results from quarter to quarter and these
variations are likely to continue. We believe that fluctuations in the number of orders being placed from quarter to quarter are principally attributable to the buying patterns and budgeting cycles of broadband system operators, including
telecommunications companies, and broadcast companies, the primary buyers of the digital video-on-demand, advertising and broadcast systems, respectively. We expect that there will continue to be fluctuations in the number and value of orders
received. As a result, our results of operations have in the past and likely will, at least in the near future, fluctuate in accordance with this purchasing activity making period-to-period comparisons of our operating results less meaningful. In
addition, because these factors are difficult for us to forecast, our business, financial condition and results of operations for one quarter or a series of quarters may be adversely affected and below the expectations of public market analysts and
investors, resulting in a decrease in the market price of our common stock.

Due to the lengthy sales cycle involved in the sale of our products, our
quarterly results may vary and should not be relied on as an indication of future performance.

Digital video-on-demand, advertising,
movie and broadcast products are relatively complex and their purchase generally involve a significant commitment of capital, with attendant delays frequently associated with large capital expenditures and implementation procedures within an
organization. Moreover, the purchase of these products typically requires coordination and agreement among a potential customers corporate headquarters and its regional and local operations. For these and other reasons, the sales cycle
associated with the purchase of our digital video-on-demand, advertising, movie and broadcast products is typically lengthy and subject to a number of significant risks, including customers budgetary constraints and internal acceptance
reviews, over which we have little or no control. Based upon all of the foregoing, we believe that our quarterly revenues and operating results are likely to vary significantly in the future, that period-to-period comparisons of our results of
operations are not necessarily meaningful and that these comparisons should not be relied upon as indications of future performance.

If there were a
decline in demand or average selling prices for our broadband products, including our Video-On-Demand Systems and Advertising Systems, our revenues and operating results would be materially affected.

We expect our broadband products to continue to account for a significant portion of our revenues. Accordingly, a decline in demand or average selling
prices for our broadband products, whether as a result of new product introductions by others, price competition, technological change, inability to enhance the products in a timely fashion, or otherwise, could have a material adverse effect on our
business, financial condition and results of operations.

If we are unable to manage our growth and the related expansion in our operations effectively,
our business may be harmed through a diminished ability to monitor and control effectively our operations, and a decrease in the quality of work and innovation of our employees.

Our ability to successfully offer new products and services and implement our business plan in a rapidly evolving market requires effective planning and
management. We are also continuing to transition towards greater reliance on our video-on-demand products and services for an increased portion of our total revenue. In light of the growing complexities in managing our expanding portfolio of
products and services, our anticipated future operations will continue to strain our operational and administrative resources. To manage future growth effectively, we must continue to improve our management, our operational controls and internal
controls over financial reporting, and to integrate the businesses we have acquired and our new personnel and to manage our



15



---

expanding international operations. A failure to manage our growth may harm our business through a decreased ability to monitor and control effectively our
operations, and a decrease in the quality of work and innovation of our employees upon which our business is dependent.

Our ability to compete could be
jeopardized if we are unable to protect our intellectual property rights from third-party challenges.

Our success and ability to
compete depends upon our ability to protect our proprietary technology that is incorporated into our broadband and broadcast products. We rely on a combination of patent, copyright, trademark and trade secret laws and restrictions on disclosure to
protect our intellectual property rights. Although we have thirteen issued patents, we cannot assure that any additional patents will be issued or that the issued patents will not be invalidated. We also enter into confidentiality or license
agreements with our employees, consultants and corporate partners, and control access to and distribution of our software, documentation and other proprietary information. Despite these precautions, it may be possible for a third party to copy or
otherwise misappropriate and use our products or technology without authorization, particularly in foreign countries where the laws may not protect our proprietary rights as fully as in the United States. We may need to resort to litigation in the
future to enforce our intellectual property rights, to protect our trade secrets or to determine the validity and scope of the proprietary rights of others. If competitors are able to use our technology, our ability to compete effectively could be
harmed.

We have been and in the future could become subject to litigation regarding intellectual property rights, which could seriously harm our
business and require us to incur significant legal costs to defend our intellectual property rights.

The industry in which we operate
is characterized by vigorous protection and pursuit of intellectual property rights or positions, which on occasion, have resulted in significant and often protracted litigation. We have from time to time received, and may in the future receive,
communications from third parties asserting infringements on patent or other intellectual property rights covering our products or processes. We have been involved in significant intellectual property litigation, and we may be a party to litigation
in the future to enforce our intellectual property rights or as a result of an allegation that we infringe others intellectual property. Any parties asserting that our products infringe upon their proprietary rights would force us to defend
ourselves and possibly our customers or manufacturers against the alleged infringement, as many of our commercial agreements require us to defend and/or indemnify the other party against intellectual property infringement claims brought by a third
party with respect to our products. These claims and any resulting lawsuit, if successful, could subject us to significant liability for damages and invalidation of our proprietary rights. In the case of a willful infringer, any such damages may be
trebled. This possibility of multiple damages serves to increase the incentive for plaintiffs to bring such litigation. In addition, these lawsuits, regardless of their success, would likely be time-consuming and expensive to resolve and would
divert management time and attention away from our operations.

Although we carry general liability insurance, our insurance may not cover
potential claims of this type or may not be adequate to indemnify us for all liability that may be imposed. In addition, any potential intellectual property litigation also could force us to stop selling, incorporating or using the products that use
the infringed intellectual property or obtain from the owner of the infringed intellectual property right a license to sell or use the relevant technology, although this license may not be available on reasonable terms, or at all, or redesign those
products that use the infringed intellectual property. If we are forced to take any of the foregoing actions, our business may be seriously harmed.

If
content providers, such as movie studios, limit the scope of content licensed for use in the digital video-on-demand market, our business, financial condition and results of operations could be negatively affected because the potential market for
our products would be more limited than we currently believe and have communicated to the financial markets.

The success of the
video-on-demand market is contingent on content providers, such as movie studios, permitting their content to be licensed for use in this market. Content providers may, due to concerns regarding either or both marketing and illegal duplication of
the content, limit the extent to which they provide content to the video-on-demand market. A limitation of content for the video-on-demand market would indirectly limit the market for our video-on-demand system which is used in connection with that
market.

If we are unable to successfully introduce new products or enhancements to existing products, our financial condition and operating results may
be adversely affected by a decrease in sales of our products.

Because our business plan is based on technological development of new
products and enhancements to our existing products, our future success is dependent on our successful introduction of these new products and enhancements. In the future we may experience difficulties that could delay or prevent the successful
development, introduction and marketing of these and other new products and enhancements, or find that our new products and enhancements do not adequately meet the requirements of the



16



---

marketplace or achieve market acceptance. Announcements of currently planned or other new product offerings may cause customers to defer purchasing our
existing products. Moreover, despite testing by us and by current and potential customers, errors or failures may be found in our products, and, even if discovered, may not be successfully corrected in a timely manner. These errors or failures could
cause delays in product introductions and shipments, or require design modifications that could adversely affect our competitive position. Our inability to develop new products or enhancements on a timely basis or the failure of these new products
or enhancements to achieve market acceptance could have a material adverse effect on our business, financial condition and results of operations.

Because we purchase certain material components used in manufacturing our products from sole suppliers and we use a limited number of third party manufacturers to manufacture our products, our business, financial condition and results of
operations could be materially adversely affected by a failure of these suppliers or manufacturers.

Certain key components of our
products are currently purchased from a sole supplier, including a computer chassis manufactured by JMR Electronics, Inc., another computer chassis manufactured by Enclosure Concepts, Inc., switching gear from EGO Systems, an interface controller
video transmission board manufactured by Cyclone Microsystems, Inc., encoder and decoder hardware from Matrox and software from Ligos, Inc. and Cinegy Gmbh and certain digital video chips from Mellanox. We have in the past experienced quality
control problems, where products did not meet specifications or were damaged in shipping, and delays in the receipt of these components. These problems were generally of short duration and did not have a material adverse effect on our business and
results of operations. However, we may in the future experience similar types of problems which could be more severe or more prolonged. While we believe that there are alternative suppliers available for these components, we believe that the
procurement of these components from alternative suppliers could take up to four months. In addition, these alternative components may not be functionally equivalent or may be unavailable on a timely basis or on similar terms. The inability to
obtain sufficient key components as required, or to develop alternative sources if and as required in the future, could result in delays or reductions in product shipments which, in turn, could have a material adverse effect on our business,
financial condition and results of operations.

In addition, we rely on a limited number of third parties who manufacture certain
components used in our products. While to date there has been suitable third party manufacturing capacity readily available at acceptable quality levels, in the future there may not be manufacturers that are able to meet our future volume or quality
requirements at a price that is favorable to us. Any financial, operational, production or quality assurance difficulties experienced by these third party manufacturers that result in a reduction or interruption in supply to us could have a material
adverse effect on our business, financial condition and results of operations.

If we are unable to successfully compete in our marketplace, our
financial condition and operating results may be adversely affected.

We currently compete against both computer companies offering
video server platforms and more traditional analog video playback systems. In the digital advertisement insertion market, we compete against suppliers of both analog tape-based and digital systems.

Due to the rapidly evolving markets in which we compete, additional competitors with significant market presence and financial resources, including
computer hardware and software companies and television equipment manufacturers, may enter those markets, thereby further intensifying competition. Increased competition could result in price reductions and loss of market share which would adversely
affect our business, financial condition and results of operations. Many of our current and potential competitors have greater financial, selling and marketing, technical and other resources than we do. Moreover, our competitors may also foresee the
course of market developments more accurately than we. Although we believe that we have certain technological and other advantages over our competitors, realizing and maintaining these advantages will require a continued high level of investment by
us in research and product development, marketing and customer service and support. In the future we may not have sufficient resources to continue to make these investments or to make the technological advances necessary to compete successfully with
our existing competitors or with new competitors.

If we are unable to compete effectively, our business, prospects, financial condition
and operating results would be materially adversely affected because of the difference in our operating results from the assumptions on which our business model is based.

If we fail to respond to rapidly changing technologies related to digital video, our business, financial condition and results of operations would be materially adversely affected because the competitive advantage
of our products relative to those of our competitors would decrease.

The markets for our products are characterized by rapidly changing
technology, evolving industry standards and frequent new product introductions and enhancements. Future technological advances in the television and video industries may result in the availability of new products or services that could compete with
the solutions provided by us or reduce the cost of existing products



17



---

or services, any of which could enable our existing or potential customers to fulfill their video needs better and more cost efficiently than with our
products. Our future success will depend on our ability to enhance our existing digital video products, including the development of new applications for our technology, and to develop and introduce new products to meet and adapt to changing
customer requirements and emerging technologies. In the future, we may not be successful in enhancing our digital video products or developing, manufacturing and marketing new products which satisfy customer needs or achieve market acceptance. In
addition, there may be services, products or technologies developed by others that render our products or technologies uncompetitive, unmarketable or obsolete, or announcements of currently planned or other new product offerings either by us or our
competitors that cause customers to defer or fail to purchase our existing solutions.

Because our business is susceptible to risks associated with
international operations, we may not be able to maintain or increase international sales of our products.

International product and
service revenues ranged from 12% to 40% of our total revenues in each of the past five years. Our international operations are expected to continue to account for a significant portion of our business in the future. However, in the future we may be
unable to maintain or increase international sales of our products and services. International sales are subject to a variety of risks, including:



| |  |  | difficulties in establishing and managing international distribution channels;
| | - |  | ------------------------------------------------------------------------------



| |  |  | difficulties in selling, servicing and supporting overseas products and in translating products into foreign languages;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | the uncertainty of laws and enforcement in certain countries relating to the protection of intellectual property;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | multiple and possibly overlapping tax structures;
| | - |  | -------------------------------------------------



| |  |  | currency and exchange rate fluctuations; and
| | - |  | --------------------------------------------



| |  |  | economic or political changes in international markets.
| | - |  | -------------------------------------------------------

Our financial condition and results of operations could be materially adversely affected by the performance of the companies in which we have made and may in the future make equity investments.

As discussed in Managements Discussion and Analysis we have made equity investments in other companies, including Filmflex Movies
Limited, Casa Systems, Inc., Minerva Networks, Inc. and InSite One, Inc., and we may in the future make additional investments in these and/or other companies. These investments may require additional capital and may not generate the expected rate
of return that we believed possible at the time of making the investment. This may adversely affect our financial condition or results of operations. Also, investments in development-stage companies may generate other than temporary declines in fair
value of our investment that would result in impairment charges.

Future acquisitions may be difficult to integrate, disrupt our business, dilute
stockholder value or divert management attention.

As part of our business strategy, we have acquired and may in the future seek to
acquire or invest in new businesses, products or technologies that we believe could complement or expand our business, augment our market coverage, enhance our technical capabilities or otherwise offer growth opportunities. Acquisitions could create
risks for us, including:



| |  |  | difficulties in assimilation of acquired personnel, operations, technologies or products which may affect our ability to develop new products and services and
compete in our rapidly changing marketplace due to a resulting decrease in the quality of work and innovation of our employees upon which our business is dependent; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | adverse effects on our existing business relationships with suppliers and customers, which may be of particular importance to our business because our customer base
is highly concentrated among a limited number of large customers, we purchase certain components used in manufacturing our products from sole suppliers and we use a limited number of third party manufacturers to manufacture our product.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, if we consummate acquisitions through an exchange of our securities, our existing stockholders could suffer
significant dilution. Any future acquisitions, even if successfully completed, may not generate any additional revenue or provide any benefit to our business.



18



---

The success of our business model could be influenced by changes in the regulatory environment, such as changes that
either would limit capital expenditures by television, cable or telecommunications operators or reverse the trend towards deregulation in the industries in which we compete.

The telecommunications and television industries are subject to extensive regulation which may limit the growth of our business, both in the United States
and other countries. The growth of our business internationally is dependent in part on deregulation of the telecommunications industry abroad similar to that which has occurred in the United States and the timing and magnitude of which is
uncertain. Broadband system operators are subject to extensive government regulation by the Federal Communications Commission and other federal and state regulatory agencies. These regulations could have the effect of limiting capital expenditures
by broadband system operators and thus could have a material adverse effect on our business, financial condition and results of operations. The enactment by federal, state or international governments of new laws or regulations, changes in the
interpretation of existing regulations or a reversal of the trend toward deregulation in these industries could adversely affect our customers, and thereby materially adversely affect our business, financial condition and results of operations.

We may not be able to hire and retain highly skilled employees, particularly managerial, engineering, customer service, selling and marketing, finance
and manufacturing personnel, which could affect our ability to compete effectively because our business is technology-based and there is a shortage of these employees within the New England area.

Our success depends to a significant degree upon the continued contributions of our key management, engineering, customer service, selling and marketing,
finance and manufacturing personnel, many of whom would be difficult to replace given the shortage within the New England area of qualified persons for these positions. We do not have employment contracts with our key personnel. We believe that our
future success will also depend in large part upon our ability to attract and retain highly skilled managerial, engineering, customer service, selling and marketing, finance and manufacturing personnel, as our business is technology-based. Because
competition for these personnel is intense, we may not be able to attract and retain qualified personnel in the future. The loss of the services of any of the key personnel, the inability to attract or retain qualified personnel in the future or
delays in hiring required personnel, particularly software engineers and sales personnel, could have a material adverse effect on our business, financial condition and results of operations because our business is technology-based.

We may in the future be subject to litigation or regulatory proceedings that could likely divert substantial amounts of management time from our operations and could
result in significant expense and liabilities.

We may in the future be subject to litigation or regulatory proceedings, in connection
with the restatement of our consolidated financial statements as of January 31, 2007 and 2006 and for the fiscal years ended January 31, 2007, 2006 and 2005, and the restatement of selected financial data as of and for each of the five
years in the period ended January 31, 2007, as well as the results of operations for each of the three years in the period ended January 31, 2007. Litigation and regulatory proceedings are often costly and time-consuming, and could result
in us experiencing an adverse impact in our business, results of operations, financial position and cash flows. The defense of any such actions or investigations will likely cause the diversion of managements attention and resources, and we
may be required to pay damages if a proceeding is not resolved in our favor. Further, any litigation or regulatory proceedings, even if resolved in our favor, could cause us to incur significant legal and other expenses, including modifying or
adopting new controls and procedures. Such events could harm our business, affect our ability to raise capital and adversely affect the trading price of our securities.

If actions taken to remediate the material weakness in our internal controls over financial reporting are insufficient or we fail to maintain all of the controls necessary for continued compliance, current
stockholders and potential investors could lose confidence in our financial reporting, which would harm our business prospects and the trading price of our stock.

Management is responsible for restating and maintaining adequate internal control over financial reporting. As described below in ITEM 9A, our management has concluded that we did not maintain effective internal
control over financial reporting as of January 31, 2007. Effective internal controls are necessary for us to provide reliable financial reports. If we cannot provide reliable financial reports, stockholder and investor confidence in our
business and operating results could be negatively impacted. We have discovered, and may in the future discover, an area of our internal control that needs improvement. The restatement described in this Annual Report on Form 10-K/A relates to our
conclusion that the Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Cash Flows and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) as of and for the year ended
January 31, 2007 contained in the Original 10-K should no longer be relied upon due to an error related to the accounting for its employee sabbatical benefit. As a result, the Company has restated its Consolidated Balance Sheet, Consolidated



19



---

Statement of Operations, Consolidated Statements of Cash Flows and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss), as of
January 31, 2007 and 2006 and for each of the three years in the periods ended January 31, 2007, 2006 and 2005. This Form 10-K/A also includes the restatement of selected financial data as of and for each of the five years in the period
ended January 31, 2007, as well as the restatement of quarterly results of operations for each of the three years in the period ended January 31, 2007. As to the selected financial data as of January 31, 2007 and 2006 and for the
years ended January 31, 2007, 2006 and 2005 such amounts are derived from the audited financial statements included elsewhere in the Form 10-K/A. The restated selected financial data as of January 31, 2007 and 2006, and for the years ended
January 31, 2007, 2006, 2005, 2004 and 2003 and the restated quarterly results of operations are unaudited and in the opinion of management, have been prepared in accordance with U.S. generally accepted accounting principles (GAAP)
and reflect all adjustments that are necessary for the fair presentation of the Companys financial position and results of operations for these periods.

Section 404 of the Sarbanes-Oxley Act of 2002 requires us to evaluate the effectiveness of our internal control over financial reporting as of each fiscal year-end. Our management has concluded that our internal
control over financial reporting were not effective as of January 31, 2007 and did not provide reasonable assurance regarding the reliability of our financial reporting or the preparation of its financial statements in accordance with GAAP. In
addition to the material weakness that was identified in connection with the restatement described in this Annual Report on Form 10-K/A, we may identify additional and different control deficiencies in the future that, individually or in the
aggregate, could constitute one or more additional material weaknesses. Furthermore, while we are taking steps designed to remediate the material weakness that we have identified, these steps may not be adequate to fully remediate this weakness, and
additional measures may be required. Our management has identified the steps it believes are necessary to address the material weakness described in ITEM 9A, and we are in the process of remediating the material weakness.

If we fail to implement and maintain the improvements in the internal control over financial reporting or encounter delays or difficulties in the
implementation of these improvements in our controls, we could fail to meet our reporting obligations, and may issue financial statements in future periods that contain errors. The failure to improve internal controls over financial reporting to
address the identified weakness also could cause investors to lose confidence in our reported financial information, which could have a negative impact on the trading prices of our securities. In addition, our failure to improve internal controls
over financial reporting to address the identified material weakness that caused errors in the preparation of our financial statements could lead to litigation claims and/or regulatory proceedings against us. The defense of any such claims or
proceedings may cause the diversion of managements attention and resources, and we may be required to pay damages if any such claims or proceedings are not resolved in our favor. Any litigation or regulatory proceeding, even if resolved in our
favor, could cause us to incur significant legal and other expenses. Such events could harm our business, negatively affect our ability to raise capital and adversely affect the trading price of our securities.



|ITEM 1B. | Unresolved Staff Comments
|-------- | -------------------------

None.



|ITEM 2. | Properties
|------- | ----------

In February 2006, we moved our
corporate headquarters, which is also our principal administrative, selling, marketing, customer service and support and product development facility, to a 120,000 square foot facility in Acton, Massachusetts that was purchased in June 2005. The
Acton facility replaces our previously-rented Maynard facility of approximately 105,000 square feet. We had rented the Maynard facility under a lease which expired on February 28, 2006. In addition to our Acton corporate headquarters, we own
approximately 24,000 square feet of office and manufacturing space in Greenville, New Hampshire. We also lease two facilities totaling approximately 13,000 square feet in Greenville, New Hampshire that are used for the development and final assembly
of our video servers. Additionally, we lease approximately 14,000 square feet of office space in Fort Washington, Pennsylvania, that is primarily used for the development of software products for companies specializing in digital video and
interactive television. We also lease small research and development and/or sales and support offices in Shanghai, China, Belleville, Illinois, Reno, Nevada, San Jose, California, San Mateo, California, London, England, Valbonne, France, Singapore,
Tokyo, Japan and Mumbai, India.



|ITEM 3. | Legal Proceedings
|------- | -----------------

Litigation

None.



20



---

Other Matters

We enter into agreements in the ordinary course of business with customers, resellers, distributors, integrators and suppliers. Most of these agreements require us to defend and/or indemnify the other party against intellectual property
infringement claims brought by a third party with respect to our products. From time to time, we also indemnify customers and business partners for damages, losses and liabilities they may suffer or incur relating to personal injury, personal
property damage, product liability, and environmental claims relating to the use of our products and services or resulting from the acts or omissions of our employees, authorized agents or subcontractors. For example, in a letter dated May 16,
2005 from Cablevision Systems Corp., in a letter dated May 19, 2005 from Time Warner Cable, Inc., and in a letter dated July 22, 2005 from Insight Communications Company, Inc., all SeaChange customers, SeaChange and other suppliers were
notified that each party was served on May 3, 2005, April 25, 2005 and April 26, 2005 respectively with a complaint by Acacia Media Technologies, Corp. for allegedly infringing U.S. Patent Nos.: 5,132,992; 5,253,275; 5,550,863;
and 6,144,702 by providing broadcast video and video-on-demand services to end user customers. In addition, in a letter dated August 4, 2006 from Cox Communications, Inc., in a letter dated June 29, 2006 from Time Warner Inc. and in a
letter dated October 6, 2006 from Comcast Cable Communications, LLC, SeaChange and other suppliers were notified that each party was served on June 13, 2006 with a complaint by USA Video Technology Corporation for allegedly infringing U.S.
Patent No. 5,130,792 by providing video-on-demand services to end use customers. These customers have requested our support under our indemnification obligations. We continue to review our potential obligations under indemnification agreements
with these customers, in view of the claims made by Acacia and complaint made by USA Video Technology Corporation and the indemnity obligations to these customers from other vendors that also provided equipment and services to these customers.

We provide indemnification obligations after considering the economics of the transaction and other factors including but not limited to
the liquidity and credit risk of the other party in the transaction. We believe that the likelihood is remote that any such arrangement could have a material adverse effect on our financial position, results of operation or liquidity. We record
liabilities for such indemnification obligations based on the Companys best estimate of probable losses which considers amounts recoverable under any recourse provisions.



|ITEM 4. | Submission of Matters to a Vote of Securities Holders
|------- | -----------------------------------------------------

No matters were submitted during the fourth quarter of the fiscal year ended January 31, 2007 to a vote of security holders of the Company through the solicitation of proxies or otherwise.



21



---

PART II



|ITEM 5. | Market for Registrants Common Equity and Related Stockholder Matters
|------- | ---------------------------------------------------------------------

Our common stock is traded on the Nasdaq National Market under the symbol SEAC. The following table sets forth the high and low closing sale prices for the Common Stock for the periods indicated, as
reported on the Nasdaq National Market.



|                          |  |      |       |     |   |      
|------------------------- |  | ---- | ----- | --- | - | -----
|                          |  | High |       | Low
|Three Month Period Ended: |  |      |       |     |   |      
|April 30, 2005            |  | $    | 17.00 |     | $ | 10.04
|July 31, 2005             |  |      | 10.52 |     |   | 6.84 
|October 31, 2005          |  |      | 7.75  |     |   | 5.07 
|January 31, 2006          |  |      | 9.22  |     |   | 5.81 
|April 30, 2006            |  |      | 9.83  |     |   | 6.73 
|July 31, 2006             |  |      | 7.16  |     |   | 6.03 
|October 31, 2006          |  |      | 9.15  |     |   | 6.45 
|January 31, 2007          |  |      | 10.63 |     |   | 8.17 

On April 12, 2007, the last reported sale price of our common stock on the Nasdaq national
market was $8.55.

We have not paid any cash dividends on our capital stock since its inception, and do not expect to pay cash dividends on
our common stock in the foreseeable future. We currently intend to retain all of our future earnings for use in operations and expansion of the business.

As of April 12, 2007, we had 151 stockholders of record. We believe that the number of beneficial holders of our common stock exceeds 5,000.

Equity Compensation Plan Information

The following table provides information about the common stock
that may be issued upon the exercise of options, warrants and rights under all of SeaChanges existing equity compensation plans as of January 31, 2007, including the 2005 Equity Compensation and Incentive Plan, the Amended and Restated
1995 Stock Option Plan, the 1996 Non-Employee Director Stock Option Plan and the Third Amended and Restated 1996 Employee Stock Purchase Plan.



|                                                          |  |                                                                                         |     |  |                                                                          |       |     |                                                                                                                                       |         |    
|--------------------------------------------------------- |  | --------------------------------------------------------------------------------------- | --- |  | ------------------------------------------------------------------------ | ----- | --- | ------------------------------------------------------------------------------------------------------------------------------------- | ------- | ---
|Plan category                                             |  | Number of securitiesto be issued uponexercise of outstandingoptions, warrants
andrights |     |  | Weighted-average exerciseprice
ofoutstanding options, warrantsand rights |       |     | Number of securitiesremaining availablefor future
issuanceunder equitycompensation plans(excluding securitiesreflected in column (a)) |        
|                                                          |  | (a)                                                                                     |     |  | (b)                                                                      |       |     | (c)                                                                                                                                   |        
|Equity compensation plans approved by security holders(1) |  | 5,936,735                                                                               | (2) |  | $                                                                        | 14.85 |     |                                                                                                                                       | 778,819 | (3)
|Equity compensation not approved by security holders(4)   |  | 160,134                                                                                 |     |  | $                                                                        | 14.71 |     |                                                                                                                                       | 0       |    
|Total                                                     |  | 6,096,869                                                                               |     |  | $                                                                        | 14.85 | (5) |                                                                                                                                       | 778,819 |    



|(1) | Consists of the 2005 Equity Compensation and Incentive Plan, the Amended and Restated 1995 Stock Option Plan, the 1996 Non-Employee Director Stock Option Plan and the Third Amended
and Restated 1996 Employee Stock Purchase Plan.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Excludes the shares to be issued for the period ended May 31, 2007 under the Third Amended and Restated 1996 Employee Stock Purchase Plan, because the number of shares to be
issued upon exercise of currently outstanding options thereunder cannot be determined, as it will be determined on May 31, 2007, the last day of the payment period, and will be for a maximum of 1,125 shares per eligible participant.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | As of January 31, 2007, 416,000 shares remained available for issuance under the 2005 Equity Compensation and Incentive Plan and 362,819 shares remained available for grant
under the Third Amended and Restated 1996 Employee Stock Purchase Plan. As of January 31, 2007, no shares remained available for issuance under the 1996 Non-Employee Director Stock Option Plan as this plan was terminated by the Board of
Directors in May 2002 and no shares remained available for issuance under the Amended and Restated 1995 Stock Option Plan as the plan was terminated following the adoption of the 2005 Equity Compensation and Incentive Plan on July 13, 2005.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

|(4) | Pursuant to the Video-on-Demand Purchase Agreement, dated as of December 1, 2000, by and between SeaChange and Comcast Cable Communications of Pennsylvania, Inc., Comcast has
been issued warrants exercisable for 450,000 shares of common stock. As disclosed in SeaChanges Current Report on Form 8-K filed October 6, 2004, Comcast exercised certain of these warrants and there remains outstanding today one warrant
exercisable for 160,134 shares of common stock with a per share exercise price of $14.71 and which is nonforfeitable and freely exercisable.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(5) | Excludes the weighted average exercise price for shares to be issued under the Third Amended and Restated 1996 Employee Stock Purchase Plan, as amended, because the weighted average
exercise price of currently outstanding options thereunder cannot be determined, as it will be equal to 85% of the lower of the average market price of the common stock on December 1, 2006 and May 31, 2007, the first and last business day
of the applicable payment period.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

STOCK PERFORMANCE GRAPH

The following graph compares the change in the cumulative total stockholder return on SeaChanges common stock during the period from the close of
trading on January 31, 2002 through January 31, 2007, with the cumulative total return on the Center for Research in Securities Prices (CRSP) Index for the Nasdaq Stock Market (U.S. Companies) and a SIC Code Index based on the
SeaChanges SIC Code. The comparison assumes $100 was invested on January 31, 2002 in SeaChanges common stock at the $28.45 closing price on that date and in each of the foregoing indices and assumes reinvestment of dividends, if
any.

The following graph is not soliciting material, is not deemed filed with the SEC and is not to be incorporated by
reference in any filing of SeaChange under the Securities Act or the Exchange Act, whether made before or after the date hereof and irrespective of any general incorporation language in any such filing. The stock price performance shown on the
following graph is not necessarily indicative of future price performance. Information used on the graph was obtained from Hemscott, Inc., Richmond, Virginia, a source believed to be reliable, but SeaChange is not responsible for any errors or
omissions in such information.

LOGO

Notes:



| | A. | The lines represent monthly index levels derived from compounded daily returns that include all dividends.
| | -- | ----------------------------------------------------------------------------------------------------------



| | B. | If the monthly interval, based on the fiscal year-end, is not a trading day, the preceding trading day is used.
| | -- | ---------------------------------------------------------------------------------------------------------------



| | C. | The Index level for all series was set to 100.0 on January 31, 2002.
| | -- | --------------------------------------------------------------------



|ITEM 6. | Selected Financial Data (Restated)
|------- | ----------------------------------

The following
consolidated selected financial data should be read in conjunction with Managements Discussion and Analysis of Financial Condition and Results of Operations and our consolidated financial statements and related notes



23



---

included elsewhere in this Annual Report on Form 10-K/A. As previously disclosed in the Current Reports on Form 8-K filed with the SEC on August 31,
2007 and September 18, 2007, the Audit Committee of the Board of Directors of the Company (the Audit Committee), in consultation with Company management, concluded that the Companys previously issued Consolidated financial
statements for the fiscal year ended January 31, 2007 should no longer be relied upon due to an error related to the accounting for its employee sabbatical benefit. As a result, the Company has restated its Consolidated Balance Sheet,
Consolidated Statement of Operations, Consolidated Statement of Cash Flows and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss), as of January 31, 2007 and 2006 and for each of the three years in the periods
ended January 31, 2007, 2006 and 2005. The effects of this restatement on the Companys consolidated financial statements as of January 31, 2007 and 2006 are described in Note 1 to the consolidated financial statements included in
this Annual Report on Form 10-K/A. The results of operations for the fiscal year ended January 31, 2003 includes an $11.1 million charge related to the unfavorable jury verdict in connection with a patent infringement claim and income tax
expense of $7.9 million primarily related to a valuation allowance against net deferred tax assets. An explanation of the determination of the number of shares used in computing net income (loss) per share for the most recent three years is given in
the notes to the consolidated financial statements.



|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|------------------------------------------------------------------------------------ |  | ------------------------------------ | ------- | - | ----------------- | - | ------- | ----------------- |  | - | ----------------- | - |  | ----------------- | ------- | - |  | - | ------- | -
|                                                                                     |  | Year ended January 31,               |        
|                                                                                     |  | 2007 Restated (1)                    |         |   | 2006 Restated (1) |   |         | 2005 Restated (1) |  |   | 2004 Restated (1) |   |  | 2003 Restated (1) |        
|                                                                                     |  | (in thousands except per share data) |        
|Consolidated Statement of Operations Data:                                           |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Revenues:                                                                            |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Product (hardware, software and systems)                                             |  | $                                    | 95,000  |   |                   | $ | 73,516  |                   |  | $ | 113,764           |   |  | $                 | 112,227 |   |  | $ | 103,282 |  
|Services                                                                             |  |                                      | 66,334  |   |                   |   | 52,748  |                   |  |   | 43,539            |   |  |                   | 35,939  |   |  |   | 32,344  |  
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|                                                                                     |  |                                      | 161,334 |   |                   |   | 126,264 |                   |  |   | 157,303           |   |  |                   | 148,166 |   |  |   | 135,626 |  
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Costs of revenues:                                                                   |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Product (hardware, software and systems)                                             |  |                                      | 48,334  |   |                   |   | 45,555  |                   |  |   | 60,158            |   |  |                   | 64,824  |   |  |   | 61,599  |  
|Services                                                                             |  |                                      | 37,189  |   |                   |   | 28,315  |                   |  |   | 25,755            |   |  |                   | 22,687  |   |  |   | 23,109  |  
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|                                                                                     |  |                                      | 85,523  |   |                   |   | 73,870  |                   |  |   | 85,913            |   |  |                   | 87,511  |   |  |   | 84,708  |  
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Gross profit                                                                         |  |                                      | 75,811  |   |                   |   | 52,394  |                   |  |   | 71,390            |   |  |                   | 60,655  |   |  |   | 50,918  |  
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Operating expenses:                                                                  |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Research and development                                                             |  |                                      | 40,917  |   |                   |   | 34,475  |                   |  |   | 29,536            |   |  |                   | 26,060  |   |  |   | 26,159  |  
|Selling and marketing                                                                |  |                                      | 22,383  |   |                   |   | 18,681  |                   |  |   | 18,069            |   |  |                   | 16,673  |   |  |   | 15,725  |  
|General and administrative                                                           |  |                                      | 19,193  |   |                   |   | 14,254  |                   |  |   | 10,330            |   |  |                   | 9,144   |   |  |   | 21,560  |  
|Amortization of intangibles                                                          |  |                                      | 5,664   |   |                   |   | 2,201   |                   |  |   | 1,333             |   |  |                   | 1,599   |   |  |   | 1,513   |  
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|                                                                                     |  |                                      | 88,157  |   |                   |   | 69,611  |                   |  |   | 59,268            |   |  |                   | 53,476  |   |  |   | 64,957  |  
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|(Loss) income from operations                                                        |  |                                      | (12,346 | ) |                   |   | (17,217 | )                 |  |   | 12,122            |   |  |                   | 7,179   |   |  |   | (14,039 | )
|Interest income, net                                                                 |  |                                      | 1,355   |   |                   |   | 2,038   |                   |  |   | 962               |   |  |                   | 1,734   |   |  |   | 1,447   |  
|Impairment on investment in affiliate                                                |  |                                      | (150    | ) |                   |   |        |                   |  |   |                  |   |  |                   | (313    | ) |  |   |        |  
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|(Loss) income before income taxes and equity income (loss) in earnings of affiliates |  |                                      | (11,141 | ) |                   |   | (15,179 | )                 |  |   | 13,084            |   |  |                   | 8,600   |   |  |   | (12,592 | )
|Income tax benefit (expense)                                                         |  |                                      | 1,632   |   |                   |   | 2,941   |                   |  |   | (3,070            | ) |  |                   | (3,169  | ) |  |   | (7,925  | )
|Equity income (loss) in earnings of affiliate, net of tax                            |  |                                      | 1,272   |   |                   |   | 39      |                   |  |   | (148              | ) |  |                   | 137     |   |  |   | (6      | )
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Net (loss) income                                                                    |  | $                                    | (8,237  | ) |                   | $ | (12,199 | )                 |  | $ | 9,866             |   |  | $                 | 5,568   |   |  | $ | (20,523 | )
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Earnings (loss) per share:                                                           |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Basic                                                                                |  | $                                    | (0.29   | ) |                   | $ | (0.43   | )                 |  | $ | 0.36              |   |  | $                 | 0.21    |   |  | $ | (0.77   | )
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Diluted                                                                              |  | $                                    | (0.29   | ) |                   | $ | (0.43   | )                 |  | $ | 0.34              |   |  | $                 | 0.20    |   |  | $ | (0.77   | )
|                                                                                     |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Consolidated Balance Sheet Data (as of January 31):                                  |  |                                      |         |   |                   |   |         |                   |  |   |                   |   |  |                   |         |   |  |   |         |  
|Working capital                                                                      |  | $                                    | 57,820  |   |                   | $ | 45,759  |                   |  | $ | 126,397           |   |  | $                 | 99,195  |   |  | $ | 85,435  |  
|Total assets                                                                         |  |                                      | 199,296 |   |                   |   | 207,797 |                   |  |   | 212,628           |   |  |                   | 182,579 |   |  |   | 171,240 |  
|Deferred revenue                                                                     |  |                                      | 21,806  |   |                   |   | 20,045  |                   |  |   | 21,342            |   |  |                   | 16,437  |   |  |   | 11,624  |  



24



---

|                           |  |                                      |  |                   |  |                   |  |                   |  |                  
|-------------------------- |  | ------------------------------------ |  | ----------------- |  | ----------------- |  | ----------------- |  | -----------------
|                           |  | Year ended January 31,              
|                           |  | 2007 Restated (1)                    |  | 2006 Restated (1) |  | 2005 Restated (1) |  | 2004 Restated (1) |  | 2003 Restated (1)
|                           |  | (in thousands except per share data)
|                           |  |                                      |  |                   |  |                   |  |                   |  |                  
|Long-term liabilities      |  | 1,121                                |  | 1,353             |  |                  |  | 209               |  | 744              
|Total liabilities          |  | 42,876                               |  | 54,053            |  | 47,794            |  | 36,661            |  | 34,536           
|Total stockholders equity |  | 156,420                              |  | 153,744           |  | 164,834           |  | 145,918           |  | 136,704          



|(1) | Refer to the Explanatory Note at the beginning of this Form 10-K/A and Note 1 to the consolidated financial statements.
|--- | -------------------------------------------------------------------------------------------------------------------------



|ITEM 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

You should read the following discussion and analysis together with our consolidated financial statements, related notes and other financial information
appearing elsewhere in this Annual Report. As discussed above, the Company is amending its Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Cash Flows and Consolidated Statement of Stockholders Equity
and Comprehensive Income (Loss), as of January 31, 2007 and 2006 and for each of the three years in the periods ended January 31, 2007, 2006 and 2005. The Form 10-K/A also includes the restatement of selected financial data as of and for
each of the five years in the period ended January 31, 2007, as well as the restatement of quarterly results of operations for each of the three years in the period ended January 31, 2007. As to the selected financial data as of
January 31, 2007 and 2006 and for the years ended January 31, 2007, 2006 and 2005 such amounts are derived from the audited financial statements included elsewhere in the Form 10-K/A. The restated selected financial data as of
January 31, 2007 and 2006, and for the years ended January 31, 2007, 2006 and 2005 and the restated quarterly results of operations are unaudited and in the opinion of management, have been prepared in accordance with U.S. generally
accepted accounting principles (GAAP) and reflect all adjustments that are necessary for the fair presentation of the Companys financial position and results of operations for these periods.

In addition to historical information, the following discussion and other parts of this Annual Report contain forward-looking information that involves
risks and uncertainties. Our actual results could differ materially from those anticipated by such forward-looking information due to competitive factors and other factors discussed at ITEM 1A. Risk Factors and elsewhere in this
Annual Report on Form 10-K/A.

Effects of the restatement on the consolidated financial statements are reflected in Managements
Discussion and Analysis of Financial Condition and Results of Operations below. For a further discussion of the restatements, see the Explanatory Note at the beginning of this Form 10-K/A and Note 1 in the accompanying notes to
consolidated financial statements.

Overview

We are a leading developer, manufacturer and marketer of digital video systems and services including the management, aggregation, licensing, storage, and distribution of video, television, gaming and advertisement content to cable system
operators, telecommunications companies and broadcast television companies.

We have three reportable segments: Broadband, Broadcast and
Services. The Broadband segment includes hardware, software and systems, such as our digital advertising and video-on-demand products that digitally manage, store and distribute digital video for cable system operators and telecommunications
companies. The Broadcast segment includes products for the storage, archival, on-air playback of advertising and other video programming for the broadcast television industry. Our hardware, software and systems (product) revenues are
comprised of sales originating from our Broadband and Broadcast segments. The Services segment is comprised of revenue related to professional services, media content services, installation, training, project management, product maintenance and
technical support for the above products.

We have experienced fluctuations in our product revenues from quarter to quarter due to the
timing of the receipt of customer orders and the shipment of those orders. The factors that impact the timing of the receipt of customer orders include among other factors:



| |  |  | the customers receipt of authorized signatures on their purchase orders;
| | - |  | -------------------------------------------------------------------------



| |  |  | the budgetary approvals within the customers company for capital purchases; and
| | - |  | --------------------------------------------------------------------------------



| |  |  | the ability to process the purchase order within the customers organization in a timely manner.
| | - |  | ------------------------------------------------------------------------------------------------

Factors that may impact the shipment of customer orders include:



| |  |  | the availability of material and labor to produce the product;
| | - |  | --------------------------------------------------------------



25



---

| |  |  | the time required to produce and test the product before delivery; and
| | - |  | ----------------------------------------------------------------------



| |  |  | the customers required delivery date.
| | - |  | --------------------------------------

The
delay in the timing of receipt and shipment of any one customer order can result in significant fluctuations in our revenue reported on a quarterly basis.

Our operating results are significantly influenced by a number of factors, including the mix of products sold and services provided, pricing, costs of materials used in our products and the expansion of our operations
during the fiscal year. We price our products and services based upon our costs and consideration of the prices of competitive products and services in the marketplace. The costs of our products primarily consist of the costs of components and
subassemblies that have generally declined from product introduction to product maturity. As a result of the growth of our business, our operating expenses have historically increased in the areas of research and development, selling and marketing,
customer service and support and administration. In the current state of the economy, we currently expect that our Broadband and Broadcast customers may still have limited capital spending budgets as we believe they are dependent on advertising
revenues to fund their capital equipment purchases. Accordingly, we expect our financial results to vary from quarter to quarter, and our historical financial results are not necessarily indicative of future performance. In light of the higher
proportion of our international business due, in part, to our acquisitions of the European-based businesses from Liberate Technologies and ODG in fiscal 2006, we expect movements in foreign currency exchange rates to have a greater impact on our
operating results and the equity section of our balance sheet in the future.

Our ability to continue to generate revenues within the
markets that our products are sold and to generate cash from operations and net income is dependent on several factors which include:



| |  |  | market acceptance of the products and services offered by our customers and increased subscriber usage and demand for these products and services;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | selection by our customers of our products and services versus the products and services being offered by our competitors;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to introduce new products to the market in a timely manner and to meet the demands of the market for new products and product enhancements;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to maintain gross margins from the sale of our products and services at a level that will provide us with cash to fund our operations given the pricing
pressures within the market and the costs of materials and labor to manufacture our products; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to control operating costs given the fluctuations that we have experienced with revenues from quarter to quarter.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------

Effective February 1, 2006, we adopted the provisions of SFAS No. 123 (revised 2004), Share-Based Payment (SFAS 123R)
using the modified prospective transition method. In accordance with that transition method, we have not restated prior periods for the effect of compensation expense calculated under SFAS 123R. We have continued to use the Black-Scholes
pricing model as the most appropriate method for determining the estimated fair value of all applicable awards. Compensation expense for all share-based equity awards is being recognized on a straight-line basis over the vesting period of the award.
During fiscal 2007, total share-based compensation was $3.5 million, compared to $43,000 in fiscal 2006 which only included share-based compensation for restricted stock awards.

On January 26, 2006, the Company accelerated the vesting of certain unvested stock options with exercise prices equal to or greater than $9.00 per
share that were previously awarded to its employees, including its executive officers and non-employee directors, under the Companys equity compensation plans. This decision was the principal reason for the lower stock-based compensation
expense recorded in fiscal 2007 compared to the pro forma expense of $12.7 million and $9.1 million for the years ended January 31, 2006 and 2005, respectively.

As of January 31, 2007, the unrecognized stock-based compensation related to the unvested stock options was $1.5 million net of estimated forfeitures. Total unrecognized compensation cost will be adjusted for any
future changes in estimated changes in forfeitures. This cost will be recognized over an estimated weighted average amortization period of 1.0 years.

In fiscal 2007, our total revenues increased 28% to $161.3 million compared to a 20% decrease in fiscal 2006 over fiscal 2005. The increase in revenues is attributable to a 29% increase in product revenues to $95.0
million in fiscal 2007 as compared to a 35% decrease in fiscal 2006 over fiscal 2005 and a 26% increase in service revenues to $66.3 million in fiscal 2007 as compared to a 21% increase in fiscal 2006 over fiscal 2005. The product revenue increase
in fiscal 2007 was primarily attributable to higher revenues from video-on-demand, with total sales of $74.4 million recorded in fiscal 2007 as compared to $49.1 million in fiscal 2006. The



26



---

product revenue increase in fiscal 2007 was primarily attributable to a $17.5 million increase in our video-on-demand software development revenues in the
Broadband segment associated with the Comcast agreement executed in July 2006 and a full year of revenues from the middleware software contracts acquired from Liberate Technologies in July 2005. In addition, video-on-demand systems revenues
increased by $7.8 million reflecting an increase in demand by North American cable system operators. Our advertising product revenues within the Broadband segment decreased by 31% to $10.5 million in fiscal 2007 compared to an increase of 16% in
fiscal 2006 over fiscal 2005. The decrease in advertising product revenues is due to decreased order activity for customer replacement of analog advertising insertion systems with digital systems. We expect video-on-demand product revenues will
increase in fiscal 2008 as compared to fiscal 2007 based upon our customers continued expansion of these systems and software in key regional domestic markets, the success of certain telephony companies in entering the video-on-demand market,
and the continued deployment of video-on-demand systems and software to new customers in Asia, Europe and South America during fiscal 2008.

Our Broadcast product revenues increased by 10% to $10.1 million in fiscal 2007 compared to a decrease of 33% in fiscal 2006 over fiscal 2005. We expect sales of Broadcast products to increase in fiscal 2008 as compared to fiscal 2007 based
on the expected introduction of enhancements to our existing Broadcast products.

Services revenues increased $13.6 million or 26% in
fiscal 2007 compared with a 21% increase in fiscal 2006 over fiscal 2005 primarily due to a full year of ODGs media content services, or $12.9 million, recognized in fiscal 2007 in comparison to only four months, or $4.2 million, recognized in
fiscal 2006 from the date of SeaChanges acquisition of ODG in September 2005. In addition, $4.0 million of the increase is attributable to the increase in video-on-demand product maintenance contracts and other technical support services from
a growing installed base of VOD systems. We expect Services revenues will increase in fiscal 2008 as compared to fiscal 2007, due to an anticipated increase in the installed base of our video-on-demand systems and increased revenue at ODG tied to
the expansion of its business beyond the UK.

Gross profit increased 6 percentage points to 47% in fiscal 2007 from 41% in fiscal 2006 in
comparison to a 4 percentage point decrease in fiscal 2006 from fiscal 2005. Increased total revenues and increased revenues from higher margin software development contracts each contributed to the increase in gross profit. Our services gross
profit was 44% in fiscal 2007 compared to 46% in fiscal 2006. We believe that competitive pressures will continue and our ability to maintain or improve gross margin will be dependent upon maintaining or increasing current levels of revenues
and achieving technological advances that will further reduce material costs of sales. We expect service margins to decrease over the next several quarters due to increased headcount-related costs to service increased installed base of systems, our
new products expected to be introduced in fiscal 2008 and additional costs at ODG as it expands its operations beyond the U.K.

Our
operating expenses increased $18.5 million or 27% in fiscal 2007 over fiscal 2006 in comparison to a $10.3 million or 17% increase in fiscal 2006 over fiscal 2005. This increase is principally attributable to a full year of ODG operating expenses in
fiscal year 2007 as compared with four months in fiscal year 2006, the hiring of additional employees to support new middleware product initiatives, a full year of amortization of intangibles for the Liberate and ODG acquisitions from the second and
third quarters of fiscal 2006, respectively, and stock compensation expense of $3.1 million relating to adoption of SFAS 123R. We expect operating expenses to continue to increase in fiscal 2008 in support of increased business activity.

Equity income in earnings of affiliates was $1.3 million in fiscal 2007 in comparison to $39,000 in fiscal 2006 reflecting $1.3 million from our
investment in Filmflex in fiscal 2007 compared to a loss of approximately $300,000 in fiscal 2006.

The results of our operations in fiscal
2007 were a net loss of $8.2 million or $0.29 per share as compared to net loss of $12.2 million or $0.43 per share in fiscal 2006. The primary contributors to our $9.6 million increase in cash in fiscal year 2007 were net sales and maturities of
marketable securities, proceeds from the issuance of common stock relating to stock options and employee stock purchases, partially offset by our net loss adjusted for non-cash depreciation, amortization and stock compensation expense, the cash
payment made to C-Cor Incorporated (as successor to nCube Corp.) in settlement of the now resolved patent infringement litigation, capital expenditures, contingent consideration cash payment for fiscal 2006 made to the sellers of ODG and changes in
operating assets and liabilities. We believe there are significant uncertainties about our ability to be profitable in fiscal 2008. These uncertainties include the timing and magnitude of orders from new customers located primarily outside the
United States and the timing and magnitude of orders from our largest U.S. customer who has represented 37% and 25% of our total revenues in fiscal 2007 and fiscal 2006, respectively. In addition, it is uncertain as to the extent to which our
Broadcast product enhancements will be accepted in its targeted markets. There also continues to be pricing pressures from our competitors across all our product lines. Revenues for fiscal year 2008 are also dependent upon the timely introduction
and customer acceptance of new products within each of our product families.



27



---

Summary of Critical Accounting Policies; Significant Judgments and Estimates

Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make significant estimates and judgments that affect the reported amounts of assets,
liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. These items are regularly monitored and analyzed by management for changes in facts and circumstances, and material changes in these estimates could
occur in the future. Changes in estimates are recorded in the period in which they become known. We base our estimates on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Actual results
may differ from our estimates if past experience or other assumptions do not turn out to be substantially accurate.

We believe that the
accounting policies described below are critical to understanding our business, results of operations and financial condition because they involve significant judgments and estimates used in the preparation of our consolidated financial statements.
An accounting policy is deemed to be critical if it requires a judgment or accounting estimate to be made based on assumptions about matters that are highly uncertain, and if different estimates that could have been used, or if changes in the
accounting estimates that are reasonably likely to occur periodically, could materially impact our consolidated financial statements. We have discussed the development, selection and application of our critical accounting policies with the audit
committee of our board of directors, and our audit committee has reviewed our disclosure relating to our critical accounting policies in this Managements Discussion and Analysis of Financial Condition and Results of Operations.

Other significant accounting policies, primarily those with lower levels of uncertainty than those discussed below, are also critical to
understanding our consolidated financial statements. The notes to our consolidated financial statements contain additional information related to our accounting policies and should be read in conjunction with this discussion.

Principles of Consolidation.The Company consolidates the financial statements of its wholly owned subsidiaries and all inter-company accounts are
properly eliminated in consolidation. SeaChange also holds minority investments in the capital stock of certain private companies having product offerings or customer relationships that have strategic importance. The Company evaluates its equity and
debt investments and other contractual relationships with affiliate companies in order to determine whether the guidelines of FASB Interpretation (FIN) No. 46, Consolidation of Variable Interest Entities (FIN
46R), as revised under FIN 46R should be applied in the financial statements. FIN 46R addresses consolidation by business enterprises of variable interest entities that possess certain characteristics. The Company has concluded that it is not
the primary beneficiary for any variable interest entities as of January 31, 2007. The Companys investments in affiliates include investments accounted for under the cost method and the equity method of accounting. The investments that
represent less than a 20% ownership interest of the common shares of the affiliate are carried at cost. Under the equity method of accounting, which generally applies to investments that represent 20% to 50% ownership of the common shares of the
affiliate, SeaChanges proportionate ownership share of the earnings or losses of the affiliate are included in equity income (loss) in earnings of affiliates in the consolidated statement of operations.

Revenue Recognition and Allowance for Doubtful Accounts. The accounting related to revenue recognition is complex and affected by interpretations
of the rules and an understanding of industry practices. As a result, revenue recognition accounting rules require us to make significant judgments. Our judgment is required in assessing the probability of collection, which is generally based on
evaluation of customer-specific information, historical collection experience and economic market conditions. Revenues from sales of hardware, software and systems that do not require significant modification or customization of the underlying
software are recognized when title and risk of loss has passed to the customer, there is evidence of an arrangement, fees are fixed or determinable and collection of the related receivable is considered probable. Customers are billed for
installation, training, project management and at least one year of product maintenance and technical support at the time of the product sale. Revenue from these activities are deferred at the time of the product sale and recognized ratably over the
period these services are performed. Revenue from ongoing product maintenance and technical support agreements are recognized ratably over the period of the related agreements. Revenue from software development contracts that include significant
modification or customization, including software product enhancements, is recognized based on the percentage of completion contract accounting method using labor efforts expended in relation to estimates of total labor efforts to complete the
contract. For contracts, where some level of profit is assured but the Company is only able to estimate ranges of amounts of total contract revenue and total contract cost, the Company uses the lowest probable level of profits in accounting for the
contract revenues and costs. Accounting for contract amendments and customer change orders are included in contract accounting when executed. Revenue from shipping and handling costs and other out-of-pocket expenses reimbursed by customers are
included in revenues and cost of revenues. Our share of intercompany profits associated with sales and services provided to affiliated companies are eliminated in consolidation in proportion to our equity ownership.



28



---

Our transactions frequently involve the sales of hardware, software, systems and services in multiple
element arrangements. Revenues under multiple element arrangements are recorded based on the residual method of accounting. Under this method, the total arrangement value is allocated first to undelivered elements, based on their fair values, with
the remainder being allocated to the delivered elements. The amounts allocated to undelivered elements, which may include project management, training, installation, maintenance and technical support and hardware and software components, are based
upon the price charged when these elements are sold separately and unaccompanied by the other elements. The amount allocated to installation, training and project management revenue is based upon standard hourly billing rates and the estimated time
required to complete the service. These services are not essential to the functionality of systems as these services do not alter the equipments capabilities, are available from other vendors and the systems are standard products. For multiple
element arrangements that include software development with significant modification or customization and systems sales where vendor-specific objective evidence of the fair value does not exist for the undelivered elements of the arrangement (other
than maintenance and technical support), percentage of completion accounting is applied for revenue recognition purposes to the entire arrangement with the exception of maintenance and technical support. Where fair value of undelivered service
elements has not been established, the total arrangement value is recognized over the period during which the services are performed. For transactions in which consideration, including equity instruments, is given to a customer, SeaChange accounts
for the value of this consideration as an adjustment to revenue. We must apply judgment in determining all elements of the arrangement and in determining the fair value for each element.

We recognize revenue for product and services only in those situations where collection from the customer is probable. The Company performs ongoing
credit evaluations of customers financial condition but generally does not require collateral. For some international customers, the Company requires an irrevocable letter of credit to be issued by the customer before the purchase order
is accepted. The Company monitors payments from customers and assesses any collection issues. The Company maintains allowances for specific doubtful accounts and other risk categories of accounts based on estimates of losses resulting from the
inability of the Companys customers to make required payments and records these allowances as a charge to general and administrative expenses. The Company bases its allowances for doubtful accounts on historical collections and write-off
experience, current trends, credit assessments, and other analysis of specific customer situations. While such credit losses have historically been within our expectations and the allowances established, we cannot guarantee that we will continue to
experience the same credit loss rates that we have in the past. If the financial condition of our customers were to change, additional allowances may be required or established allowances may be considered unnecessary. Judgment is required in making
these determinations and our failure to accurately estimate the losses for doubtful accounts and ensure that payments are received on a timely basis could have a material adverse effect on our business, financial condition and results of operations.

Any taxes assessed by a governmental authority related to revenue-producing transactions (e.g. sales or value-added taxes) are reported on
a net basis and excluded from revenues.

Inventories and Reserves for Obsolescence. Inventories are stated at the lower of cost or
net realizable value. Cost is determined using the first-in, first-out (FIFO) method. Inventories consist primarily of components, subassemblies and finished products held for sale. All of our hardware components are purchased from outside vendors.
We depend upon certain vendors for the manufacture of significant components for all of our products. If these vendors were to become unwilling or unable to manufacture these products in required volumes, we would have to identify and qualify
acceptable alternative vendors. The inability to develop alternative sources, if required in the future, could result in delays or reductions in product shipments and thereby adversely affect our financial condition and results of operations.

Our manufacturing, finance and operations personnel monitor quarterly the inventories to determine that the carrying value is stated at
the lower of cost or net realizable value. We record charges to reduce inventory to its net realizable value when an impairment is identified through the quarterly management review process. Obsolete inventory, consisting of on-hand components,
subassemblies and finished products, is written down to its estimated net realizable value, if less than cost. The obsolescence evaluation is based upon assumptions and estimates about future demand and possible alternative uses and involves
significant judgments. In fiscal 2007 and 2006, we recorded inventory write-downs of $1,057,000 and $988,000.

Investments in
Affiliates. Investments in affiliates include equity investments accounted for under the cost method or the equity method of accounting. For investments that represent less than a 20% ownership interest of the affiliate, the investments are
carried at cost. Under the equity method of accounting, which generally applies to investments that represent 20% to 50% ownership of the common stock of the affiliate, our proportionate ownership share of the earnings or losses of the affiliate is
recorded as equity income (loss) in earnings of affiliates in our consolidated statement of operations. We are required to exercise judgment in determining whether an investment is more accurately reflected using the cost or equity method.



29



---

We periodically review indicators of the fair value of our investments in affiliates in order to assess
whether available facts or circumstances, both internally and externally, may suggest an other than temporary decline in the value of the investment. The carrying value of an investment in an affiliate may be affected by the affiliates ability
to obtain adequate funding and execute its business plans, general market conditions, industry considerations specific to the affiliates business, and other factors. The inability of an affiliate to obtain future funding or successfully
execute its business plan could adversely affect our equity earnings of the affiliate in the periods affected by those events. Future adverse changes in market conditions or poor operating results of the affiliates could result in equity losses or
an inability to recover the carrying value of the investments in affiliates that may not be reflected in an investments current carrying value, thereby possibly requiring an impairment charge in the future. We record an impairment charge when
we believe an investment has experienced a decline in value that is other-than-temporary.

Accounting for Acquisitions.We have
completed business acquisitions that resulted in goodwill and other intangible asset balances. Our accounting for acquisitions involves judgments and estimates primarily, but not limited to: the estimates of fair values of certain acquired
intangible assets which may involve projections of future revenues and cash flows, of acquired tangible acquired assets, of assumed liabilities and contingencies; and the estimated useful lives of acquired long-lived assets; and the accounting for
income taxes in purchase accounting. The values we record for goodwill and other intangible assets represent fair values primarily calculated by using a discounted cash flow valuation method. Such valuations depend upon significant estimates and
assumptions that are derived from information obtained from the management of the acquired businesses and our business plans for the acquired businesses or intellectual property. These estimates and assumptions used in the initial valuation of
goodwill and intangible assets include, but are not limited to:



| |  |  | future expected cash flows from product sales, customer contracts and acquired developed technologies and patents,
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | expected costs to complete any in-process research and development projects and commercialize viable products and estimated cash flows from sales of such products,
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the acquired companies brand awareness and market position,
| | - |  | ------------------------------------------------------------



| |  |  | assumptions about the period of time over which we will continue to use the acquired products or services, and
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | discount rates.
| | - |  | ---------------

These estimates and
assumptions may be incomplete or inaccurate because unanticipated events and circumstances may occur. If estimates and assumptions used to initially value goodwill and intangible assets prove to be inaccurate, ongoing reviews of the carrying values
of such goodwill and intangible assets, as discussed below, may indicate impairment which will require us to record an impairment charge in the period in which we identify the impairment. Changes in assumptions and estimates related to acquisitions
could have a material impact on our financial position or results of operations.

Valuation of Goodwill and Other Long-Lived Assets.
Other long-lived assets include $30.7 million of property and equipment, $13.1 million of intangible assets and $5.0 million of purchased software for resale as of January 31, 2007. Goodwill, of $23.7 million as of January 31, 2007, was
acquired primarily through the purchases of ODG and Liberate. Whereas, the intangible assets have been subject to amortization since acquisition, the software, which was acquired in fiscal 2005 and fiscal 2006, began amortization in the first half
of fiscal 2007. We review goodwill for impairment annually and periodically review both goodwill and intangibles for the existence of facts or circumstances, both internal and external, which may suggest an asset is not recoverablethat is, the
carrying amount of the asset exceeds the sum of the undiscounted cash flows expected to result from the assets use and eventual disposition. Factors we consider important that could trigger the impairment review include:



| |  |  | significant underperformance relative to historical or projected future operating results;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | significant negative industry or economic trends;
| | - |  | -------------------------------------------------



| |  |  | significant decrease in the market value of the long-lived asset;
| | - |  | -----------------------------------------------------------------



| |  |  | significant adverse change to the extent or manner in which a long-lived asset is being used or in its physical condition;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset;
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | significant decline in our stock price for a sustained period;
| | - |  | --------------------------------------------------------------



| |  |  | significant decline in our technological value as compared to the market; and
| | - |  | -----------------------------------------------------------------------------



| |  |  | a reduction in our market capitalization relative to net book value.
| | - |  | --------------------------------------------------------------------



30



---

If such circumstances exist, we evaluate the carrying value of long-lived assets to determine if
impairment exists based upon estimated undiscounted future cash flows over the remaining useful life of the assets and comparing that value to the carrying value of the assets. If the carrying value of the asset is greater than the estimated future
undiscounted cash flows, the asset is written down to its estimated fair value. We determine the estimated fair value of the assets on a projected discounted cash flow method using a discount rate determined by management to be commensurate with the
risk inherent in the current business model. In determining expected future cash flows, assets are grouped at the lowest level for which cash flows are identifiable and independent of cash flows from other asset groups. Our cash flow projections
contain managements best estimates, using appropriate and customary assumptions and projections at the time. We believe there is no impairment of goodwill and other long-lived assets as of January 31, 2007.

Accounting for Income Taxes. We record income taxes using the asset and liability method. Deferred income tax assets and liabilities are
recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective income tax bases, and operating loss and tax credit carryforwards. We
evaluate the weight of all available evidence to determine whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. We will record a valuation allowance if the likelihood of realization of
the deferred tax assets in the future is reduced based on an evaluation of objective verifiable evidence. Significant management judgment is required in determining our income tax expense (benefit), our deferred tax assets and liabilities and any
valuation allowance recorded against our deferred tax assets. We have established a valuation allowance against our deferred tax assets due to indications that they may not be fully realized. The amount of the deferred tax asset considered
realizable is subject to change based on future events, including generating sufficient pre-tax income in future periods.

We maintained a
full valuation allowance against our U.S. deferred tax assets primarily due to the significant historical pre-tax losses and the significant ongoing uncertainties surrounding the ability of the U.S. entity, SeaChange International, Inc., to generate
pre-tax income for fiscal 2008 and thereafter. In addition, SeaChange maintains a valuation allowance for the full amount of certain foreign tax assets. At January 31, 2007, the valuation allowance was $18.7 million.

In accordance with SFAS No. 109, Accounting for Income Taxes, and SFAS No. 5, Accounting for Contingencies, we established
reserves for uncertain tax positions that reflect our best estimate of the transactions and deductions that we may be unable to sustain or that we may be willing to concede as part of a broader tax settlement. We are subject to undergoing routine
tax examinations by federal, state, and foreign jurisdictions. Tax authorities may challenge certain transactions and deductions we reported on our income tax returns. We do not expect the outcome of these examinations, either individually or in the
aggregate, to have a material adverse effect on our financial position, results of operations, or cash flows.

Accounting for
Contingencies. We are subject to certain claims and litigation, including proceedings under government laws and regulations and commercial disputes relating to our operations, including ordinary routine litigation incidental to our business. We
review and determine which liabilities, if any arising from these claims and litigations could have a material adverse effect on our consolidated financial position, liquidity or results of operations. We assess the likelihood of any adverse
judgments or outcomes as well as potential ranges of probable losses. Loss contingency liabilities are recorded for these contingencies based on careful analysis of each matter with the assistance of outside counsel when it is probable that a
liability has been incurred and the amount of the loss is reasonably estimable. In fiscal 2003, we recorded charges of $11.1 million associated with an unfavorable jury verdict in connection with the litigation with nCube, $7.5 million of this
amount was for accrued settlement costs. Our reserve at January 31, 2006, fully covered the settlement costs including interest accrued through that date. On April 6, 2006 the U.S. District Court granted nCubes motions for damages,
attorneys fees, costs and interest of $8.0 million which was fully paid to C-COR Incorporated on April 20, 2006 as the successor in interest to nCube.

Foreign Currency Translation.We have determined that the functional currency of all but one of our foreign subsidiaries is the U.S. dollar. Where the U.S. dollar is designated as the functional currency of an
entity, we translate that entitys monetary assets and liabilities denominated in local currencies into U.S. dollars (the functional and reporting currency) at current exchange rates, as of each balance sheet date. Nonmonetary assets (e.g.,
inventories, property, plant, and equipment and intangible assets) and related income statement accounts (e.g., cost of sales, depreciation, amortization of intangible assets) are translated at historical exchange rates between the functional
currency (the U.S. dollar) and the local currency. Revenue and other expense items are translated using average exchange rates during the fiscal period. Translation adjustments and transactions gains and losses on foreign currency transactions, and
any unrealized gains and losses on short-term inter-company transactions are included in income.

For the single foreign subsidiary where
the local currency is designated as the functional currency, we translate its assets and liabilities into U.S. dollars (the reporting currency) at current exchange rates as of each balance sheet date. Revenue and expense items are translated using
average exchange rates during the period. Cumulative translation adjustments are presented as a separate



31



---

component of stockholders equity. Exchange gains and losses on foreign currency transactions and unrealized gains and losses on short-term
inter-company transactions are included in income.

Off-Balance Sheet Arrangements. We have not created, and are not party to, any
special-purpose or off-balance sheet entities for the purpose of raising capital or incurring debt. Other than our equity investment in Casa Systems and Filmflex (see Note 6 included in the consolidated financial statements and Liquidity and Capital
Resources), we do not have any arrangements or relationships with entities that are not consolidated into our financial statements that are reasonably likely to materially affect our liquidity or the availability of our capital resources.

Fiscal Year Ended January 31, 2007 Compared to the Fiscal Year Ended January 31, 2006

Product Revenues. Our product revenues consist of sales of hardware, software and systems from our Broadband and Broadcast segments.



|                         |  |                        |            |      |   |           
|------------------------ |  | ---------------------- | ---------- | ---- | - | ----------
|                         |  | Year ended January 31,
|                         |  | 2007                   |            | 2006
|Broadband revenues:      |  |                        |            |      |   |           
|Video-on-demand revenues |  |                        | 74,447,000 |      |   | 49,117,000
|Advertising revenues     |  |                        | 10,458,000 |      |   | 15,248,000
|                         |  |                        |            |      |   |           
|Total Broadband revenues |  |                        | 84,905,000 |      |   | 64,365,000
|Broadcast revenues:      |  |                        | 10,095,000 |      |   | 9,151,000 
|                         |  |                        |            |      |   |           
|Total Product revenues   |  | $                      | 95,000,000 |      | $ | 73,516,000
|                         |  |                        |            |      |   |           

Our total product revenues increased 29% to $95.0 million in the fiscal year ended
January 31, 2007 from $73.5 million in the fiscal year ended January 31, 2006.

Revenues from the Broadband segment, which
accounted for 89% of product revenues in fiscal 2007 and 88% of product revenues in fiscal 2006, increased to $84.9 million in fiscal 2007 from $64.4 million in fiscal 2006. Advertising product revenues were $10.5 million for the fiscal year ended
January 31, 2007 as compared to $15.2 million for the fiscal year ended January 31, 2006. Video-on-demand product revenues increased to $74.4 million for the fiscal year ended January 31, 2007 as compared to $49.1 million for the
fiscal year ended January 31, 2006. The significant increase in video-on-demand product revenues between years related to a $17.5 million increase in software development revenue in connection with the VOD Purchase Agreement with Comcast signed
during the quarter ended July 31, 2006, and software development revenue derived from the middleware contracts acquired from Liberate Technologies in July 2005. The remaining $7.8 million increase in video-on-demand product revenues stemmed
from increased video-on-demand systems revenue tied to higher demand for our products from North American cable systems operators. The increase in video-on-demand product revenue was partially offset by a decrease in revenues from our Advertising
products due to lower order activity related to customer conversion from analog to digital advertising insertion systems.

Broadcast
product revenues were $10.1 million in the fiscal year ended January 31, 2007 compared to $9.2 million in the fiscal year ended January 31, 2006, representing a 10% increase. The increase in Broadcast revenues is due primarily to a $3.6
million order from the U.S. government recorded in the second quarter of fiscal 2007 partially offset by lower year over year order activity for the remainder of this operating segment.

We expect future revenue growth, if any, to come principally from our video-on-demand products as telecommunications companies, both in North America and
internationally, begin to deploy video-on-demand systems, North American cable companies continue to expand their existing deployments of video-on-demand systems, and we expand our existing product line of video-on-demand products with new hardware
and software products and services.

Services Revenues. Our services revenues consist of fees for installation, training, project
management, product maintenance and technical support, software development, and movie content services. Our services revenues increased 26% to $66.3 million in the year ended January 31, 2007 from $52.7 million in the year ended
January 31, 2006. The growth in Services revenue is primarily attributable to a full year of ODGs media content services, or $12.9 million, recognized in fiscal 2007 in comparison to only four months, or $4.2 million, recognized in fiscal
2006 from the date of SeaChanges acquisition of ODG in September 2005. In addition, $4.0 million of the increase in Services revenues between years is attributable to the increase in video-on-demand product maintenance contracts and other
technical support services from a growing installed base of VOD systems. Revenues from services are expected to continue to grow from our expanding installed base of products and additional service offerings.



32



---

For the fiscal year ended January 31, 2007, two customers each accounted for more than 10% and
collectively, accounted for 53% of our total revenues, and one customer accounted for more than 25% of our total revenues for the year ended January 31, 2006. Revenues from these customers were primarily in the Broadband segment. We believe
that a significant amount of our revenues will continue to be derived from a limited number of customers.

International products and
services revenues accounted for approximately 33% and 40% of total revenues in the fiscal years ended January 31, 2007 and 2006, respectively. Customers in the U.S. and United Kingdom each accounted for more than 10% and collectively accounted
for 87% and 81% of total revenue in fiscal 2007 and fiscal 2006, respectively. Revenues from European customers increased to $39.7 million from $32.9 million in the fiscal years ended January 31, 2007 and January 31, 2006, respectively.
The increase in European revenues was primarily attributable to U.K. customers that generated $32.9 million in revenues in the fiscal year ended January 31, 2007. The increase in revenues from the United Kingdom is primarily due to the service
revenues from the video content services provided by ODG for the full fiscal year 2007 in comparison to four months from the acquisition date in fiscal 2006. In addition, the middleware software development revenues included a full year in fiscal
2007 from the contracts acquired from Liberate Technologies in comparison to six months from the acquisition date in fiscal 2006. We expect that international products and services revenues will remain a significant portion of our business in the
future. Since substantially all of our product sales are made in United States dollars (USD), we have not experienced, nor do we expect to experience in the near term, any material impact from fluctuations in foreign currency exchange rates on our
results of operations. With the acquisition of ODG, which has designated the Great Britain Pound (GBP) as its functional currency, their service sales, primarily payable in GBP, provide a natural hedge for payments in local currency. Thus, we do not
expect to experience, nor have we experienced any material impact on our results from fluctuations in foreign currency transactions from ODG operations. However, since the ODG operation is translated to USD for reporting purposes, translation gains
and losses, as a result of foreign currency rate fluctuations, are recorded in the equity section of our balance sheet. We continue to expect exposure in fluctuations in the USD/GBP exchange rate in the equity section of our balance sheet in the
future.

Product Gross Profit.Costs of product revenues consist primarily of the cost of purchased material components and
subassemblies, labor and overhead costs relating to the final assembly and testing of complete systems, and related expenses and labor and overhead costs related to software development contracts. Costs of product revenues increased to $48.3
million, or 51% of the related product revenues in the fiscal year ended January 31, 2007 as compared to $45.6 million or 62% of related product revenues, in the fiscal year ended January 31, 2006. In fiscal 2007, the increase in the costs
of product revenues primarily reflects the increased revenues. Costs of product revenues as a percentage of revenues decreased due to the increased revenues from higher margin software development contracts. Product gross profit for the Broadband
segment increased to 54% of related revenues in fiscal 2007 from 43% of related revenues in fiscal 2006. The increase in Broadband gross profit percentages is primarily due to increased revenues from higher margin software development contracts.
Product gross profit for the Broadcast segment was up from 2% of related product revenues in fiscal 2006 to 9% of related product revenues in fiscal 2007.

Services Gross Profit. Cost of services revenues consist primarily of labor, materials and overhead relating to the installation, training, product maintenance and technical support, software development,
project management and costs associated with providing video content services. Costs of services revenues increased 31% from $28.3 million or 54% of services revenues in the year ended January 31, 2006 to $37.2 million or 56% of services
revenues in the year ended January 31, 2007, primarily due to a full year of ODG costs of services in fiscal year 2007 as compared with four months in fiscal year 2006. We expect that service gross profit percentage will decrease over the next
several quarters due to increased headcount-related costs to service our increased installed base of systems, our new products expected to be introduced in fiscal 2008 and additional costs at ODG as it expands its operations beyond the U.K.

Research and Development. Research and development expenses consist primarily of the compensation of development personnel,
depreciation of development and test equipment and an allocation of related facilities expenses. Research and development expenses increased from $34.5 million, or 27% of total revenues, in the fiscal year ended January 31, 2006 to $40.9
million, or 25% of total revenues, in the fiscal year ended January 31, 2007 primarily due to $3.4 million in increased salaries and benefits attributable to the hiring of additional development engineers primarily to support middleware
products and stock compensation expense of $1.5 million due to adoption of SFAS 123R. We expect that research and development expenses will continue to increase in fiscal year 2008 as we continue our development of our new products and enhancements.

Selling and Marketing. Selling and marketing expenses consist primarily of compensation expenses, including sales commissions,
travel expenses and certain promotional expenses. Selling and marketing expenses increased 20% from $18.7 million or 15% of total revenues in the fiscal year ended January 31, 2006 to $22.4 million, or 14% of total revenues, in the fiscal year
ended January 31, 2007. This increase is primarily due to $1.7 million in increased salaries and benefits attributable to the hiring of additional sales and marketing employees, increased commissions of approximately $500,000 due to higher
revenues, and stock



33



---

compensation expense of approximately $500,000 due to adoption of SFAS 123R. We expect selling and marketing expenses to increase in fiscal 2008 as we
continue to expand our product offerings and increase our selling presence in overseas markets.

General and Administrative. General
and administrative expenses consist primarily of the compensation of executive, finance, human resource and administrative personnel, legal and accounting services and an allocation of related facilities expenses. In the fiscal year ended
January 31, 2007, general and administrative expenses of $19.2 million, or 12% of total revenues, increased from $14.3 million, or 11% of total revenues, in the fiscal year ended January 31, 2006 due to $3.1 million attributable to a full
year of ODG general and administrative expense in fiscal year 2007 as compared with four months in fiscal year 2006, $1.0 million due to the hiring of additional general and administrative employees, $1.2 million due to stock compensation expense,
an increase in the bad debt provision of approximately $400,000 in fiscal 2007 in comparison with net bad debt recoveries of approximately $100,000 in fiscal 2006, all partially offset by a reduction in professional fees of approximately $700,000
some of which related to fiscal 2006 acquisitions.

Amortization of Intangibles.Amortization expense consists of the amortization
of acquired intangible assets which are operating expenses and not considered costs of revenues. Amortization of intangible assets was $5.7 million in the fiscal year ended January 31, 2007 and $2.2 million in the fiscal year ended in
January 31, 2006. The increase in amortization expense is attributable to the acquisitions of Liberate and ODG in the second and third quarters of fiscal 2006, respectively. The table below classifies the amortization expense by its source
category, sales and marketing or general and administrative expense.



|                                   |  |                                     |       |                                     |   |      
|---------------------------------- |  | ----------------------------------- | ----- | ----------------------------------- | - | -----
|(Amounts in thousands)             |  | For the year ended January 31, 2007 |       | For the year ended January 31, 2006
|Sales and marketing expense        |  | $                                   | 5,446 |                                     | $ | 1,948
|General and administrative expense |  |                                     | 218   |                                     |   | 253  
|                                   |  |                                     |       |                                     |   |      
|Amortization expense               |  | $                                   | 5,664 |                                     | $ | 2,201
|                                   |  |                                     |       |                                     |   |      

An additional $643,000 and $297,000 of amortization expense related to acquired technology was charged to cost of
sales for the years ended January 31, 2007 and 2006, respectively.

Interest Income and Interest Expense. Interest income was
$1.5 million in the fiscal year ended January 31, 2007 and $2.1 million in the fiscal year ended January 31, 2006. Interest expense was $96,000 for the fiscal year ended January 31, 2007 as compared to $30,000 for the fiscal year
ended January 31, 2006. The decrease in interest income is primarily due to the decrease in marketable securities during the fiscal year ended January 31, 2007 in comparison to the fiscal year ended January 31, 2006.

Impairment on Investment in Affiliate.Impairment on investment in affiliate was a loss of $150,000 in the fiscal year ended January 31, 2007
due to the impairment of a small investment in an affiliate company and none in the fiscal year ended January 31, 2006.

Equity
Income in Earnings of Affiliates.Equity income in earnings of affiliates was $1.3 million in the fiscal year ended January 31, 2007 compared with $39,000 in the fiscal year-ended January 31, 2006. The equity income in earnings of
affiliates consists of our proportionate ownership share of the net income (loss) under the equity method of accounting. For fiscal 2007, the equity income in earnings of affiliates consisted of our proportionate ownership share of the earnings of
Filmflex. For fiscal 2006, the equity income in earnings of affiliates consisted of our proportionate ownership share of the earnings of ODG until we purchased 100% of the company in September 2005. As part of the ODG acquisition, we increased our
ownership interest to 33.3% in Filmflex for which we recorded our proportionate ownership share of its net income or loss from the acquisition date. The year over year increase in earnings from our investment in Filmflex was $1.5 million offset by
the loss of approximately $200,000 from ODG in fiscal 2006 prior to our acquisition of the remaining interest in ODG.

Income Tax
Benefit. Our effective tax rate and income tax benefit was 15% or $1.6 million and 19% or $2.9 million for fiscal years ended January 31, 2007 and 2006, respectively. For the fiscal year 2007, the income tax benefit was primarily
attributable to $315,000 of net operating losses generated during the current fiscal year that are expected to be carried back to recover taxes paid in prior years and the change in estimate of the prior years tax provision relating to the tax
benefit booked for the fiscal 2006 federal loss carryback versus the actual cash refund received of $422,000. At January 31, 2007 and January 31, 2006, we provided a valuation allowance for the full amount of net deferred tax assets
recorded in the United States due to the uncertainty of realization of those assets as a result of the current fiscal years pre-tax losses and uncertainties related to our ability to generate pre-tax income for fiscal 2007 and thereafter. In
addition, SeaChange maintains a valuation allowance for the full amount of certain foreign tax assets. We will continue to assess the need for the valuation allowance at each balance sheet date based on all available evidence. If we



34



---

determine that we can generate sufficient future pre-tax income, some portion or all of the valuation allowance would be reversed and a corresponding
increase in net income would be recognized.

Fiscal Year Ended January 31, 2006 Compared to the Fiscal Year Ended January 31, 2005

Product Revenues. Our product revenue consists of sales of hardware, software and systems from our Broadband and Broadcast
segments.



|                         |  |                        |            |      |   |            
|------------------------ |  | ---------------------- | ---------- | ---- | - | -----------
|                         |  | Year ended January 31,
|                         |  | 2006                   |            | 2005
|Broadband revenues:      |  |                        |            |      |   |            
|Video-on-demand revenues |  | $                      | 49,117,000 |      | $ | 86,879,000 
|Advertising revenues     |  |                        | 15,248,000 |      |   | 13,170,000 
|                         |  |                        |            |      |   |            
|Total Broadband revenues |  |                        | 64,365,000 |      |   | 100,049,000
|Broadcast revenues:      |  |                        | 9,151,000  |      |   | 13,715,000 
|                         |  |                        |            |      |   |            
|Total Product revenues   |  | $                      | 73,516,000 |      | $ | 113,764,000
|                         |  |                        |            |      |   |            

Our total product revenues decreased 35% to $73.5 million in the fiscal year ended
January 31, 2006 from $113.8 million in the fiscal year ended January 31, 2005.

Revenues from the Broadband segment, which
accounted for 51% of total revenues in fiscal 2006 and 64% of total revenues in fiscal 2005, decreased from $100.0 million in fiscal 2005 to $64.4 million in fiscal 2006. Advertising product revenues were $15.2 million for the fiscal year ended
January 31, 2006 as compared to $13.2 million for the fiscal year ended January 31, 2005. Video-on-demand product revenues, excluding software development revenues, decreased to $42.6 million for the fiscal year ended January 31, 2006
as compared to $86.9 million for the fiscal year ended January 31, 2005. Revenues from video-on-demand product for the fiscal year ended January 31, 2005 were increased by $1.1 million for the adjustment recorded in connection with the
final agreement with Comcast (See Note 11 to Financial Statements) concerning incentive common stock purchase warrants. The decrease in Broadband revenues reflects a decline in demand by U.S. cable operators, including a significant decline in
revenues from our largest U.S. customer and price decreases partially offset by increased revenues from the initial deployment of video-on-demand systems in Europe and the new middleware software revenues of $6.5 million from customer contracts
acquired from Liberate Technologies. This decrease was also partially offset by an increase in revenues from our Advertising products due to an increase in demand for digital advertising systems, reflecting cable operators replacement of the
analog technology with digital technology.

Broadcast product revenues were $9.2 million in the fiscal year ended January 31, 2006
compared to $13.7 million in the fiscal year ended January 31, 2005. The 33% decrease in Broadcast revenues during the fiscal year ended January 31, 2006 was primarily attributable to the delay in the introduction and initial customer
acceptance of the new products.

Services Revenues. Our services revenues consist of fees for installation, training, project
management, product maintenance and technical support, software development, and movie content services. Our services revenues increased 21% to $52.7 million in the year ended January 31, 2006 from $43.5 million in the year ended
January 31, 2005. This increase in service revenues primarily resulted from the annual renewals of product maintenance and technical support service contracts from our expanding installed base of products and $4.2 million of revenues from
ODGs video content services recorded since the acquisition of ODG in September 2005. Software development and professional services revenues from our wholly-owned subsidiary, Digital Video Arts, increased to $3.4 million in the fiscal year
ended January 31, 2006 from $3.0 million in the fiscal year ended January 31, 2005.

For the fiscal years ended January 31,
2006 and 2005, one customer accounted for more than 10% of our total revenues. This customer accounted for 25% and 48% of revenues in the fiscal years ended January 31, 2006 and 2005, respectively. Revenue from this customer was primarily in
the Broadband segment.

International products and services revenues accounted for approximately 40% and 22% of total revenues in the
fiscal years ended January 31, 2006 and 2005, respectively. Both U.S. and United Kingdom customers accounted for more than 10% of total revenue in fiscal 2006. The U.S. was the only country to account for more than 10% of total revenues in
fiscal 2005. Revenues from European customers increased from $16.7 million to $32.9 million in the fiscal years ended January 31, 2005 and January 31, 2006, respectively. The increase in European revenues was primarily attributable to U.K.
customers. The increase in revenues from the United Kingdom is primarily due to the expansion of the video-on-demand system deployments by United Kingdom cable operators, software revenues generated from our U.K. customer contracts recently acquired
from Liberate Technologies, and the service revenues from the video content services provided by On Demand Group since its acquisition.



35



---

Product Gross Profit. Costs of product revenues consist primarily of the cost of purchased
material components and subassemblies, labor and overhead relating to the final assembly and testing of complete systems and related expenses. Costs of product revenues decreased to $45.6 million, or a gross profit of 38% of related product revenue,
in the fiscal year ended January 31, 2006 as compared to $60.2 million, or a gross profit of 47% of related product revenue, in the fiscal year ended January 31, 2005. In the fiscal 2006, the decrease in the costs of product revenues
primarily reflects the decrease of the video-on-demand systems revenue. Product gross profit for the Broadband segment decreased from 49% of related revenues in fiscal 2005 to 43% of related revenues in fiscal 2006. The decrease in Broadband gross
profit percentages is primarily due to lower video-on-demand product revenues offset in part by an increase in software revenues from customer contracts recently acquired from Liberate Technologies. Product gross profit for the Broadcast segment was
down from 34% of related product revenues in fiscal year 2005 to 2% of related product revenues in fiscal 2006. The decrease in gross profit percentage is primarily due to lower revenues, higher discounts on certain Broadcast orders as a result of
competitive pressures and the additional cost of sales necessary to enhance the performance of certain systems.

Services Gross
Profit. Cost of services revenues consist primarily of labor, materials and overhead relating to the installation, training, product maintenance and technical support, software development, project management provided by us and costs associated
with providing video content services. Costs of services revenues increased 10% from $25.8 million or a gross profit of 41% of services revenue in the year ended January 31, 2005 to $28.3 million or a gross profit of 46% of services revenue in
the year ended January 31, 2006, primarily due to additional costs of services generated as a result of the acquisition of ODG in September 2005. The increase in services gross profit was primarily due higher revenue levels and a relatively
fixed cost base and the added margin generated from the On Demand Group revenues recognized since the acquisition in September 2005.

Research and Development. Research and development expenses consist primarily of the compensation of development personnel, depreciation of development and test equipment and an allocation of related facilities expenses. Research and
development expenses increased from $29.5 million, or 19% of total revenues, in the fiscal year ended January 31, 2005 to $34.5 million, or 27% of total revenues, in the fiscal year ended January 31, 2006 primarily due to the hiring of
additional development engineers to support new product initiatives ($3.8 million) and additional development costs incurred by ODG ($500,000) after its acquisition date.

Selling and Marketing. Selling and marketing expenses consist primarily of compensation expenses, including sales commissions, travel expenses and certain promotional expenses. Selling and marketing expenses
increased 3% from $18.1 million or 12% of total revenues, in the fiscal year ended January 31, 2005 to $18.7 million, or 15% of total revenues, in the fiscal year ended January 31, 2006. This increase is primarily due to increased
tradeshow and travel expenses related to increased direct sales efforts partially offset by reduced sales commissions on lower revenues.

General and Administrative. General and administrative expenses consist primarily of the compensation of executive, finance, human resource and administrative personnel, legal and accounting services and an allocation of related
facilities expenses. In the fiscal year ended January 31, 2006, general and administrative expenses of $14.3 million, or 11% of total revenues, increased from $10.3 million, or 7% of total revenues, in the fiscal year ended January 31,
2005 due to $1.1 million of higher accounting and consulting fees associated with the Companys acquisitions and investments in affiliates and compliance with Sarbanes-Oxley legislation, $1.0 million to further develop operations on a
world-wide basis and particularly in China, and $900,000 additional general and administrative expenses incurred by ODG after the acquisition date. During the fourth quarter of fiscal 2006, we reversed charges related to the retirement agreement for
our Chief Financial Officer due to the execution of a Management Transition Agreement which continues his employment through January 31, 2008 with no retirement benefits. The fiscal year 2006 general and administrative expenses differ from the
amount reported in our earnings release, issued March 14, 2006, by an additional $209,000 of interest expense recorded in connection with our patent infringement litigation accrual.

Amortization of Intangibles.Amortization of intangible assets was $2.2 million in the fiscal year ended January 31, 2006 and $1.3 million in
the fiscal year ended in January 31, 2005. This increase in amortization of intangibles is primarily due to the acquisitions of intangible assets acquired from Liberate Technologies Non-North American business in July 2005 and from the
step acquisition of ODG in September 2005.

Interest Income and Interest Expense. Interest income was $2.1 million in the fiscal
year ended January 31, 2006 and $1.0 million in the fiscal year ended January 31, 2005. In fiscal 2005, we recorded an $800,000 adjustment ($519,000 net of taxes) to reduce interest income to properly account for the amortization of market
premiums and discounts on acquired marketable securities.



36



---

Equity income (loss) in earnings of affiliates.Equity income in earning of affiliates was $39,000
in the fiscal year ended January 31, 2006 and equity loss in earnings of affiliates was $148,000 in the fiscal year-ended January 31, 2005. For fiscal 2006, the equity income in earnings of affiliates consisted of our proportionate
ownership share of the earnings of ODG until we purchased 100% of the company in September 2005. As part of the ODG acquisition, we also increased our ownership interest to 33.3% in Filmflex for which we recorded our proportionate ownership share of
its net loss since the acquisition date. For fiscal 2005, the equity loss in earnings of affiliates consisted of our proportionate ownership share of the net loss of ODG under the equity method of accounting.

Income Tax Expense (Benefit). Our effective tax rate was (19)% and 24% for fiscal years ended January 31, 2006 and 2005, respectively. For
the fiscal year ended January 31, 2006, we recorded a $2.9 million income tax benefit that is primarily attributable to operating losses generated during the current fiscal year that are expected to be carried back to recover prior year taxes
paid. At January 31, 2006, we provided a valuation allowance for the full amount of net deferred tax assets recorded in the United States due to the uncertainty of realization of those assets as a result of the current fiscal years
pre-tax losses and uncertainties related to our ability to generate pre-tax income for fiscal 2007 and thereafter. In addition, SeaChange maintains a valuation allowance for the full amount of certain foreign tax assets. We have experienced a
significant decline in product revenues since the fourth quarter of fiscal 2005, which was primarily attributable to a decline in video-on-demand systems revenues that subsequently resulted in lower gross margins and net losses. We will continue to
assess the need for the valuation allowance at each balance sheet date based on all available evidence. If we determine that we can generate sufficient future pre-tax income, some portion or all of the valuation allowance would be reversed and a
corresponding increase in net income would be recognized. Income tax expense of $3.1 million for fiscal year 2005 included a $2.1 million benefit primarily related to the implementation of a tax law change relating to the tax treatment of deferred
revenues which resulted in the realization of an associated deferred tax asset and a corresponding valuation allowance release as SeaChange began to follow the same method for both book and tax purposes for recognizing revenue for maintenance
service contracts. SeaChange had an effective income tax rate of 40% for the year ended January 31, 2005 before recording the adjustment discussed above.

Quarterly Results of Operations

The following table presents unaudited financial information for the quarterly periods in
the fiscal years ended January 31, 2006 and January 31, 2007. The results for any quarter are not necessarily indicative of future quarterly results, and we believe that period-to-period comparisons should not be relied upon as an
indication of future performance.



|                                    |  |                                          |        |   |                          |   |        |                             |  |   |                             |   |  |                           |        |   |                          |   |                             |   |  |                             |        |  |   |        |   |  |   |        |  
|----------------------------------- |  | ---------------------------------------- | ------ | - | ------------------------ | - | ------ | --------------------------- |  | - | --------------------------- | - |  | ------------------------- | ------ | - | ------------------------ | - | --------------------------- | - |  | --------------------------- | ------ |  | - | ------ | - |  | - | ------ | -
|                                    |  | Three months ended                       |       
|                                    |  | April 30,2005 As Restated                |        |   | July 31,2005 As Restated |   |        | October 31,2005 As Restated |  |   | January 31,2006 As Restated |   |  | April 30,2006 As Restated |        |   | July 31,2006 As Restated |   | October 31,2006 As Restated |   |  | January 31,2007 As Restated |       
|                                    |  | (in thousands, except per share amounts) |       
|Revenue                             |  | $                                        | 31,512 |   |                          | $ | 26,195 |                             |  | $ | 35,321                      |   |  | $                         | 33,236 |   |                          | $ | 33,241                      |   |  | $                           | 45,766 |  | $ | 42,254 |   |  | $ | 40,073 |  
|Gross profit                        |  |                                          | 13,526 |   |                          |   | 9,239  |                             |  |   | 14,716                      |   |  |                           | 14,913 |   |                          |   | 15,434                      |   |  |                             | 23,784 |  |   | 19,525 |   |  |   | 17,068 |  
|Operating expenses                  |  |                                          | 15,663 |   |                          |   | 16,872 |                             |  |   | 18,263                      |   |  |                           | 18,813 |   |                          |   | 21,485                      |   |  |                             | 22,777 |  |   | 21,820 |   |  |   | 22,075 |  
|Net (loss) income                   |  |                                          | (665   | ) |                          |   | (6,519 | )                           |  |   | (2,031                      | ) |  |                           | (2,984 | ) |                          |   | (4,329                      | ) |  |                             | 933    |  |   | (1,152 | ) |  |   | (3,689 | )
|Earnings (loss) per share - Basic   |  |                                          | (0.02  | ) |                          |   | (0.23  | )                           |  |   | (0.07                       | ) |  |                           | (0.11  | ) |                          |   | (0.15                       | ) |  |                             | 0.03   |  |   | (0.04  | ) |  |   | (0.13  | )
|Earnings (loss) per share - Diluted |  |                                          | (0.02  | ) |                          |   | (0.23  | )                           |  |   | (0.07                       | ) |  |                           | (0.11  | ) |                          |   | (0.15                       | ) |  |                             | 0.03   |  |   | (0.04  | ) |  |   | (0.13  | )

We have experienced significant variations in revenues, expenses and operating results from
quarter to quarter and such variations are likely to continue. A significant portion of our revenues have been generated from a limited number of customers, and it is difficult to predict the timing of future orders and shipments to these and other
customers. Customers can cancel or reschedule shipments, and development or production difficulties could delay shipments. During the fiscal 2007 quarterly periods outlined above, we experienced increases in our revenues compared to the quarterly
periods in fiscal 2006 primarily related to the increase in software development revenues in fiscal 2007 in connection with the VOD purchase agreement signed with Comcast in July of 2006, the increase in video-on-demand systems revenue related to
increased demand for our products from North American cable system operators and the full year impact of the ODG acquisition and Liberate middleware contracts in fiscal 2006.



37



---

We have also experienced significant variations in our quarterly product gross profit. Changes in pricing
policies, the product mix, the timing and significance of new product introductions and product enhancements, and fluctuations in the number of systems affects manufacturing efficiencies and, accordingly, gross profits. Quarterly services gross
profits have historically fluctuated significantly because installation and training service revenue varies by quarter while the related costs are relatively consistent by quarter. Gross profits for fiscal 2007 were higher than quarterly gross
profits for fiscal 2006 principally due to higher revenues for the reasons cited above and a greater mix of higher margin software development revenue. In addition, our gross profit for the quarter ended January 31, 2007 reflected the impact of
approximately $1.0 million of fiscal year 2007 sales discounts in connection with the 18 month extension of a middleware development contract.

During the quarterly periods outlined above, we generally experienced sequential increases in our operating expenses with the exception of the third quarter of fiscal 2007 when operating expenses decreased due to the start of the
reclassification to cost of goods sold of software development expenses related to the Comcast agreement. Operating expenses, also vary somewhat with the number, timing and significance of new product and product enhancement introductions by us and
our competitors, increased competition, the gain or loss of significant customers, the hiring of new personnel, the acquisition of businesses, and general economic conditions. Our selling and marketing costs fluctuate from quarter to quarter as a
result of commissions related to our revenues, large tradeshows that take place in the first and third quarter of the year and significant promotional costs that are incurred for new product introductions. All of the above factors are difficult for
us to forecast, and these or other factors may have a materially adverse effect on our business, financial condition and results of operations for one quarter or a series of quarters. Only a small portion of our expenses vary with revenues in the
short-term and there would likely be a material adverse effect on our operating results if future revenues are lower than expectations.

Based upon all of the forgoing, we believe that quarterly revenues and operating results are likely to vary significantly in the future and that period-to-period comparisons of our results of operations should not be relied upon as
indications of future performance.

Liquidity and Capital Resources

Historically, we have financed our operations and capital expenditures primarily with the proceeds from sales of our common stock and cash flows generated from operations. During fiscal 2007, cash and cash equivalents
increased $9.6 million from $21.6 million at January 31, 2006 to $31.2 million at January 31, 2007 largely due to cash provided by certain operating, investing, and financing activities partially offset by our net loss. Working capital
increased to $57.8 million at January 31, 2007 from $45.8 million at January 31, 2006.

Net cash provided by operating activities
was $488,000 for the fiscal year ended January 31, 2007 compared to net cash used in operating activities of $20.0 million for the fiscal year ended January 31, 2006. The net cash used for operating activities in the fiscal year ended
January 31, 2007 was the result of a net loss of $8.2 million and the $8.0 million cash payment made to C-Cor Incorporated (as successor to nCube Corp.) in settlement of the now resolved patent infringement litigation, which was offset by
the non-cash depreciation and amortization of intangible assets of $14.5 million, stock compensation expense of $3.5 million and the changes in certain operating assets and liabilities. Significant changes in operating assets and liabilities that
provided cash included an income tax refund that reduced income taxes receivable by $2.4 million, and an increase in deferred revenues of $1.6 million. The significant changes in assets and liabilities that used cash from operations included an
increase in inventories of $4.7 million, primarily due to inventory acquired and subsequently reclassified to fixed assets for use as research and development equipment, and a reduction in income taxes payable. The share-based compensation of
$3.5 million in fiscal 2007 increased from $43,000 in fiscal 2006 and $0.0 million in fiscal 2005 due to the adoption of SFAS 123R beginning February 1, 2006.

It is typical for us to experience fluctuations in our monthly operating results primarily due to the timing of receiving customer orders and the related
shipment of these customer orders. As a result of these monthly fluctuations, we may experience significant increases or decreases in our inventories as a result of the timing of the procurement of components for anticipated orders for both our
product segments and increases or decreases in our accounts receivable balances and customer deposits as a result of the timing of receiving customer orders during the period and of customer payments. We expect that the video-on-demand products
within the Broadband segment will continue to require a significant amount of cash to fund future product development and additional capital expenditures for engineering equipment, quality systems and customer services test systems to meet higher
forecasted revenue levels.

Net cash provided by investing activities was $5.8 million for the fiscal year ended January 31, 2007 and
net cash used in investing activities was $53.5 million for the fiscal year ended January 31, 2006. Investment activity for fiscal 2007 consisted primarily of $15.4 million net maturities and sales of marketable securities partially offset by
capital expenditures of $7.0 million and the $3.0 million contingent consideration cash payment made to the former shareholders of ODG.



38



---

Net cash provided by financing activities was $2.9 million for the fiscal year ended January 31,
2007 compared to $1.5 million for the fiscal year ended January 31, 2006. In fiscal 2007 and fiscal 2006, the cash provided by financing activities was comprised of proceeds from the issuance of common stock in connection with stock option
exercises and the employee stock purchase plan.

In the second quarter of fiscal 2007, we renewed our revolving line of credit with
Citizens Bank (a subsidiary of the Royal Bank of Scotland Group plc) through June, 2007, for the committed amount of $15.0 million. Loans made under this revolving line of credit bear interest at a rate per annum equal to the banks prime rate
which was 8.25% on January 31, 2007. Borrowings under this line of credit are collateralized by substantially all of our assets. The loan agreement requires that we provide Citizens Bank with certain periodic financial reports and comply with
certain financial ratios including a minimum level of earnings before interest, taxes and depreciation and amortization on a trailing twelve month basis, when amounts are outstanding under the loan agreement. As of January 31, 2007, we were not
in compliance with the financial covenants but obtained a waiver from the bank for the quarter ended January 31, 2007. There are currently no amounts outstanding under the revolving line of credit.

In the third quarter of fiscal 2006, we purchased 72.4% of the outstanding capital stock of the On Demand Group Limited (ODG), a company
incorporated under the laws of the United Kingdom. As a result of this purchase, we owned 100% of ODG at January 31, 2006. Under the terms of the purchase agreement, we acquired the outstanding shares in ODG we did not previously own in
exchange for approximately $14.0 million in cash consideration, including transaction costs of $500,000. The purchase agreement also provides for additional contingent consideration if ODG meets certain annual performance goals related to net income
over three measurement periods ending January 31, 2008. We may pay up to a maximum aggregate contingent consideration of $11.9 million (based on the exchange rate in effect at January 31, 2007), including up to 50% payable in shares of our
common stock, par value $0.01 per share, with the remainder payable in cash provided that the performance goals are met. The contingent consideration is comprised of three installments, each to be made annually, beginning with the year ending
January 31, 2006, for an annual baseline amount of $2.2 million, $2.3 million and $4.9 million, respectively (based on the exchange rate in effect at January 31, 2006, June 30, 2007 and January 31, 2007, respectively).
These amounts are subject to upward and downward adjustment based on the actual net income related performance of ODG, as clarified in the agreement, during these periods, provided that the aggregate maximum contingent consideration payable is the
sum of these baseline amounts plus a maximum of $2.6 million (based on the exchange rate in effect at January 31, 2007). The contingent consideration will be recorded as an additional cost of the purchase and recognized as goodwill if the
performance measures are met by ODG and it becomes payable. On January 31, 2006, the first earnout measurement period ended, and we recorded $2.8 million (USD equivalent) of additional purchase price as goodwill based upon ODGs net income
for the initial annual performance period ended January 31, 2006. In May 2006, the Company paid $3.0 million (USD equivalent at the current exchange rate) to satisfy this obligation. On June 30, 2006, SeaChange and the former stockholders
of ODG amended the original purchase agreement to provide for the acceleration of the second installment of contingent consideration (for the year ended January 31, 2007) in exchange for the issuance to the sellers of 341,360 shares of
SeaChanges common stock having a fair market value of $2.3 million as of the date of the amendment. Consequently, the Company recorded an additional $2.3 million of goodwill to reflect the accelerated second installment of contingent
consideration.

In the second quarter of fiscal 2006, we acquired substantially all of the assets of Liberate Technologies business
outside of North America. At the time of the transaction, Liberate Technologies was a leading provider of software for digital cable systems. Under the terms of the purchase agreement, we acquired certain customer contracts, patents and other
intellectual property, and assumed certain limited liabilities related to Liberates business outside of North America in exchange for approximately $23.7 million in cash consideration.

In the second quarter of fiscal 2006, we purchased for $8.9 million real property located at 50 Nagog Park Drive in Acton, Massachusetts. The building on
the property is approximately 120,000 square feet, and this site is our new corporate headquarters. All operations and personnel currently that were located at the facility in Maynard, Massachusetts were relocated to the new property in Acton,
Massachusetts in February 2006.

In the first quarter of fiscal 2006, we entered into a Stock Purchase Agreement with InSite One, Inc.
(InSite), an off-site medical imaging and data services company. As part of the agreement, we invested $2.0 million for 5.9 million shares of 8% cumulative convertible preferred stock of InSite representing approximately 11% of the
total capital stock of the InSite. The preferred shares are convertible to common stock based upon defined conversion factors subject to adjustment as defined in the agreement. In fiscal 2007, we converted a note receivable of $407,000 related to an
InSite One system sale to equity.



39



---

In January 2005, we executed a Secured Loan Agreement with Casa Systems, Inc. (Casa), a
Massachusetts development stage company that specializes in video-on-demand products within the telecommunications and television markets. The original total loan commitment was $1.9 million and $750,000 was drawn at the end of fiscal year 2005.
During the first quarter of fiscal 2006, we increased the total loan commitment to $2.4 million, and Casa drew down the remaining $1.7 million.

In the second quarter of fiscal 2006, we invested $8.2 million in convertible preferred stock, which may convert to a 19.8% ownership interest, in Casa Systems, Inc. (Casa), a Massachusetts development stage company that
specializes in video-on-demand products within the telecommunications and television markets. A portion of the purchase price was satisfied by our surrender and cancellation of the $2.5 million in principal plus accrued interest outstanding pursuant
to the Secured Loan Agreement with Casa. The remainder of the purchase price was paid in cash. The investment was made for shares of Casas convertible preferred stock, convertible at our option into shares of Casas common stock on a
one-to-one basis. At the time of the investment, we also entered into agreements with Casa, its stockholders and its optionholders which grant us the right of first refusal on the issuance of additional shares of Casa securities or transfers of
stock or options by holders. In addition, we had a call option exercisable until January 31, 2007 to purchase all of the outstanding stock and options not owned by us for an aggregate price of $92 million. The Company did not exercise this
option.

In fiscal 2005, SeaChange acquired all of the outstanding stock of ZQ Interactive, Ltd., a company incorporated in the British
Virgin Islands with its principal office in Shanghai, China. According to the terms of the purchase agreement, $1.0 million was paid to the sellers at the signing of the purchase agreement and the remaining $1.0 million was to be paid to the sellers
in two equal annual installments of $500,000 on the first and second anniversary dates of the signing of the purchase agreement. The final installment of $500,000 was paid in July 2006.

The following table reflects our current and contingent contractual obligations to make potential future payments as of January 31, 2007 (in
thousands):



|                                  |  |                       |        |                   |   |                   |  |                    |       |                     |   |     |  |  
|--------------------------------- |  | --------------------- | ------ | ----------------- | - | ----------------- |  | ------------------ | ----- | ------------------- | - | --- |  | -
|                                  |  | Payment due by period
|($000s)                          |  | Total                 |        | Less thanone year |   | One tothree years |  | Three tofive years |       | More thanFive years
|Purchase obligations              |  | $                     | 6,486  |                   | $ | 6,486             |  |                    |      |                     |   |    |  | 
|Acquisition commitments           |  |                       | 6,800  |                   |   | 6,800             |  |                    |      |                     |   |    |  | 
|Studio content minimum guarantees |  |                       | 3,747  |                   |   | 960               |  | $                  | 2,568 |                     | $ | 219 |  | 
|Non-cancelable lease obligations  |  |                       | 2,218  |                   |   | 1,407             |  |                    | 779   |                     |   | 32  |  | 
|                                  |  |                       |        |                   |   |                   |  |                    |       |                     |   |     |  |  
|Total                             |  | $                     | 19,251 |                   | $ | 15,653            |  | $                  | 3,347 |                     | $ | 251 |  | 
|                                  |  |                       |        |                   |   |                   |  |                    |       |                     |   |     |  |  

The purchase obligations and studio content minimum guarantees include open, non-cancelable
purchase commitments from our suppliers. The acquisition commitments primarily include estimated maximum additional contingent consideration obligations in the event ODG achieves specified annual performance thresholds in the future.

We believe that existing funds combined with available borrowings under the revolving line of credit and cash provided by future operating activities are
adequate to satisfy our working capital, potential acquisitions and capital expenditure requirements and other contractual obligations for the foreseeable future, including at least the next 24 months.

Effects of Inflation

Our management believes that
financial results have not been significantly impacted by inflation and price changes.

New Accounting Pronouncements

In February 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments
 an amendment of FASB Statements No. 133 and 140 (SFAS 155). SFAS 155 permits a fair value re-measurement for any hybrid financial instrument that contains an embedded derivative that would otherwise require
bifurcation. This accounting standard is effective as of the beginning of fiscal years beginning after September 15, 2006. The effect of adopting SFAS 155 on our financial position and results of operations will be immaterial.



40



---

In March 2006, the FASB issued the SFAS No. 156, Accounting for Servicing of Financial Assets,
an amendment of FASB Statements No. 140 (SFAS 156). SFAS 156 requires that servicing assets and servicing liabilities be recognized at fair value, if practicable, when we enter into a servicing agreement and allows two
alternatives, the amortization and fair value measurement methods, as subsequent measurement methods. This accounting standard is effective for all new transactions occurring as of the beginning of fiscal years beginning after September 15,
2006. The effect of adopting SFAS 156 on our financial position and results of operations will be immaterial.

In June 2006, the FASB
issued FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109. This interpretation clarifies the accounting for uncertainty in income taxes
recognized in an enterprises financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. The interpretation prescribes a recognition threshold and measurement attribute for a tax position taken
or expected to be taken in a tax return and also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. The provisions of FIN 48 are effective for fiscal years
beginning after December 15, 2006. The Company will adopt FIN 48 as of February 1, 2007, as required. The cumulative effect of adopting FIN 48 will be recorded as an adjustment to opening retained earnings and other accounts as
applicable. We are currently evaluating the effect of FIN 48 on our results of operations or financial position.

In September 2006, the
FASB issued SFAS No. 157, Fair Value Measurement (SFAS 157). SFAS 157 defines fair value, establishes a framework for measuring fair value using generally accepted accounting principles, and expands disclosures about
fair value measurements. This Statement does not require any new fair value measurements. SFAS 157 is effective for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. The Company does not expect the
adoption of SFAS 157 to have a material impact on its financial statements.

In June 2006, the FASB issued EITF 06-2. A
sabbatical leave is a benefit provided to employees whereby the employee is entitled to time off with pay, over and above routine vacation time, after working for a specified period of time. The Company offers an additional twenty days of sabbatical
leave to U.S.-based employees upon completion of eight years of service. EITF 06-2 concluded that an employees right to a compensated absence under a sabbatical or similar benefit arrangement does accumulate pursuant to FASB Statement
No. 43, Accounting for Compensated Absencesand therefore, a liability should be accrued over the service period in which employees earn the right to sabbatical leave. EITF No. 06-2 requires companies to accrue the cost of such
compensated absences over the requisite service period. The Task Force allows the use of one of two specified methodologies for adopting the change in accounting principle: i) a cumulative-effect adjustment to retained earnings at the beginning of
the year of adoption; or ii) retrospective application to all prior periods. The Company will adopt EITF 06-2 in the first quarter of fiscal 2008 in its restated Form 10-Q/A for the period ended April 30, 2007 to be filed subsequent to filing
the Form 10-K/A. The Company recorded an adjustment to the beginning balance of retained earnings resulting in an additional liability of $769,000 and a corresponding increase in the accumulated deficit of $769,000 as of February 1, 2007 as
allowed by the transition provision. The impact of this adoption does not include any net tax effects as the Companys deferred tax assets are fully reserved against due to the uncertainties related to the Companys ability to generate
sufficient pre-tax income for fiscal 2008 and the inability to carry back fiscal 2008 tax losses to prior years because the Company exhausted its US tax benefit carry back potential in fiscal 2007 (see Note 10).

In September 2006, the SEC released SAB 108. SAB 108 was issued in order to eliminate the diversity of practice surrounding how public companies quantify
financial statement misstatements. Traditionally, there have been two widely-recognized methods for quantifying the effects of financial statement misstatements: the roll-over method and the iron curtain method. The roll-over
method focuses primarily on the impact of a misstatement on the income statement, including the reversing effect of prior year misstatements, but its use can lead to the accumulation of misstatements in the balance sheet. The iron curtain method
focuses primarily on the effect of correcting the period-end balance sheet with less emphasis on the reversing effects of prior year errors on the income statement. The Company previously used the roll-over method for quantifying identified
financial statement misstatements.

In SAB 108, the SEC staff established an approach that requires quantification of financial statement
misstatements based on the effect of the misstatements on each of the Companys financial statements and the related financial statement disclosures. This model is commonly referred to as a dual approach because it requires
quantification of errors under both the iron curtain and the roll-over methods.

SAB 108 permits public companies to initially apply its
provisions either by (i) restating prior financial statements as if the dual approach had always been used or (ii) recording the cumulative effect of initially applying the dual approach as adjustments to the
carrying values of assets and liabilities as of the beginning of the year of adoption, February 1, 2006 for the Company, with an offsetting adjustment recorded to the opening balance of retained earnings. Due to the discovery of an error after
the adoption of SAB 108, the Company is required to restate prior year financial statements using retrospective application of SAB 108, which is reflected in this Form 10-K/A.



41



---

The Company identified three errors, quantified them under the dual approach method and concluded that
the correction of these errors through the Consolidated Statement of Operations would be material to the fiscal year ended January 31, 2007 in the aggregate. Accordingly the Company has determined to restate the consolidated financial
statements for the fiscal years ended January 31, 2007, 2006 and 2005, even though the errors are not material to the Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Cash Flows, or Consolidated
Statement of Stockholders Equity and Comprehensive Income (Loss) for the fiscal years ended January 31, 2006 and 2005. The Company recorded a decrease to accumulated deficit of $31,000 as of February 1, 2004 to restate its
Consolidated Balance Sheet and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) as of and for the fiscal year ended January 31, 2005. The Company also recorded an increase to net loss of $63,000, a reduction
to net loss of $118,000 and a reduction to net income of $72,000 to restate its Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) and Consolidated
Statement of Cash Flows for the fiscal years ended January 31, 2007, 2006 and 2005, respectively.

In February 2007, the FASB issued
SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159). SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value. The
objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting
provisions. SFAS 159 is effective for financial statements issued for fiscal years beginning after November 15, 2007. We are currently evaluating the impact of adopting SFAS 159 on our financial statements.



|ITEM 7A. | Quantitative and Qualitative Disclosures about Market Risk
|-------- | ----------------------------------------------------------

We face exposure to financial market risks, including adverse movements in foreign currency exchange rates and changes in interest rates. These exposures may change over time as business practices evolve and could have a material adverse
impact on our financial results. Our primary exposure has historically been associated with product sales arrangements denominated in the local currency where the functional currency of the foreign subsidiary is the U.S. dollar (as most of our
revenues are in U.S. dollars) and operating expenses in Europe and Asia. In light of the higher proportion of our international businesses due, in part, to the recent acquisitions of European-based business from Liberate Technologies and ODG, we
expect the risk of any adverse movements in foreign currency exchange rates to have a greater impact on our operating results in the future. Historically, we have not hedged specific currency exposures as gains and losses on foreign currency
transactions have not been material to date. At January 31, 2006 and January 31, 2007, we had $0 outstanding related to variable rate U.S. dollar denominated debt. As there were no amounts outstanding at January 31, 2006 and 2007
related to variable rate debt, there was no interest rate exposure.

The carrying amounts reflected in the consolidated balance sheet of
cash and cash equivalents, short-term marketable securities, trade receivables and trade payables approximate fair value at January 31, 2007 due to the short maturities of these instruments. We maintain investment portfolio holdings of various
issuers, types, and maturities. Our cash and marketable securities include cash equivalents, which we consider to be investments purchased with original maturities of three months or less. Given the short maturities and investment grade quality of
the portfolio holdings at January 31, 2007, a sharp rise in interest rates should not have a material adverse impact on the fair value of our investment portfolio. Additionally, our long term marketable investments, which are carried at the
lower of cost or market, have fixed interest rates, and therefore are not subject to any interest rate exposure. As a result, we do not currently hedge these market risk exposures. At January 31, 2007, we had $11.2 million in short-term
marketable securities and $12.9 million in long-term marketable securities.



|ITEM 8. | Financial Statements and Supplementary Data
|------- | -------------------------------------------

The
Companys Financial Statements and Schedules, together with the independent registered public accounting firm reports thereon, appear at pages 55 through 90 of this Form 10-K/A. The supplementary financial information required by Item 302
of Regulation S-K is included in this Annual Report under Item 7.



|ITEM 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|------- | ------------------------------------------------------------------------------------

On October 12, 2006, PricewaterhouseCoopers LLP was dismissed as the independent registered public accounting firm of the Company. The dismissal
of PricewaterhouseCoopers LLP was approved by the Companys Audit Committee.

The reports of PricewaterhouseCoopers LLP on the
Companys financial statements as of and for the fiscal years ended January 31, 2005 and 2006 did not contain an adverse opinion or a disclaimer of opinion, and were not qualified or modified as to uncertainty, audit scope or
accounting principle.



42



---

During the Companys fiscal years ended January 31, 2005 and 2006 and through
October 12, 2006 there were no disagreements with PricewaterhouseCoopers LLP on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedure, which, if not resolved to the satisfaction of
PricewaterhouseCoopers LLP, would have caused them to make reference to the subject matter of the disagreement in connection with their reports on the financial statements for such years. During the Companys fiscal years ended
January 31, 2005 and 2006 and through October 12, 2006 there were no reportable events as defined in Item 304(a)(1)(v) of Regulation S-K.

Effective as of October 17, 2006, the Companys Audit Committee engaged Grant Thornton LLP as its new independent registered public accounting firm to audit the Companys financial
statements for the Companys fiscal year ending January 31, 2007. The decision to engage Grant Thornton LLP as the Companys independent registered public accounting firm was the result of a competitive selection
process.

Prior to the engagement of Grant Thornton LLP, neither the Company nor anyone on behalf of the Company consulted with
Grant Thornton LLP during the Companys fiscal years ended January 31, 2005 and 2006 and through October 17, 2006, in any manner regarding: (A) either the application of accounting principles to a specified
transaction, either completed or proposed, or the type of audit opinion that might be rendered on the Companys financial statements, and neither was a written report provided to the Company nor was oral advice provided that
Grant Thornton LLP concluded was an important factor considered by the Company in reaching a decision as to the accounting, auditing, or financial reporting issue, or (B) the subject of either a disagreement or a reportable event, as
defined in Item 304(a)(1)(iv) and (v), respectively, of Regulation S-K.



|ITEM 9A. | Controls and Procedures
|-------- | -----------------------

(A) Evaluation of Disclosure Controls
and Procedures (Restated)

The Company maintains disclosure controls and procedures that are designed to ensure that information
required to be disclosed in the Companys filings with the SEC is recorded, processed, summarized and reported within the time period specified in the SECs rules and forms, and that such information is accumulated and communicated to
management, including the Companys Chief Executive Officer (CEO) and Chief Financial Officer (CFO), as appropriate, to allow timely decisions regarding required disclosure based on the definition of disclosure
controls and procedures as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the Exchange Act). In designing and evaluating disclosure controls and procedures, the Company has
recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply judgment in evaluating the cost-benefit
relationship of possible controls and procedures.

In connection with the restatement of its financial statements related to accounting for
the Companys sabbatical benefit, the Company reevaluated its disclosure controls and procedures. The evaluation was performed under the supervision and with the participation of Company management, including William C. Styslinger, III our
Chief Executive Officer (CEO), and Kevin M. Bisson, our Chief Financial Officer (CFO), to assess the effectiveness of the design and operation of its disclosure controls and procedures (as defined under the Exchange Act). Based on that evaluation,
the Companys management, including its CEO and CFO, concluded that the Companys disclosure controls and procedures were not effective as of January 31, 2007 because of a material weakness in its internal controls over financial
reporting.

(B) Report of Management on Internal Control over Financial Reporting (Restated)

Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control system was
designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.

Our internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in
reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with
generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors, and (iii) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.

Because of inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.



43



---

Our management assessed the effectiveness of our internal control over financial reporting as of January 31, 2007
and determined that our internal controls over financial reporting were not effective. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal
ControlIntegrated Framework.

After the Company filed its Original Form 10-K for the year ended January 31, 2007, the
Company identified an error in the Companys previously issued consolidated financial statements and concluded that the financial statements included in the Original Form 10-K should be restated, as discussed in Note 1 to the consolidated
financial statements included elsewhere in this Annual Report on Form 10-K/A.

The Company determined that this error resulted from a
material weakness in the operating effectiveness of the Companys internal controls over financial reporting relative to its accounting for its sabbatical benefit. As a result, the Company has restated its original assessment of the
effectiveness of internal controls over financial reporting relative to its accounting for its sabbatical benefit in this Annual Report on Form 10-K/A. The Company did not have the appropriate procedures and documentation in place to properly
evaluate its liability to its employees under the sabbatical benefit. As a result, the Company did not record an accrual for the vested and unused sabbatical benefit as required by SFAS 43.

The certifications of our principal executive officer and principal financial officer required in accordance with Rule 13a-14(a) under the
Exchange Act are attached as exhibits to this Annual Report on Form 10-K/A. The disclosures set forth in this Item 9A contain information concerning the evaluation of our disclosure controls and procedures, and changes in our internal
control over financial reporting, referred to in paragraph 4 of those certifications. Those certifications should be read in conjunction with this Item 9A for a more complete understanding of the matters covered by the
certifications.

Our managements assessment of the effectiveness of the Companys internal control over financial reporting as of
January 31, 2007 has been audited by Grant Thornton LLP, an independent registered public accounting firm, as stated in their report which appears herein on Form 10-K/A.

(C) Changes in Internal Control over Financial Reporting (Restated)

For the fiscal year ended
January 31, 2007, the Company did not make any material changes to internal controls over financial reporting.

Remediation of Material Weakness

The Company expects to implement additional changes to its infrastructure and related processes that it believes will strengthen
its internal control over financial reporting. These include:



| |  |  | Increased review and timely identification of new accounting pronouncements;
| | - |  | ----------------------------------------------------------------------------



| |  |  | Ongoing implementation of control enhancements to improve the timeliness and accuracy of transaction reporting for employee benefits.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------

The Company expects to test the effectiveness of the changes described above during fiscal 2008, and will design and implement additional changes to
remediate the material weakness which existed as of January 31, 2007.

The Company is currently implementing enhanced controls
intended to address the material weakness in its internal control over financial reporting and to remedy the ineffectiveness of its disclosure controls and procedures. The changes in the Companys internal control over financial reporting are
expected to remediate the material weakness and certain of these remedial measures will require some time to be fully implemented or to take full effect. While this implementation phase is underway, we are continuing to rely on extensive manual
procedures.

The Company is designing its internal controls over financial reporting to provide reasonable assurances of achieving these
objectives. For the reasons described above, the Company has concluded that its internal controls over financial reporting did not provide such reasonable assurances as of January 31, 2007. The Company also believes that a control system
addressing internal control over financial reporting, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must
include an assessment of the costs and related risks associated with the control and the purpose for which it was intended. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all
control issues including instances of fraud, if any, have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and breakdowns can occur because of simple errors or mistakes. Additionally,
controls can be circumvented by the individual acts of some person, by collusion of two or more people, or by management override of the controls. The design of any system of controls also is based in part upon certain assumptions about the
likelihood of future events, and there can be no assurance that any design will succeed in achieving its



44



---

stated goals under all potential future conditions. Over time, the Companys internal control systems, as it develops them, may become inadequate
because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected
and could be material and require a restatement of our financial statements. There were no changes during the fiscal year ended January 31, 2007 in the Companys internal controls over financial reporting which have materially affected, or
are reasonably likely to materially affect, our internal controls over financial reporting.

(D) Audit Report of the Registered Public Accounting Firm



45



---

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and

Stockholders of SeaChange International, Inc.

We have audited
managements assessment, included in ITEM 9A. Controls and Procedures- Report of Management on Internal Control Over Financial Reporting (Restated), that SeaChange International, Inc. and subsidiaries (a Delaware Corporation) (collectively
the Company) did not maintain effective internal control over financial reporting as of January 31, 2007, because of the effect of the material weakness identified in managements assessment based on the criteria established
inInternal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Companys management is responsible for maintaining effective internal control over
financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the Companys
internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included
obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we
considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.

A companys internal control over
financial reporting is a process designed by, or under the supervision of, the companys principal executive and principal financial officers, or persons performing similar functions, and effected by the companys board of directors,
management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A
companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the
assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of
the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial
reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance
with the policies or procedures may deteriorate.

A material weakness is a significant deficiency, or combination of significant deficiencies, that results
in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected. The following material weakness has been identified and included in managements assessment. As of
January 31, 2007, the Company did not maintain effective controls related to its sabbatical benefit. The Company did not have the appropriate procedures and documentation in place to properly evaluate its liability to its employees under the
sabbatical benefit. As a result, the Company did not record an accrual for the vested and unused sabbatical as required by Statement of Financial Accounting Standards (SFAS) No. 43, Accounting for Compensated Absences.

This material weakness resulted in a material error and the related restatement of the consolidated financial statements of the Company as of and for the year ended
January 31, 2007. This material weakness was considered in determining the nature, timing, and extent of audit tests applied in our audit of the consolidated financial statements as of and for the year ended January 31, 2007, of the
Company and this report does not affect our report dated April 13, 2007 (except for Notes 1 and 11 and Schedule II, as to which the date is October 19, 2007), which expressed an unqualified opinion on those financial statements.

In our opinion, managements assessment that the Company did not maintain effective internal control over financial reporting as of January 31,
2007, is fairly stated, in all material respects, based on the criteria established inInternal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also in our
opinion, because of the effect of the material weakness described above on the achievement of the objectives of the control criteria, the Company has not maintained effective internal control over financial reporting as of January 31, 2007,
based on the criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).



46



---

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States),
the consolidated balance sheet of SeaChange International, Inc. and subsidiaries as of January 31, 2007 and the related consolidated statements of operations, changes in stockholders equity and comprehensive income (loss), and cash flows
for the year ended January 31, 2007 and our report dated April 13, 2007, except for Notes 1 and 11 and Schedule II, as to which the date is October 19, 2007, expressed an unqualified opinion on those financial,



|                                                                                                                                                   
|---------------------------------------------------------------------------------------------------------------------------------------------------
|/s/ GRANT THORNTON LLP                                                                                                                             
|Boston Massachusetts                                                                                                                               
|April 13, 2007 (except for the effects of the restatement as discussed in Notes 1 and 11 and Schedule II, as to which the date is October 19, 2007)



47



---

|ITEM 9B. | Other Information
|-------- | -----------------

None.

PART III



|ITEM 10. | Directors, Executive Officers and Corporate Governance of the Registrant
|-------- | ------------------------------------------------------------------------

Information concerning the directors of SeaChange is hereby incorporated by reference from the information contained under the heading Election of Directors in SeaChanges definitive proxy statement
related to SeaChanges Annual Meeting of Stockholders to be held on or about July 18, 2007 which will be filed with the Commission within 120 days after the close of the fiscal year (the Definitive Proxy Statement).

Certain information concerning directors and executive officers of SeaChange is hereby incorporated by reference to the information contained under
the headings Occupations of Directors and Executive Officers, and Section 16(a) Beneficial Ownership Reporting Compliance, Availability of Corporate Governance Documents and Audit Committee in our
Definitive Proxy Statement.



|ITEM 11. | Executive Compensation
|-------- | ----------------------

Information concerning
executive compensation is hereby incorporated by reference to the information contained under the headings Compensation and Other Information Concerning Directors and Officers, Compensation of Directors, Compensation
and Option Committee Report, Compensation Committee Interlocks and Insider Participation and Options and Stock Plans in the Definitive Proxy Statement.



|ITEM 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------

Information concerning security ownership of certain beneficial owners and management is hereby incorporated by reference to the information contained
under the headings Securities Ownership of Certain Beneficial Owners and Management and Equity Compensation Plan Information in the Definitive Proxy Statement.



|ITEM 13. | Certain Relationships and Related Transactions, and Director Independence
|-------- | -------------------------------------------------------------------------

Information concerning certain relationships and related transactions is hereby incorporated by reference to the information contained under the heading Certain Relationships and Related Transactions and
Determination of Director Independence in the Definitive Proxy Statement.



|ITEM 14. | Principal Accountant Fees and Services
|-------- | --------------------------------------

Information
concerning Principal accountant fees and services is hereby incorporated by reference to the information contained under the heading Ratification of Appointment of Independent Registered Public Accounting Firm in the Definitive Proxy
Statement.



48



---

PART IV



|ITEM 15. | Exhibits and Financial Statement Schedules.
|-------- | -------------------------------------------

(a)(1) INDEX TO THE
CONSOLIDATED FINANCIAL STATEMENTS

The following Consolidated Financial Statements of the Registrant are filed as part of this Annual
Report on Form 10-K/A:



|                                                                                                                                                                    |  |      
|------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----
|                                                                                                                                                                    |  | Page 
|Reports of Independent Registered Public Accounting Firms                                                                                                           |  | 54-55
|Consolidated Balance Sheet as of January 31, 2007 (Restated) and 2006 (Restated)                                                                                    |  | 56   
|Consolidated Statement of Operations for the years ended January 31, 2007 (Restated), 2006 (Restated) and 2005 (Restated)                                           |  | 57   
|Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) for the years ended January 31, 2007 (Restated), 2006 (Restated) and 2005 (Restated) |  | 58   
|Consolidated Statement of Cash Flows for the years ended January 31, 2007 (Restated), 2006 (Restated) and 2005 (Restated)                                           |  | 59   
|Notes to Consolidated Financial Statements (Restated)                                                                                                               |  | 60   

(a)(2) INDEX TO FINANCIAL STATEMENT SCHEDULE

The following Financial Statement Schedule of the Registrant is filed as part of this report:



|                                                                        |  |     
|----------------------------------------------------------------------- |  | ----
|                                                                        |  | Page
|Schedule II - Valuation and Qualifying Accounts and Reserves (Restated) |  | 94  

Schedules not listed above have been omitted because the information requested to be set forth
therein is not applicable or is shown in the accompanying consolidated financial statements or notes thereto.

(a)(3) INDEX TO EXHIBITS

See attached Exhibit Index of this Annual Report on Form 10-K/A.

(b) EXHIBITS

The Company hereby files as part of this Form 10-K/A the Exhibits listed in Item 15
(a) (3) above. Exhibits which are incorporated herein by reference can be inspected and copied at the public reference facilities maintained by the Securities and Exchange Commission (the Commission), 450 Fifth Street, Room
1024, N.W., Washington, D.C. 20549. Copies of such material can also be obtained from the Public Reference Section of the Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.

(c) FINANCIAL STATEMENT SCHEDULES

The Company hereby
files as part of this Form 10-K/A the consolidated financial statements schedule listed in Item 15 (a) (2) above, which is attached hereto.



49



---

SIGNATURES

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

Dated: October 19, 2007

SEACHANGE INTERNATIONAL, INC.By:

/s/ William C. Styslinger, IIIWilliam C. Styslinger, IIIPresident, Chief Executive Officer,Chairman of the Board and Director


POWER OF ATTORNEY AND SIGNATURES

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints William C. Styslinger, III and Kevin M. Bisson,
jointly and severally, his attorney-in-fact, each with the power of substitution, for him in any and all capacities, to sign any amendments to this Report on Form 10-K/A and to file same, with exhibits thereto and other documents in connection
therewith, with the Securities and Exchange Commission, hereby ratifying and confirming all that each of said attorneys-in-fact, or his substitute or substitutes, may do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.



|                                                          |  |                                                                                                                                                 |  |                 
|--------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------
|Signature                                                 |  | Title(s)                                                                                                                                        |  | Date            
|                                                          |  |                                                                                                                                                
|/s/ WILLIAM C. STYSLINGER, III William C. Styslinger, III |  | President, Chief Executive Officer,Chairman of the Board and Director (Principal Executive Officer)                                             |  | October 19, 2007
|                                                          |  |                                                                                                                                                
|/s/ KEVIN M. BISSON Kevin M. Bisson                       |  | Chief Financial Officer, Senior VicePresident, Finance and Administration, Treasurer and Secretary (Principal Financial and Accounting Officer) |  | October 19, 2007
|                                                          |  |                                                                                                                                                
|/s/ MARTIN R. HOFFMANN Martin R. Hoffmann                 |  | Director                                                                                                                                        |  | October 19, 2007
|                                                          |  |                                                                                                                                                
|/s/ CARMINE VONA Carmine Vona                             |  | Director                                                                                                                                        |  | October 19, 2007
|                                                          |  |                                                                                                                                                
|/s/ THOMAS F. OLSON Thomas F. Olson                       |  | Director                                                                                                                                        |  | October 19, 2007
|                                                          |  |                                                                                                                                                
|/s/ MARY PALERMO COTTON Mary Palermo Cotton               |  | Director                                                                                                                                        |  | October 19, 2007



50



---

EXHIBIT INDEX



|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                      
|            | 
|2.1         |  | Agreement for the Purchase and Sale of Share Capital of The ON Demand Group Limited, dated as of September 23, 2005, by and among the Company, Anthony Kelly, Andrew Birchall and the other
parties set forth on the signature pages thereto (filed as Exhibit 2.1 to the Companys Current Report on Form 8-K previously filed September 29, 2005 with the Commission (File No. 000-21393) and incorporated herein by
reference).               
|            | 
|2.2         |  | Variation Agreement, dated as of June 30, 2006, by and among the Company, Anthony Kelly, Andrew Birchall and the others set forth on the signature pages thereto, to that certain Agreement for
the Sale and Purchase of Share Capital of On Demand Group Limited (filed as Exhibit 2.1 to the Companys Current Report on Form 8-K previously filed July 6, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).
|            | 
|3.1         |  | Amended and Restated Certificate of Incorporation of the Company (filed as Exhibit 3.3 to the Companys Registration Statement on Form S-1 previously filed on November 4, 1996 with the
Commission (File No. 333-12233) and incorporated herein by reference).                                                                                                                                                                                  
|            | 
|3.2         |  | Certificate of Amendment, filed May 25, 2000 with the Secretary of State in the State of Delaware, to the Amended and Restated Certificate of Incorporation of the Company (filed as Exhibit 4.1
to the Companys Quarterly Report on 10-Q previously filed on December 15, 2000 with the Commission (Filed No. 000-21393) and incorporated herein by reference).                                                                                
|            | 
|3.3         |  | Amended and Restated By-laws of the Company (filed as Exhibit 3.5 to the Companys Registration Statement on Form S-1 previously filed on November 4, 1996 with the Commission (File No.
333-12233) and incorporated herein by reference).                                                                                                                                                                                                       
|            | 
|4.1         |  | Specimen certificate representing the Common Stock (filed as Exhibit 4.1 to the Companys Registration Statement on Form S-1 previously filed on November 4, 1996 with the Commission (File
No. 333-12233) and incorporated herein by reference).                                                                                                                                                                                                
|            | 
|4.2         |  | Amended and Restated Certificate of Incorporation of the Company (filed as Exhibit 3.3 to the Companys Registration Statement on Form S-1 previously filed on November 4, 1996 with the
Commission (File No. 333-12233) and incorporated herein by reference).                                                                                                                                                                                  
|            | 
|4.3         |  | Certificate of Amendment, filed May 25, 2000 with the Secretary of State in the State of Delaware, to the Amended and Restated Certificate of Incorporation of the Company (filed as Exhibit 4.2
to the Companys registration statement on Form S-3 previously filed on December 6, 2000 with the Commission (Filed No. 333-51386) and incorporated herein by reference).                                                                       
|            | 
|10.1        |  | 2005 Equity Compensation and Incentive Plan (filed as Appendix A to the Companys Proxy Statement on Schedule 14A previously filed May 27, 2005 with the Commission (File No. 000-21393) and
incorporated herein by reference).                                                                                                                                                                                                                  
|            | 
|10.2        |  | Form of Restricted Stock Unit Agreement pursuant to the Companys 2005 Equity Compensation and Incentive Plan (filed as Exhibit 10.1 to the Companys Current Report on Form 8-K
previously filed December 14, 2005 with the Commission (File No. 000-21393) and incorporated herein by reference).                                                                                                                                              
|            | 
|10.3        |  | Form of Incentive Stock Option Agreement pursuant to the Companys 2005 Equity Compensation and Incentive Plan (filed as Exhibit 10.3 to the Companys Annual Report on Form 10-K
previously filed on April 17, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).                                                                                                                                             
|            | 
|10.4        |  | Form of Non-Qualified Stock Option Agreement pursuant to the Companys 2005 Equity Compensation and Incentive Plan (filed as Exhibit 10.4 to the Companys Annual Report on Form 10-K
previously filed on April 17, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).                                                                                                                                         
|            | 
|10.5        |  | Amended and Restated 1995 Stock Option Plan (filed as Annex B to the Companys Proxy Statement on Form 14a previously filed on May 31, 2001 with the Commission (File No. 000-21393) and
incorporated herein by reference).                                                                                                                                                                                                                      
|            | 
|10.6        |  | Form of Incentive Stock Option Agreement pursuant to SeaChanges Amended and Restated 1995 Stock Option Plan (filed as Exhibit 99.1 to the Companys Current Report on Form 8-K filed on
October 6, 2004 with the Commission (File No. 000-21393) and incorporated herein by reference).                                                                                                                                                         
|            | 
|10.7        |  | Form of Non-Qualified Stock Option Agreement pursuant to SeaChanges Amended and Restated 1995 Stock Option Plan (filed as Exhibit 99.2 to the Companys Current Report on Form 8-K
filed on October 6, 2004 with the Commission (File No. 000-21393) and incorporated herein by reference).                                                                                                                                                     
|            | 
|10.8        |  | Form of Lockup Agreement (filed as Exhibit 10.1 to the Companys Current Report on Form 8-K previously filed February 1, 2006 with the Commission (File No. 000-21393) and incorporated
herein by reference).                                                                                                                                                                                                                                    
|            | 
|10.9        |  | 1996 Non-Employee Director Stock Option Plan (filed as Exhibit 10.2 to the Companys Registration Statement on Form S-1 previously filed on November 4, 1996 with the Commission (File No.
333-12233) and incorporated herein by reference).                                                                                                                                                                                                     



51



---

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                       
|            | 
|10.10       |  | Third Amended and Restated 1996 Employee Stock Purchase Plan of the Company (filed as Appendix A to the Companys Definitive Proxy Statement filed on Schedule 14A previously filed on May
24, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).                                                                                                                                                               
|            | 
|10.11       |  | Loan and Security Agreement, dated as of October 22, 2001, by and between Citizens Bank of Massachusetts and the Company (filed as Exhibit 10.1 to the Companys Quarterly Report on Form
10-Q previously filed on December 13, 2001 with the Commission (File No. 000-21393) and incorporated herein by reference).                                                                                                                              
|            | 
|10.12       |  | Amendment No. 1, dated as of June 14, 2002, by and between the Company and Citizens Bank of Massachusetts, to that certain Loan and Security Agreement, dated as of October 22, 2001, by and
between the Company and Citizens Bank of Massachusetts (filed as Exhibit 10.1 to the Companys Quarterly Report on Form 10-Q previously filed on September 13, 2002 with the Commission (File No. 000-21393) and incorporated herein by
reference).
|            | 
|10.13       |  | Amendment No. 2, dated as of April 21, 2003, between the Company and Citizens Bank of Massachusetts, to that certain Loan and Security Agreement, dated as of October 22, 2001 by and
between the Company and Citizens Bank of Massachusetts (filed as Exhibit 10.7 to the Companys Annual Report on Form 10-K previously filed on May 1, 2003 with the Commission (File No. 000-21393) and incorporated herein by
reference).                 
|            | 
|10.14       |  | Amendment No. 3, dated as of December 1, 2003, between the Company and Citizens Bank of Massachusetts, to that certain Loan and Security Agreement, dated as of October 22, 2001 by and between
the Company and Citizens Bank of Massachusetts (filed as Exhibit 10.1 to the Companys Quarterly Report on Form 10-Q filed on December 15, 2003 with the Commission (File No. 000-21393) and incorporated herein by reference).                   
|            | 
|10.15       |  | Amendment No. 8, dated as of April 14, 2006, between the Company and Citizens Bank of Massachusetts, to that certain Loan and Security Agreement, dated as of October 22, 2001, by and between the
Company and Citizens Bank of Massachusetts (filed as Exhibit 10.15 to the Companys Annual Report on Form 10-K previously filed on April 17, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).              
|            | 
|10.16       |  | License Agreement dated May 30, 1996 between Summit Software Systems, Inc. and the Company (filed as Exhibit 10.7 to the Companys Registration Statement on Form S-1 previously filed on
November 4, 1996 with the Commission (File No. 333-12233) and incorporated herein by reference).                                                                                                                                                        
|            | 
|10.17       |  | Lease Agreement dated May 28, 1998 between Robert Quirk, Trustee of Maynard Industrial Properties Associates Trust and the Company (filed as Exhibit 10.3 to the Companys Annual Report on
Form 10-K previously filed on March 24, 1999 with the Commission (File No. 000-21393) and incorporated herein by reference).                                                                                                                          



52



---

|            |  |                                                                                                                                                                                                                                                                                                                     
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                         
|            | 
|10.18       |  | Change-in-Control Severance Agreement, dated as of July 30, 2004, by and between the Company and William L. Fiedler (filed as Exhibit 10.1 to the Companys Quarterly Report on Form 10-Q
filed on September 9, 2004 with the Commission (File No. 000-21393) and incorporated herein by reference).                
|            | 
|10.19       |  | Change-in-Control Severance Agreement, dated as of July 30, 2004, by and between the Company and Ira Goldfarb (filed as Exhibit 10.2 to the Companys Quarterly Report on Form 10-Q filed on
September 9, 2004 with the Commission (File No. 000-21393) and incorporated herein by reference).                      
|            | 
|10.20       |  | Change-in-Control Severance Agreement, dated as of July 30, 2004, by and between the Company and Bruce Mann (filed as Exhibit 10.3 to the Companys Quarterly Report on Form 10-Q filed on
September 9, 2004 with the Commission (File No. 000-21393) and incorporated herein by reference).                        
|            | 
|10.21       |  | Change-in-Control Severance Agreement, dated as of July 30, 2004, by and between the Company and William C. Styslinger, III (filed as Exhibit 10.4 to the Companys Quarterly Report on Form
10-Q filed on September 9, 2004 with the Commission (File No. 000-21393) and incorporated herein by reference).        
|            | 
|10.22       |  | Change-in-Control Severance Agreement, dated as of March 13, 2006, by and between the Company and Kevin Bisson (filed as Exhibit 10.1 to the Companys Current Report on Form 8-K previously
filed March 9, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).                    
|            | 
|10.23       |  | Change-In-Control Agreement, dated as of May 31, 2006, by and between the Company and Randy Banton (filed as Exhibit 10.1 to the Companys Current Report on Form 8-K previously filed
June 19, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).                                
|            | 
|10.24       |  | Change-in-Control Severance Agreement, dated as of December 11, 2006, by and between SeaChange and Yvette Kanouff (filed as Exhibit 10.1 to the Companys Current Report on Form 8-K
previously filed December 14, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).             
|            | 
|10.25       |  | Change-in-Control Severance Agreement, dated as of December 11, 2006, by and between SeaChange and Steven M. Davi (filed as Exhibit 10.2 to the Companys Current Report on Form 8-K
previously filed December 14, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).             
|            | 
|10.26       |  | Management Transition Agreement, dated as of January 30, 2006, by and between the Company and William L. Fiedler (filed as Exhibit 10.2 to the Companys Current Report on Form 8-K
previously filed February 1, 2006 with the Commission (File No. 000-21393) and incorporated herein by reference).               
|            | 
|10.27       |  | Executive Services Agreement, dated as of September 23, 2005, by and between On Demand Management Limited and Andrew Birchall (filed as Exhibit 10.1 to the Companys Current Report on Form
8-K previously filed September 29, 2005 with the Commission (File No. 000-21393) and incorporated herein by reference).
|            | 
|10.28       |  | Executive Services Agreement, dated as of September 23, 2005, by and between On Demand Management Limited and Anthony Kelly (filed as Exhibit 10.2 to the Companys Current Report on Form
8-K previously filed September 29, 2005 with the Commission (File No. 000-21393) and incorporated herein by reference).  
|            | 
|21.1*       |  | List of Significant Subsidiaries.                                                                                                                                                                                                                                                                                   
|            | 
|23.1*       |  | Consent of Grant Thornton LLP.                                                                                                                                                                                                                                                                                      
|            | 
|23.2*       |  | Consent of PricewaterhouseCoopers LLP.                                                                                                                                                                                                                                                                              
|            | 
|24.1        |  | Power of Attorney (included on signature page).                                                                                                                                                                                                                                                                     
|            | 
|31.1*       |  | Certification Pursuant to Rule 13a-14(a) of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                 
|            | 
|31.2*       |  | Certification Pursuant to Rule 13a-14(a) of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                 
|            | 
|32.1*       |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                             
|            | 
|32.2*       |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                             

---

|* | Provided herewith.
|- | ------------------



53



---

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and

Stockholders of SeaChange International, Inc.

We have audited the accompanying consolidated balance sheet of SeaChange International, Inc. and subsidiaries (a Delaware corporation)
(collectively the Company) as of January 31, 2007, and the related consolidated statements of operations, stockholders equity and comprehensive income (loss), and cash flows for the year then ended. These consolidated
financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for
our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the
financial position of SeaChange International, Inc. and subsidiaries as of January 31, 2007, and the results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the
United States of America.

Our audit was conducted for the purpose of forming an opinion on the basic consolidated financial statements
taken as a whole. Schedule II is presented for purposes of additional analysis and is not a required part of the basic consolidated financial statements. This schedule has been subjected to the auditing procedures applied in the audit of the
basic consolidated financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic consolidated financial statements taken as a whole.

As discussed in Notes 1 and 11 to the consolidated financial statements, the Companys consolidated financial statements as of and for the year
ended January 31, 2007 have been restated.

As discussed in Note 5 to the consolidated financial statements, the Company changed
its method of accounting for stock-based payments as of February 1, 2006.

As discussed in Notes 1 and 11 to the consolidated
financial statements, the Company adopted SEC Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when Qualifying Misstatements in Current Year Financial Statements.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the
Companys internal control over financial reporting as of January 31, 2007, based on criteria established in Internal Control  Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO) and our report dated April 13, 2007, except for Notes 1 and 11 and Schedule II, as to which the date is October 19, 2007, expressed an unqualified opinion on managements assessment of the effectiveness of the
Companys internal control over financial reporting and an adverse opinion on the effectiveness of the Companys internal control over financial reporting because of the existence of a material weakness.



|                                                                                                                                                   
|---------------------------------------------------------------------------------------------------------------------------------------------------
|/s/ GRANT THORNTON LLP                                                                                                                             
|Boston, Massachusetts                                                                                                                              
|April 13, 2007 (except for the effects of the restatement as discussed in Notes 1 and 11 and Schedule II, as to which the date is
October 19, 2007)



54



---

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of SeaChange International, Inc.: In our opinion, the consolidated balance sheet as of January 31, 2006
and the related consolidated statements of operations, of stockholders equity and of cash flows for each of two years in the period ended January 31, 2006 present fairly, in all material respects, the financial position of SeaChange
International, Inc. and its subsidiaries at January 31, 2006, and the results of their operations and their cash flows for each of the two years in the period ended January 31, 2006, in conformity with accounting principles generally
accepted in the United States of America. In addition, in our opinion, the financial statement schedule for each of the two years in the period ended January 31, 2006 presents fairly, in all material respects, the information set forth therein
when read in conjunction with the related consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these
financial statements and financial statement schedule based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note 1 to the consolidated financial statements, the Company has restated its consolidated financial statements for the fiscal years ended
January 31, 2007, 2006 and 2005.

PricewaterhouseCoopers LLP

Boston, Massachusetts

April 17, 2006, except for Note 1, as to which the date is October 19, 2007



55



---

SEACHANGE INTERNATIONAL, INC.

CONSOLIDATED BALANCE SHEET

(in thousands, except share and per share data)



|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ----------------------------- | - | ------- | -
|                                                                                                                                                                 |  | January 31, 2007 Restated (1) |         |   | January 31, 2006 Restated (1) |  
|Assets                                                                                                                                                           |  |                               |         |   |                               |   |         |  
|Current assets:                                                                                                                                                  |  |                               |         |   |                               |   |         |  
|Cash and cash equivalents                                                                                                                                        |  | $                             | 31,179  |   |                               | $ | 21,594  |  
|Restricted cash                                                                                                                                                  |  |                               |        |   |                               |   | 500     |  
|Marketable securities                                                                                                                                            |  |                               | 11,231  |   |                               |   | 14,596  |  
|Accounts receivable, net of allowance for doubtful accounts of $466 at January 31, 2007 and $405 at January 31, 2006                                             |  |                               | 28,854  |   |                               |   | 30,109  |  
|Unbilled receivables                                                                                                                                             |  |                               | 5,562   |   |                               |   | 4,363   |  
|Inventories, net                                                                                                                                                 |  |                               | 19,350  |   |                               |   | 19,922  |  
|Income taxes receivable                                                                                                                                          |  |                               | 409     |   |                               |   | 2,781   |  
|Prepaid expenses and other current assets                                                                                                                        |  |                               | 2,990   |   |                               |   | 4,594   |  
|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  
|Total current assets                                                                                                                                             |  |                               | 99,575  |   |                               |   | 98,459  |  
|Property and equipment, net                                                                                                                                      |  |                               | 30,720  |   |                               |   | 27,191  |  
|Marketable securities                                                                                                                                            |  |                               | 12,885  |   |                               |   | 24,689  |  
|Investments in affiliates                                                                                                                                        |  |                               | 14,312  |   |                               |   | 12,812  |  
|Intangible assets, net                                                                                                                                           |  |                               | 13,054  |   |                               |   | 18,904  |  
|Goodwill                                                                                                                                                         |  |                               | 23,726  |   |                               |   | 20,379  |  
|Other assets                                                                                                                                                     |  |                               | 5,024   |   |                               |   | 5,363   |  
|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  
|Total assets                                                                                                                                                     |  | $                             | 199,296 |   |                               | $ | 207,797 |  
|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  
|Liabilities and Stockholders Equity                                                                                                                             |  |                               |         |   |                               |   |         |  
|Current liabilities:                                                                                                                                             |  |                               |         |   |                               |   |         |  
|Accounts payable                                                                                                                                                 |  | $                             | 10,003  |   |                               | $ | 10,016  |  
|Income taxes payable                                                                                                                                             |  |                               | 941     |   |                               |   | 2,843   |  
|Accrued litigation reserve                                                                                                                                       |  |                               |        |   |                               |   | 7,986   |  
|Other accrued expenses                                                                                                                                           |  |                               | 6,623   |   |                               |   | 9,084   |  
|Customer deposits                                                                                                                                                |  |                               | 2,016   |   |                               |   | 2,170   |  
|Deferred revenues                                                                                                                                                |  |                               | 21,806  |   |                               |   | 20,045  |  
|Deferred tax liabilities                                                                                                                                         |  |                               | 366     |   |                               |   | 556     |  
|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  
|Total current liabilities                                                                                                                                        |  |                               | 41,755  |   |                               |   | 52,700  |  
|Deferred tax liabilities, long-term                                                                                                                              |  |                               | 1,121   |   |                               |   | 1,353   |  
|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  
|Total liabilities                                                                                                                                                |  |                               | 42,876  |   |                               |   | 54,053  |  
|Commitments and contingencies (Note 12)                                                                                                                          |  |                               |         |   |                               |   |         |  
|Stockholders equity:                                                                                                                                            |  |                               |         |   |                               |   |         |  
|Convertible preferred stock, $0.01 par value 5,000,000 shares authorized, none issued or outstanding                                                             |  |                               |        |   |                               |   |        |  
|Common stock, $0.01 par value; 100,000,000 shares authorized; 29,345,103 and 28,451,930 shares issued and outstanding at January 31, 2007
and 2006, respectively |  |                               | 293     |   |                               |   | 285     |  
|Additional paid-in capital                                                                                                                                       |  |                               | 184,976 |   |                               |   | 176,238 |  
|Accumulated deficit                                                                                                                                              |  |                               | (30,424 | ) |                               |   | (22,187 | )
|Accumulated other comprehensive income (loss)                                                                                                                    |  |                               | 1,575   |   |                               |   | (592    | )
|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  
|Total stockholders equity                                                                                                                                       |  |                               | 156,420 |   |                               |   | 153,744 |  
|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  
|Total liabilities and stockholders equity                                                                                                                       |  | $                             | 199,296 |   |                               | $ | 207,797 |  
|                                                                                                                                                                 |  |                               |         |   |                               |   |         |  



|(1) | Refer to Note 1 to the consolidated financial statements.
|--- | ---------------------------------------------------------

The accompanying notes are an integral part of these consolidated financial statements.



56



---

SEACHANGE INTERNATIONAL, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands, except per share data)



|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|----------------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ----------------- | - | ------- | ----------------- |  | - | ------- | -
|                                                                                    |  | Fiscal Year ended January 31, |        
|                                                                                    |  | 2007 Restated (1)             |         |   | 2006 Restated (1) |   |         | 2005 Restated (1) | 
|Revenues:                                                                           |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Products                                                                            |  | $                             | 95,000  |   |                   | $ | 73,516  |                   |  | $ | 113,764 |  
|Services                                                                            |  |                               | 66,334  |   |                   |   | 52,748  |                   |  |   | 43,539  |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|                                                                                    |  |                               | 161,334 |   |                   |   | 126,264 |                   |  |   | 157,303 |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Costs of revenues:                                                                  |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Products                                                                            |  |                               | 48,334  |   |                   |   | 45,555  |                   |  |   | 60,158  |  
|Services                                                                            |  |                               | 37,189  |   |                   |   | 28,315  |                   |  |   | 25,755  |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|                                                                                    |  |                               | 85,523  |   |                   |   | 73,870  |                   |  |   | 85,913  |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Gross profit                                                                        |  |                               | 75,811  |   |                   |   | 52,394  |                   |  |   | 71,390  |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Operating expenses:                                                                 |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Research and development                                                            |  |                               | 40,917  |   |                   |   | 34,475  |                   |  |   | 29,536  |  
|Selling and marketing                                                               |  |                               | 22,383  |   |                   |   | 18,681  |                   |  |   | 18,069  |  
|General and administrative                                                          |  |                               | 19,193  |   |                   |   | 14,254  |                   |  |   | 10,330  |  
|Amortization of intangible assets                                                   |  |                               | 5,664   |   |                   |   | 2,201   |                   |  |   | 1,333   |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|                                                                                    |  |                               | 88,157  |   |                   |   | 69,611  |                   |  |   | 59,268  |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|(Loss) income from operations                                                       |  |                               | (12,346 | ) |                   |   | (17,217 | )                 |  |   | 12,122  |  
|Interest income                                                                     |  |                               | 1,451   |   |                   |   | 2,068   |                   |  |   | 1,004   |  
|Interest expense                                                                    |  |                               | (96     | ) |                   |   | (30     | )                 |  |   | (42     | )
|Impairment on investment in affiliate                                               |  |                               | (150    | ) |                   |   |        |                   |  |   |        |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|(Loss) income before income taxes and equity income (loss) in earnings of affiliate |  |                               | (11,141 | ) |                   |   | (15,179 | )                 |  |   | 13,084  |  
|Income tax benefit (expense)                                                        |  |                               | 1,632   |   |                   |   | 2,941   |                   |  |   | (3,070  | )
|Equity income (loss) in earnings of affiliate, net of tax                           |  |                               | 1,272   |   |                   |   | 39      |                   |  |   | (148    | )
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Net (loss) income                                                                   |  | $                             | (8,237  | ) |                   | $ | (12,199 | )                 |  | $ | 9,866   |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Earnings (loss) per share:                                                          |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Basic                                                                               |  | $                             | (0.29   | ) |                   | $ | (0.43   | )                 |  | $ | 0.36    |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Diluted                                                                             |  | $                             | (0.29   | ) |                   | $ | (0.43   | )                 |  | $ | 0.34    |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Weighted average common shares outstanding:                                         |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Basic                                                                               |  |                               | 28,857  |   |                   |   | 28,303  |                   |  |   | 27,640  |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  
|Diluted                                                                             |  |                               | 28,857  |   |                   |   | 28,303  |                   |  |   | 29,053  |  
|                                                                                    |  |                               |         |   |                   |   |         |                   |  |   |         |  



|(1) | Refer to Note 1 to the consolidated financial statements.
|--- | ---------------------------------------------------------

The accompanying notes are an integral part of these consolidated financial statements.



57



---

SEACHANGE INTERNATIONAL, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY AND COMPREHENSIVE INCOME
(LOSS)

(in thousands, except share data)



|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  
|-------------------------------------------------------------------------------- |  | --------------- |  | -------- | --- | ------------------------ | - | ------- | ------------------------------- |  | - | ------------------------------- | - |  | ------------------------------------------------------- | ---- | - | -------------------------------------- | - | ----- | -------------------------- |  | - | ------- | - |  | - | ------- | -
|                                                                                 |  | Common Stock    |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |      
|                                                                                 |  | Number ofshares |  | Parvalue |     | Additionalpaid-incapital |   |         | Accumulateddeficit Restated (1) |  |   | Deferredstock-basedcompensation |   |  | Accumulatedothercomprehensiveincome (loss) Restated (1) |      |   | TotalStockholdersEquity (Restated (1) |   |       | Comprehensiveincome (loss) | 
|Balance at January 31, 2004, as originally reported                              |  | 27,279,365      |  | $        | 273 |                          | $ | 165,410 |                                 |  | $ | (19,393                         | ) |  | $                                                       |     |   |                                        | $ | (403  | )                          |  | $ | 145,887 |   |  |   |         |  
|Cumulative effect of restatement on prior periods (see Note 1)                   |  |                |  |          |    |                          |   |        |                                 |  |   | 31                              |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 31      |   |  |   |         |  
|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  
|Balance at January 31, 2004, as Restated                                         |  | 27,279,365      |  | $        | 273 |                          | $ | 165,410 |                                 |  | $ | (19,362                         | ) |  | $                                                       |     |   |                                        | $ | (403  | )                          |  | $ | 145,918 |   |  |   |         |  
|Issuance of common stock pursuant to exercise of stock options                   |  | 562,528         |  |          | 6   |                          |   | 4,529   |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 4,535   |   |  |   |         |  
|Issuance of common stock in connection with the employee stock purchase plan     |  | 107,579         |  |          | 1   |                          |   | 1,344   |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 1,345   |   |  |   |         |  
|Issuance of common stock in connection with Comcast stock warrant exercise       |  | 225,474         |  |          | 2   |                          |   | 3,143   |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 3,145   |   |  |   |         |  
|Tax benefit from stock options                                                   |  |                |  |          |    |                          |   | 29      |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 29      |   |  |   |         |  
|Change in unrealized gain on marketable securities, net of tax                   |  |                |  |          |    |                          |   |        |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   | 78    |                            |  |   | 78      |   |  | $ | 78      |  
|Translation adjustment                                                           |  |                |  |          |    |                          |   |        |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   | (82   | )                          |  |   | (82     | ) |  |   | (82     | )
|Net income                                                                       |  |                |  |          |    |                          |   |        |                                 |  |   | 9,866                           |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 9,866   |   |  |   | 9,866   |  
|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  
|Comprehensive income                                                             |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  | $ | 9,862   |  
|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  
|Balance at January 31, 2005, as Restated                                         |  | 28,174,946      |  |          | 282 |                          |   | 174,455 |                                 |  |   | (9,496                          | ) |  |                                                         |     |   |                                        |   | (407  | )                          |  |   | 164,834 |   |  |   |         |  
|Issuance of common stock pursuant to exercise of stock options                   |  | 73,012          |  |          | 1   |                          |   | 364     |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 365     |   |  |   |         |  
|Issuance of common stock in connection with the employee stock purchase plan     |  | 203,972         |  |          | 2   |                          |   | 1,376   |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 1,378   |   |  |   |         |  
|Issuance of restricted stock units                                               |  |                |  |          |    |                          |   | 818     |                                 |  |   |                                |   |  |                                                         | (818 | ) |                                        |   |      |                            |  |   |        |   |  |   |         |  
|Amortization of unearned compensation on restricted stock units                  |  |                |  |          |    |                          |   |        |                                 |  |   |                                |   |  |                                                         | 43   |   |                                        |   |      |                            |  |   | 43      |   |  |   |         |  
|Adjustment for equity method loss incurred during lag period                     |  |                |  |          |    |                          |   |        |                                 |  |   | (492                            | ) |  |                                                         |     |   |                                        |   |      |                            |  |   | (492    | ) |  |   |         |  
|Change in unrealized loss on marketable securities, net of tax                   |  |                |  |          |    |                          |   |        |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   | (101  | )                          |  |   | (101    | ) |  | $ | (101    | )
|Translation adjustment                                                           |  |                |  |          |    |                          |   |        |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   | (84   | )                          |  |   | (84     | ) |  |   | (84     | )
|Net loss                                                                         |  |                |  |          |    |                          |   |        |                                 |  |   | (12,199                         | ) |  |                                                         |     |   |                                        |   |      |                            |  |   | (12,199 | ) |  |   | (12,199 | )
|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  
|Comprehensive loss                                                               |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  | $ | (12,384 | )
|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  
|Balance at January 31, 2006, as Restated                                         |  | 28,451,930      |  | $        | 285 |                          | $ | 177,013 |                                 |  | $ | (22,187                         | ) |  | $                                                       | (775 | ) |                                        | $ | (592  | )                          |  | $ | 153,744 |   |  |   |         |  
|Issuance of common stock pursuant to exercise of stock options                   |  | 266,074         |  |          | 2   |                          |   | 1,587   |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 1,589   |   |  |   |         |  
|Issuance of common stock in connection with the employee stock purchase plan     |  | 250,082         |  |          | 2   |                          |   | 1,354   |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 1,356   |   |  |   |         |  
|Issuance of common stock pursuant to vesting of restricted stock units           |  | 35,657          |  |          |    |                          |   |        |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   |        |   |  |   |         |  
|Issuance of common stock pursuant to second earnout for ODG acquisition (Note 7) |  | 341,360         |  |          | 4   |                          |   | 2,283   |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 2,287   |   |  |   |         |  
|Stock-based compensation expense                                                 |  |                |  |          |    |                          |   | 3,514   |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   |      |                            |  |   | 3,514   |   |  |   |         |  
|Change in unrealized loss on marketable securities, net of tax                   |  |                |  |          |    |                          |   |        |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   | 254   |                            |  |   | 254     |   |  | $ | 254     |  
|Translation adjustment                                                           |  |                |  |          |    |                          |   |        |                                 |  |   |                                |   |  |                                                         |     |   |                                        |   | 1,913 |                            |  |   | 1,913   |   |  |   | 1,913   |  
|Net loss                                                                         |  |                |  |          |    |                          |   |        |                                 |  |   | (8,237                          | ) |  |                                                         |     |   |                                        |   |      |                            |  |   | (8,237  | ) |  |   | (8,237  | )
|Reversal of unearned compensation upon adoption of SFAS 123R                     |  |                |  |          |    |                          |   | (775    | )                               |  |   |                                |   |  |                                                         | 775  |   |                                        |   |      |                            |  |   |        |   |  |   |         |  
|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  
|Comprehensive loss                                                               |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  | $ | (6,070  | )
|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  
|Balance at January 31, 2007, as Restated                                         |  | 29,345,103      |  | $        | 293 |                          | $ | 184,976 |                                 |  | $ | (30,424                         | ) |  | $                                                       |     |   |                                        | $ | 1,575 |                            |  | $ | 156,420 |   |  |   |         |  
|                                                                                 |  |                 |  |          |     |                          |   |         |                                 |  |   |                                 |   |  |                                                         |      |   |                                        |   |       |                            |  |   |         |   |  |   |         |  



|(1) | Refer to Note 1 to the consolidated financial statements.
|--- | ---------------------------------------------------------

The accompanying notes are an integral part of these consolidated financial statements.



58



---

SEACHANGE INTERNATIONAL, INC.

CONSOLIDATED STATEMENT OF CASH FLOWS

(in thousands)



|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|-------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ----------------- | - | ------- | ----------------- |  | - | ------ | -
|                                                                                                   |  | Year ended January 31, |        
|                                                                                                   |  | 2007 Restated (1)      |         |   | 2006 Restated (1) |   |         | 2005 Restated (1) | 
|Cash flows from operating activities:                                                              |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Net (loss) income                                                                                  |  | $                      | (8,237  | ) |                   | $ | (12,199 | )                 |  | $ | 9,866  |  
|Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Depreciation                                                                                       |  |                        | 7,799   |   |                   |   | 6,642   |                   |  |   | 5,917  |  
|Amortization of intangibles and capitalized software                                               |  |                        | 6,655   |   |                   |   | 2,498   |                   |  |   | 1,333  |  
|Inventory valuation charge                                                                         |  |                        | 1,057   |   |                   |   | 988     |                   |  |   | 842    |  
|Allowance for doubtful accounts receivable                                                         |  |                        | 403     |   |                   |   | 100     |                   |  |   | 200    |  
|Amortization of premiums on marketable securities                                                  |  |                        | (1      | ) |                   |   | 260     |                   |  |   | 947    |  
|Tax benefit from stock options                                                                     |  |                        |        |   |                   |   |        |                   |  |   | 29     |  
|Equity (income) loss in earnings of affiliates                                                     |  |                        | (1,273  | ) |                   |   | (39     | )                 |  |   | 148    |  
|Elimination of intercompany earnings in investments in affiliates                                  |  |                        | 148     |   |                   |   |        |                   |  |   |       |  
|Stock-based compensation                                                                           |  |                        | 3,514   |   |                   |   | 43      |                   |  |   |       |  
|Loss on investment in affiliates                                                                   |  |                        | 150     |   |                   |   |        |                   |  |   |       |  
|Deferred income taxes                                                                              |  |                        | (493    | ) |                   |   | (110    | )                 |  |   |       |  
|Changes in operating assets and liabilities:                                                       |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Accounts receivable                                                                                |  |                        | 1,056   |   |                   |   | (3,978  | )                 |  |   | (8,449 | )
|Unbilled receivables                                                                               |  |                        | (1,199  | ) |                   |   | (3,951  | )                 |  |   | (210   | )
|Inventories                                                                                        |  |                        | (4,652  | ) |                   |   | (5,366  | )                 |  |   | (3,569 | )
|Income taxes receivable                                                                            |  |                        | 2,372   |   |                   |   | 1,304   |                   |  |   | (4,079 | )
|Prepaid expenses and other assets                                                                  |  |                        | 1,293   |   |                   |   | (7,232  | )                 |  |   | (1,491 | )
|Accounts payable                                                                                   |  |                        | (67     | ) |                   |   | (1,769  | )                 |  |   | 8,312  |  
|Income taxes payable                                                                               |  |                        | (1,950  | ) |                   |   | (952    | )                 |  |   | 1,239  |  
|Accrued litigation reserve                                                                         |  |                        | (7,986  | ) |                   |   | 305     |                   |  |   | 77     |  
|Accrued expenses                                                                                   |  |                        | 243     |   |                   |   | 3,105   |                   |  |   | (705   | )
|Customer deposits                                                                                  |  |                        | (154    | ) |                   |   | 2,005   |                   |  |   | (236   | )
|Deferred revenues                                                                                  |  |                        | 1,623   |   |                   |   | (1,680  | )                 |  |   | 4,904  |  
|Other                                                                                              |  |                        | 187     |   |                   |   |        |                   |  |   |       |  
|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Net cash provided by (used in) operating activities                                                |  |                        | 488     |   |                   |   | (20,026 | )                 |  |   | 15,075 |  
|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Cash flows from investing activities:                                                              |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Purchases of property and equipment                                                                |  |                        | (7,079  | ) |                   |   | (13,424 | )                 |  |   | (3,944 | )
|Purchases of marketable securities                                                                 |  |                        | (32,267 | ) |                   |   | (24,786 | )                 |  |   | (9,592 | )
|Proceeds from sale and maturity of marketable securities                                           |  |                        | 47,692  |   |                   |   | 25,488  |                   |  |   | 8,918  |  
|Acquisition of businesses and payment of contingent consideration, net of cash acquired            |  |                        | (3,045  | ) |                   |   | (31,260 | )                 |  |   | (1,124 | )
|Release (deposit) of restricted cash                                                               |  |                        | 500     |   |                   |   | 500     |                   |  |   | (1,000 | )
|Investments in affiliates                                                                          |  |                        |        |   |                   |   | (10,743 | )                 |  |   | (1,000 | )
|Repayment of (loan to) affiliate                                                                   |  |                        |        |   |                   |   | 750     |                   |  |   | (750   | )
|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Net cash provided by (used in) investing activities                                                |  |                        | 5,801   |   |                   |   | (53,475 | )                 |  |   | (8,492 | )
|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Cash flows from financing activities:                                                              |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Repayments of obligations under capital lease                                                      |  |                        |        |   |                   |   | (209    | )                 |  |   | (399   | )
|Proceeds from issuance of common stock, net of issuance costs                                      |  |                        | 2,947   |   |                   |   | 1,743   |                   |  |   | 5,880  |  
|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Net cash provided by financing activities                                                          |  |                        | 2,947   |   |                   |   | 1,534   |                   |  |   | 5,481  |  
|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Effect of exchange rate changes on cash                                                            |  |                        | 349     |   |                   |   |        |                   |  |   |       |  
|Net increase (decrease) in cash and cash equivalents                                               |  |                        | 9,585   |   |                   |   | (71,967 | )                 |  |   | 12,064 |  
|Cash and cash equivalents, beginning of period                                                     |  |                        | 21,594  |   |                   |   | 93,561  |                   |  |   | 81,497 |  
|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Cash and cash equivalents, end of period                                                           |  | $                      | 31,179  |   |                   | $ | 21,594  |                   |  | $ | 93,561 |  
|                                                                                                   |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Supplemental disclosure of cash flow information:                                                  |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Income taxes paid                                                                                  |  | $                      | 1,846   |   |                   | $ | 405     |                   |  | $ | 6,551  |  
|Interest paid                                                                                      |  |                        | 96      |   |                   |   | 30      |                   |  |   | 42     |  
|Supplemental disclosure of non-cash activities:                                                    |  |                        |         |   |                   |   |         |                   |  |   |        |  
|Transfer of items originally classified as inventories to equipment                                |  |                        | 4,167   |   |                   |   | 4,237   |                   |  |   | 3,196  |  
|Transfer of items originally classified as equipment to inventories                                |  |                        |        |   |                   |   | 11      |                   |  |   | 188    |  
|Issuance of equity for ODG contingent consideration (Note 7)                                       |  |                        | 2,287   |   |                   |   |        |                   |  |   |       |  
|Conversion of note receivable to equity related to investment in affiliate (Note 6)                |  |                        | 407     |   |                   |   |        |                   |  |   |       |  
|Issuance of note payable for acquisition of business                                               |  |                        |        |   |                   |   |        |                   |  |   | 1,000  |  
|Issuance of common stock in connection with warrant exercise                                       |  |                        |        |   |                   |   |        |                   |  |   | 3,145  |  



|(1) | Refer to Note 1 to the consolidated financial statements.
|--- | ---------------------------------------------------------

The accompanying notes are an integral part of these consolidated financial statements.



59



---

SEACHANGE INTERNATIONAL, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



|1. | Nature of Business
|-- | ------------------

SeaChange International, Inc.
(SeaChange or the Company), headquartered in Acton, Massachusetts, is a leading developer, manufacturer and marketer of digital video systems and services including the management, aggregation, licensing, storage and
distribution of video, television, gaming and advertising content to cable system operators, telecommunications companies and broadcast television companies. Through January 31, 2007, substantially all of SeaChanges revenues were derived
from the sale of hardware, software and systems and related services and movie content to cable system operators, broadcast and telecommunications companies located in the United States of America and internationally.

Restatement of Previously Issued Financial Statements

Subsequent to the filing of the Companys Annual Report on Form 10-K for the year ended January 31, 2007, the Audit Committee of the Board of Directors of the Company, in consultation with Company
management, concluded that due to an accounting error related to accounting for the Companys sabbatical benefit, certain of the Companys previously issued consolidated financial statements would need to be restated. The Company
identified three errors, quantified them under the dual approach method and concluded that the correction of these errors through the Consolidated Statement of Operations would be material to the fiscal year ended January 31, 2007 in the aggregate.
Accordingly the Company has determined to restate the consolidated financial statements for the fiscal years ended January 31, 2007, 2006 and 2005, even though the errors are not material to the Consolidated Balance Sheet, Consolidated Statement of
Operations, Consolidated Statement of Cash Flows, or Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) for the fiscal years ended January 31, 2006 and 2005. A description of the 2007 restatement error and related
impact on the Companys consolidated financial statements follows.

The Companys employee sabbatical benefit entitles U.S.-based
employees who achieve eight years of service to twenty days of additional paid time off. The Company had recorded expenses for this employee benefit only when employees had actually taken the sabbatical or had left the Company. Based on the terms of
the Companys program, the Company should have accrued for this liability under Statement of Financial Accounting Standards (SFAS) No. 43, Accounting for Compensated Absences, once an employee achieved the requisite
period of service, regardless as to when the paid time off, if any, had been taken. The Company has determined that it will correct this error, along with two other errors that were previously corrected through a $753,000 cumulative change
adjustment to decrease the accumulated deficit at February 1, 2006 in connection with the adoption of Staff Accounting Bulletin (SAB) 108, Considering the Effect of Prior Year Misstatements When Quantifying Misstatements in
the Current Year (SAB 108) in the fiscal year ended January 31, 2007 (See Note 11), in the following manner:



| |  |  | A decrease to accumulated deficit of $31,000 as of February 1, 2004 reflected as a cumulative effect adjustment through a restatement of the Companys
Consolidated Balance Sheet and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) as of and for the fiscal year ended January 31, 2005. The cumulative adjustment resulted from an increase to inventory of $323,000 to
reflect labor and overhead costs that had, in the past, been treated as period costs and had not been capitalized as a component of inventory and an increase to accrued expenses of $292,000 to reflect the sabbatical liability which should have been
accrued for in previous years.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | An increase to net loss of $63,000, a reduction to net loss of $118,000 and a reduction to net income of $72,000 to be reflected through a restatement of its
Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of Cash Flows and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) for the fiscal years ended January 31, 2007, 2006 and
2005, respectively. The increase to net loss of $63,000 in 2007 resulted from an increase to accrued liabilities of $63,000 to reflect the sabbatical liability which should have been accrued for during the year. The reduction to net loss of $118,000
in 2006 resulted from an increase to inventory of $300,000 to reflect labor and overhead costs that had, in the past, been treated as period costs and had not been capitalized as a component of inventory and an increase to accrued expenses of
$182,000 to reflect the sabbatical liability which should have been accrued for during the year. The reduction to net income of $72,000 in 2005 resulted from an increase to accrued expenses of $202,000 to reflect the sabbatical liability which
should have been accrued for during the year and a decrease to accumulated other comprehensive income (loss) of $130,000 to reflect a realized gain which should have been recognized in fiscal 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | An increase to the basic and diluted loss per share of $.01 and a reduction to the basic and diluted loss per share of $.01 for the fiscal years ended
January 31, 2007 and 2006, respectively, and no per share change in the fiscal year ended January 31, 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The impact of this restatement does not include any net tax effects as the Companys deferred tax assets are fully reserved against due to the uncertainties related to the Companys ability to generate sufficient pre-tax income
for fiscal 2008 and the inability to carry back fiscal 2008 tax losses to prior years because the Company exhausted its US tax benefit carry back potential in fiscal 2007 (see Note 10).



60



---

As described above, the Company is required to retrospectively apply SAB 108 to its previously identified
two errors and unwind the cumulative effect transition adjustment previously recorded in fiscal 2007. In the fiscal 2007 Original Form 10-K, the Company elected the prospective transition method of SAB 108, quantified the two errors under the
roll-over method and concluded they were immaterial, individually and in the aggregate. Inventory was increased by $623,000 to reflect labor and overhead costs that had, in the past, been treated as period costs and had not been capitalized as a
component of inventory. Accumulated other comprehensive income (loss) was decreased by $130,000 to reflect a realized gain which should have been recognized in fiscal 2005.

Impact of Restatements

The following
summarizes the effects of the restatements on net (loss) income on each annual period and beginning retained earnings:



|                                                                                                                                                                                       |  |                               |         |   |                        |   |         |             |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ---------------------- | - | ------- | ----------- |  | - | ------- | -
|                                                                                                                                                                                       |  | Fiscal Year ended January 31, |        
|                                                                                                                                                                                       |  | 2007                          |         |   | 2006                   |   |         | 2005        | 
|Net (loss) income as previously reported                                                                                                                                               |  | $                             | (8,174  | ) |                        | $ | (12,317 | )           |  | $ | 9,938   |  
|Pre tax restatement adjustments:                                                                                                                                                       |  |                               |         |   |                        |   |         |             |  |   |         |  
|Sabbatical leave                                                                                                                                                                       |  |                               | (63     | ) |                        |   | (182    | )           |  |   | (202    | )
|Capitalization of labor and overhead to inventory                                                                                                                                      |  |                               |        |   |                        |   | 300     |             |  |   |        |  
|Other comprehensive income                                                                                                                                                             |  |                               |        |   |                        |   |        |             |  |   | 130     |  
|Net (loss) income, as restated                                                                                                                                                         |  | $                             | (8,237  | ) |                        | $ | (12,199 | )           |  | $ | 9,866   |  
|The table below sets forth the effect of the
restatement adjustments on the applicable line items within the Companys Consolidated Balance Sheet for the year ended January 31, 2007: | 
|                                                                                                                                                                                       |  | As PreviouslyReported         |         |   | RestatementAdjustments |   |         | As Restated | 
|Liabilities and Stockholders Equity                                                                                                                                                   |  |                               |         |   |                        |   |         |             |  |   |         |  
|Current liabilities:                                                                                                                                                                   |  |                               |         |   |                        |   |         |             |  |   |         |  
|Other accrued expenses                                                                                                                                                                 |  | $                             | 5,884   |   |                        | $ | 739     |             |  | $ | 6,623   |  
|Total current liabilities                                                                                                                                                              |  |                               | 41,016  |   |                        |   | 739     |             |  |   | 41,755  |  
|Total liabilities                                                                                                                                                                      |  |                               | 42,137  |   |                        |   | 739     |             |  |   | 42,876  |  
|Accumulated deficit                                                                                                                                                                    |  |                               | (29,685 | ) |                        |   | (739    | )           |  |   | (30,424 | )
|Total stockholders equity                                                                                                                                                             |  | $                             | 157,159 |   |                        | $ | (739    | )           |  | $ | 156,420 |  



61



---

The table below sets forth the effect of the restatement adjustments on the applicable line items within
the Companys Consolidated Statement of Operations for the year ended January 31, 2007:



|                                                                  |  |                       |         |   |                        |   |     |             |  |   |         |  
|----------------------------------------------------------------- |  | --------------------- | ------- | - | ---------------------- | - | --- | ----------- |  | - | ------- | -
|                                                                  |  | As PreviouslyReported |         |   | RestatementAdjustments |   |     | As Restated | 
|Costs of revenues:                                                |  |                       |         |   |                        |   |     |             |  |   |         |  
|Products                                                          |  | $                     | 48,316  |   |                        | $ | 18  |             |  | $ | 48,334  |  
|Services                                                          |  |                       | 37,169  |   |                        |   | 20  |             |  |   | 37,189  |  
|                                                                  |  |                       | 85,485  |   |                        |   | 38  |             |  |   | 85,523  |  
|Gross profit                                                      |  |                       | 75,849  |   |                        |   | (38 | )           |  |   | 75,811  |  
|Operating expenses:                                               |  |                       |         |   |                        |   |     |             |  |   |         |  
|Research and development                                          |  |                       | 40,914  |   |                        |   | 3   |             |  |   | 40,917  |  
|Selling and marketing                                             |  |                       | 22,413  |   |                        |   | (30 | )           |  |   | 22,383  |  
|General and administrative                                        |  |                       | 19,141  |   |                        |   | 52  |             |  |   | 19,193  |  
|Amortization of intangible assets                                 |  |                       | 5,664   |   |                        |   |    |             |  |   | 5,664   |  
|                                                                  |  |                       | 88,132  |   |                        |   | 25  |             |  |   | 88,157  |  
|Loss from operations                                              |  |                       | (12,283 | ) |                        |   | (63 | )           |  |   | (12,346 | )
|Loss before income taxes and equity loss in earnings of affiliate |  |                       | (11,078 | ) |                        |   | (63 | )           |  |   | (11,141 | )
|Net loss                                                          |  | $                     | (8,174  | ) |                        | $ | (63 | )           |  | $ | (8,237  | )

The table below sets forth the effect of the restatement adjustments on the applicable line items
within the Companys Consolidated Statement of Cash Flows for the year ended January 31, 2007:



|                                                                                |  |                       |        |   |                       |   |     |             |  |   |        |  
|------------------------------------------------------------------------------- |  | --------------------- | ------ | - | --------------------- | - | --- | ----------- |  | - | ------ | -
|                                                                                |  | As PreviouslyReported |        |   | RestatementAdjustment |   |     | As Restated | 
|Cash flows from operating activities:                                           |  |                       |        |   |                       |   |     |             |  |   |        |  
|Net loss                                                                        |  | $                     | (8,174 | ) |                       | $ | (63 | )           |  | $ | (8,237 | )
|Adjustments to reconcile net loss to net cash provided by operating activities: |  |                       |        |   |                       |   |     |             |  |   |        |  
|Changes in operating assets and liabilities:                                    |  |                       |        |   |                       |   |     |             |  |   |        |  
|Accrued expenses                                                                |  |                       | 180    |   |                       |   | 63  |             |  |   | 243    |  
|Net cash provided by operating activities                                       |  | $                     | 488    |   |                       | $ |    |             |  | $ | 488    |  

The table below sets forth the effect of the restatement adjustments on the applicable line items
within the Companys Consolidated Balance Sheet for the year ended January 31, 2006:



|                                           |  |                        |         |   |                        |   |      |             |  |   |         |  
|------------------------------------------ |  | ---------------------- | ------- | - | ---------------------- | - | ---- | ----------- |  | - | ------- | -
|                                           |  | As Previously Reported |         |   | Restatement Adjustment |   |      | As Restated | 
|Assets                                     |  |                        |         |   |                        |   |      |             |  |   |         |  
|Current assets:                            |  |                        |         |   |                        |   |      |             |  |   |         |  
|Inventories, net                           |  | $                      | 19,299  |   |                        | $ | 623  |             |  | $ | 19,922  |  
|Total current assets                       |  |                        | 97,836  |   |                        |   | 623  |             |  |   | 98,459  |  
|Total assets                               |  | $                      | 207,174 |   |                        | $ | 623  |             |  | $ | 207,797 |  
|Liabilities and Stockholders Equity       |  |                        |         |   |                        |   |      |             |  |   |         |  
|Current liabilities:                       |  |                        |         |   |                        |   |      |             |  |   |         |  
|Other accrued expenses                     |  | $                      | 8,408   |   |                        | $ | 676  |             |  | $ | 9,084   |  
|Total current liabilities                  |  |                        | 52,024  |   |                        |   | 676  |             |  |   | 52,700  |  
|Total liabilities                          |  |                        | 53,377  |   |                        |   | 676  |             |  |   | 54,053  |  
|Accumulated deficit                        |  |                        | (22,264 | ) |                        |   | 77   |             |  |   | (22,187 | )
|Accumulated other comprehensive income     |  |                        | (462    | ) |                        |   | (130 | )           |  |   | (592    | )
|Total stockholders equity                 |  |                        | 153,797 |   |                        |   | (53  | )           |  |   | 153,744 |  
|Total liabilities and stockholders equity |  | $                      | 207,174 |   |                        | $ | 623  |             |  | $ | 207,797 |  



62



---

The table below sets forth the effect of the restatement adjustments on the applicable line items within
the Companys Consolidated Statement of Operations for the year ended January 31, 2006:



|                                                                                                                                                                                                 |  |                        |         |   |                        |   |      |             |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------------- | ------- | - | ---------------------- | - | ---- | ----------- |  | - | ------- | -
|                                                                                                                                                                                                 |  | As Previously Reported |         |   | RestatementAdjustments |   |      | As Restated | 
|Costs of revenues:                                                                                                                                                                               |  |                        |         |   |                        |   |      |             |  |   |         |  
|Products                                                                                                                                                                                         |  | $                      | 45,858  |   |                        | $ | (303 | )           |  | $ | 45,555  |  
|Services                                                                                                                                                                                         |  |                        | 28,275  |   |                        |   | 40   |             |  |   | 28,315  |  
|                                                                                                                                                                                                 |  |                        | 74,133  |   |                        |   | (263 | )           |  |   | 73,870  |  
|Gross profit                                                                                                                                                                                     |  |                        | 52,131  |   |                        |   | 263  |             |  |   | 52,394  |  
|Operating expenses:                                                                                                                                                                              |  |                        |         |   |                        |   |      |             |  |   |         |  
|Research and development                                                                                                                                                                         |  |                        | 34,378  |   |                        |   | 97   |             |  |   | 34,475  |  
|Selling and marketing                                                                                                                                                                            |  |                        | 18,646  |   |                        |   | 35   |             |  |   | 18,681  |  
|General and administrative                                                                                                                                                                       |  |                        | 14,241  |   |                        |   | 13   |             |  |   | 14,254  |  
|Amortization of intangible assets                                                                                                                                                                |  |                        | 2,201   |   |                        |   |     |             |  |   | 2,201   |  
|                                                                                                                                                                                                 |  |                        | 69,466  |   |                        |   | 145  |             |  |   | 69,611  |  
|Loss from operations                                                                                                                                                                             |  |                        | (17,335 | ) |                        |   | 118  |             |  |   | (17,217 | )
|Loss before income taxes and equity loss in earnings of affiliate                                                                                                                                |  |                        | (15,297 | ) |                        |   | 118  |             |  |   | (15,179 | )
|Net loss                                                                                                                                                                                         |  | $                      | (12,317 | ) |                        | $ | 118  |             |  | $ | (12,199 | )
|                                                                                                                                                                                                
|The table below sets forth the effect of the restatement adjustments on the applicable line items within the
Companys Consolidated Statement of Cash flows for the year ended January 31, 2006: | 
|                                                                                                                                                                                                 |  | As PreviouslyReported  |         |   | RestatementAdjustment  |   |      | As Restated | 
|Cash flows from operating activities:                                                                                                                                                            |  |                        |         |   |                        |   |      |             |  |   |         |  
|Net loss                                                                                                                                                                                         |  | $                      | (12,317 | ) |                        | $ | 118  |             |  | $ | (12,199 | )
|Adjustments to reconcile net loss to net cash used in operating activities:                                                                                                                      |  |                        |         |   |                        |   |      |             |  |   |         |  
|Changes in operating assets and liabilities:                                                                                                                                                     |  |                        |         |   |                        |   |      |             |  |   |         |  
|Inventories                                                                                                                                                                                      |  |                        | (5,066  | ) |                        |   | (300 | )           |  |   | (5,366  | )
|Accrued expenses                                                                                                                                                                                 |  |                        | 2,923   |   |                        |   | 182  |             |  |   | 3,105   |  
|Net cash used in operating activities                                                                                                                                                            |  | $                      | (20,026 | ) |                        | $ |     |             |  | $ | (20,026 | )
|                                                                                                                                                                                                
|The table below sets forth the effect of the restatement adjustments on the applicable line items within the
Companys Consolidated Balance Sheet for the year ended January 31, 2005:           | 
|                                                                                                                                                                                                 |  | As PreviouslyReported  |         |   | RestatementAdjustment  |   |      | As Restated | 
|Accumulated deficit                                                                                                                                                                              |  |                        | (9,455  | ) |                        |   | (41  | )           |  |   | (9,496  | )
|Accumulated other comprehensive loss                                                                                                                                                             |  |                        | (277    | ) |                        |   | (130 | )           |  |   | (407    | )
|Total stockholders equity                                                                                                                                                                       |  | $                      | 165,005 |   |                        | $ | (171 | )           |  | $ | 164,834 |  



63



---

The table below sets forth the effect of the restatement adjustments on the applicable line items within
the Companys Consolidated Statement of Operations for the year ended January 31, 2005:



|                                                                      |  |                       |        |   |                        |   |      |             |  |   |        |  
|--------------------------------------------------------------------- |  | --------------------- | ------ | - | ---------------------- | - | ---- | ----------- |  | - | ------ | -
|                                                                      |  | As PreviouslyReported |        |   | RestatementAdjustments |   |      | As Restated | 
|Costs of revenues:                                                    |  |                       |        |   |                        |   |      |             |  |   |        |  
|Products                                                              |  | $                     | 60,141 |   |                        | $ | 17   |             |  | $ | 60,158 |  
|Services                                                              |  |                       | 25,705 |   |                        |   | 50   |             |  |   | 25,755 |  
|                                                                      |  |                       | 85,846 |   |                        |   | 67   |             |  |   | 85,913 |  
|Gross profit                                                          |  |                       | 71,457 |   |                        |   | (67  | )           |  |   | 71,390 |  
|Operating expenses:                                                   |  |                       |        |   |                        |   |      |             |  |   |        |  
|Research and development                                              |  |                       | 29,424 |   |                        |   | 112  |             |  |   | 29,536 |  
|Selling and marketing                                                 |  |                       | 18,053 |   |                        |   | 16   |             |  |   | 18,069 |  
|General and administrative                                            |  |                       | 10,323 |   |                        |   | 7    |             |  |   | 10,330 |  
|Amortization of intangible assets                                     |  |                       | 1,333  |   |                        |   |     |             |  |   | 1,333  |  
|                                                                      |  |                       | 59,133 |   |                        |   | 135  |             |  |   | 59,268 |  
|Income from operations                                                |  |                       | 12,324 |   |                        |   | (202 | )           |  |   | 12,122 |  
|Income before income taxes and equity income in earnings of affiliate |  |                       | 13,286 |   |                        |   | (202 | )           |  |   | 13,084 |  
|Income tax expense                                                    |  |                       | (3,200 | ) |                        |   | 130  |             |  |   | (3,070 | )
|Net income                                                            |  | $                     | 9,938  |   |                        | $ | (72  | )           |  | $ | 9,866  |  

The table below sets forth the effect of the restatement adjustments on the applicable line items
within the Companys Consolidated Statement of Cash Flows for the year ended January 31, 2005:



|                                                                                  |  |                       |        |   |                       |   |      |             |  |   |        |  
|--------------------------------------------------------------------------------- |  | --------------------- | ------ | - | --------------------- | - | ---- | ----------- |  | - | ------ | -
|                                                                                  |  | As PreviouslyReported |        |   | RestatementAdjustment |   |      | As Restated | 
|Cash flows from operating activities:                                             |  |                       |        |   |                       |   |      |             |  |   |        |  
|Net income                                                                        |  | $                     | 9,938  |   |                       | $ | (72  | )           |  | $ | 9,866  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                       |        |   |                       |   |      |             |  |   |        |  
|Changes in operating assets and liabilities:                                      |  |                       |        |   |                       |   |      |             |  |   |        |  
|Accrued expenses                                                                  |  |                       | (907   | ) |                       |   | 202  |             |  |   | (705   | )
|Net cash provided by operating activities                                         |  |                       | 14,945 |   |                       |   | 130  |             |  |   | 15,075 |  
|Cash flows from investing activities:                                             |  |                       |        |   |                       |   |      |             |  |   |        |  
|Proceeds from sale and maturity of marketable securities                          |  |                       | 9,048  |   |                       |   | (130 | )           |  |   | 8,918  |  
|Net cash used in investing activities                                             |  | $                     | (8,362 | ) |                       | $ | (130 | )           |  | $ | (8,492 | )



|2. | Summary of Significant Accounting Policies
|-- | ------------------------------------------

Significant accounting policies followed in the preparation of the accompanying consolidated financial statements are as follows:

Principles of Consolidation

The Company consolidates the financial statements of its wholly owned subsidiaries and all
inter-company accounts are eliminated in consolidation. SeaChange also holds minority investments in the capital stock of certain private companies having product offerings or customer relationships that have strategic importance. The Company
evaluates its equity and debt investments and other contractual relationships with affiliate companies in order to determine whether the guidelines of FASB Interpretation (FIN) No. 46, Consolidation of Variable Interest
Entities,, as revised under FIN 46R should be applied in the financial statements. FIN 46R addresses consolidation by business enterprises of variable interest entities that possess certain characteristics. A variable interest entity
(VIE) is defined as an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated
financial support. The primary beneficiary is required to consolidate the financial position and results of the VIE. Since the adoption of FIN 46R in the



64



---

first quarter of fiscal 2005, the Company concluded that FIN 46R has not required the consolidation of any affiliate company. The Company has concluded that
it is not the primary beneficiary for any variable interest entities during the fiscal year ended January 31, 2007.

The
Companys investments in affiliates include investments accounted for under the cost method and the equity method of accounting. The investments that represent less than a 20% ownership interest of the common shares of the affiliate are carried
at cost. Under the equity method of accounting, which generally applies to investments that represent 20% to 50% ownership of the common shares of the affiliate, SeaChanges proportionate ownership share of the earnings or losses of the
affiliate are included in equity income (loss) in earnings of affiliates in the consolidated statement of operations.

Revenue
Recognition and Allowance for Doubtful Accounts

Revenues from sales of hardware, software and systems that do not require significant
modification or customization of the underlying software are recognized when title and risk of loss has passed to the customer, there is evidence of an arrangement, fees are fixed or determinable and collection of the related receivable is
considered probable. Customers are billed for installation, training, project management and at least one year of product maintenance and technical support at the time of the product sale. Revenue from these activities are deferred at the time of
the product sale and recognized ratably over the period these services are performed. Revenue from ongoing product maintenance and technical support agreements are recognized ratably over the period of the related agreements. Revenue from software
development contracts that include significant modification or customization, including software product enhancements, is recognized based on the percentage of completion contract accounting method using labor efforts expended in relation to
estimates of total labor efforts to complete the contract. For contracts, where some level of profit is assured but the Company is only able to estimate ranges of amounts of total contract revenue and total contract cost, SeaChange uses the lowest
probable level of profits in accounting for the contract revenues and costs. Accounting for contract amendments and customer change orders are included in contract accounting when executed. Revenue from shipping and handling costs and other
out-of-pocket expenses reimbursed by customers are included in revenues and cost of revenues. SeaChanges share of intercompany profits associated with sales and services provided to affiliated companies are eliminated in consolidation in
proportion to our equity ownership.

SeaChanges transactions frequently involve the sales of hardware, software, systems and services
in multiple element arrangements. Revenues under multiple element arrangements are recorded based on the residual method of accounting. Under this method, the total arrangement value is allocated first to undelivered elements, based on their fair
values, with the remainder being allocated to the delivered elements. Where fair value of undelivered service elements has not been established, the total arrangement value is recognized over the period during which the services are performed. The
amounts allocated to undelivered elements, which may include project management, training, installation, maintenance and technical support and certain hardware and software components, are based upon the price charged when these elements are sold
separately and unaccompanied by the other elements. The amount allocated to installation, training and project management revenue is based upon standard hourly billing rates and the estimated time required to complete the service. These services are
not essential to the functionality of systems as these services do not alter the equipments capabilities, are available from other vendors and the systems are standard products. For multiple element arrangements that include software
development with significant modification or customization and systems sales where vendor-specific objective evidence of the fair value does not exist for the undelivered elements of the arrangement (other than maintenance and technical support),
percentage of completion accounting is applied for revenue recognition purposes to the entire arrangement with the exception of maintenance and technical support. For transactions in which consideration, including equity instruments, is given to a
customer, SeaChange accounts for the value of this consideration as an adjustment to revenue.

SeaChange recognizes revenue for product and
services only in those situations where collection from the customer is probable. The Company performs ongoing credit evaluations of customers financial condition but generally does not require collateral. For some international
customers, SeaChange requires an irrevocable letter of credit to be issued by the customer before the purchase order is accepted. The Company monitors payments from customers and assesses any collection issues. The Company maintains allowances for
specific doubtful accounts and other risk categories of accounts based on estimates of losses resulting from the inability of the Companys customers to make required payments and records these allowances as a charge to general and
administrative expenses. SeaChange bases its allowances for doubtful accounts on historical collections and write-off experience, current trends, credit assessments, and other analysis of specific customer situations.

Any taxes assessed by a governmental authority related to revenue-producing transactions (e.g. sales or value-added taxes) are reported on a net basis
and excluded from revenues.

Concentration of Credit Risk

Financial instruments which potentially expose SeaChange to concentrations of credit risk include cash equivalents, investments in treasury bills,
certificates of deposits and commercial paper, auction rate securities, trade accounts receivable, accounts payable



65



---

and accrued liabilities. The Company restricts its cash equivalents and investments in marketable securities to repurchase agreements with major banks and
U.S. government and corporate securities which are subject to minimal credit and market risk. For trade accounts receivable, SeaChange evaluates customers financial condition, requires advance payments from certain of its customers and
maintains reserves for potential credit losses. At January 31, 2007 and 2006, SeaChange had an allowance for doubtful accounts of $466,000 and $405,000, respectively, to provide for potential credit losses. Such losses have not exceeded
managements expectations to date.

The following table summarizes revenues by significant customer where such revenue exceeded 10% of
total revenues of the fiscal year. Revenues from significant customers were generated in the Broadband segment.



|           |  |                        |   |  |      |   |  |      |  
|---------- |  | ---------------------- | - |  | ---- | - |  | ---- | -
|           |  | Year ended January 31, |  
|           |  | 2007                   |   |  | 2006 |   |  | 2005 |  
|Customer A |  | 37                     | % |  | 25   | % |  | 48   | %
|Customer B |  | 16                     | % |  |     |   |  |     |  

At January 31, 2007, one customer accounted for 42% of SeaChanges gross accounts
receivable balance. At January 31, 2006, one customer accounted for 20%, a second customer accounted for 17% and a third customer accounted for 11% of SeaChanges gross accounts receivable balance.

Use of Estimates

The preparation of
these financial statements in conformity with accounting principles generally accepted in the United States of America requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and
expenses, and disclosure of contingent assets and liabilities. On an ongoing basis, management evaluates these estimates and judgments, including those related to revenue recognition, valuation of inventory and accounts receivable, valuation of
investments and income taxes, stock-based compensation, sabbatical leave, software development costs eligible for capitalization, goodwill, intangible assets and related amortization. The Company bases these estimates on historical and anticipated
results and trends and on various other assumptions that the Company believes are reasonable under the circumstances, including assumptions as to future events. These estimates form the basis for making judgments about the carrying values of assets
and liabilities that are not readily apparent from other sources. By their nature, estimates are subject to an inherent degree of uncertainty. Actual results may differ from managements estimates.

Cash Equivalents and Marketable Securities

SeaChanges investment portfolio consists of investments classified as cash equivalents, short-term marketable securities and long-term marketable securities. All highly liquid investments with an original maturity of three months or
less when purchased are considered to be cash equivalents. All cash equivalents are carried at cost, which approximates fair value. SeaChanges marketable securities are classified as available for sale and are reported at fair value. Any
unrealized gains or losses are included in stockholders equity as a component of accumulated other comprehensive loss. Any realized gains or losses would be shown in the accompanying consolidated statements of operations in other income or
expense. The cost basis, aggregate fair value and unrealized gains and losses for SeaChanges cash equivalents, short- and long-term marketable securities portfolio is shown below (in thousands).



|                                                 |  |      |        |                   |   |                        |  |   |     |  
|------------------------------------------------ |  | ---- | ------ | ----------------- | - | ---------------------- |  | - | --- | -
|                                                 |  | Cost |        | Fair Market Value |   | Unrealized Gain (Loss) | 
|January 31, 2007:                                |  |      |        |                   |   |                        |  |   |     |  
|Cash                                             |  | $    | 30,491 |                   | $ | 30,491                 |  | $ |    |  
|Cash equivalents                                 |  |      | 688    |                   |   | 688                    |  |   |    |  
|                                                 |  |      |        |                   |   |                        |  |   |     |  
|Cash and cash equivalents                        |  |      | 31,179 |                   |   | 31,179                 |  |   |    |  
|                                                 |  |      |        |                   |   |                        |  |   |     |  
|US government agency issues                      |  |      | 10,210 |                   |   | 10,212                 |  |   | 2   |  
|Corporate debt securities                        |  |      | 18     |                   |   | 18                     |  |   |    |  
|State and municipal obligations                  |  |      | 1,001  |                   |   | 1,001                  |  |   |    |  
|                                                 |  |      |        |                   |   |                        |  |   |     |  
|Marketable securitiesshort-term                 |  |      | 11,229 |                   |   | 11,231                 |  |   | 2   |  
|                                                 |  |      |        |                   |   |                        |  |   |     |  
|US government agency issues                      |  |      | 10,965 |                   |   | 10,929                 |  |   | (36 | )
|Corporate debt securities                        |  |      | 1,936  |                   |   | 1,956                  |  |   | 20  |  
|                                                 |  |      |        |                   |   |                        |  |   |     |  
|Marketable securitieslong-term                  |  |      | 12,901 |                   |   | 12,885                 |  |   | (16 | )
|                                                 |  |      |        |                   |   |                        |  |   |     |  
|Total cash equivalents and marketable securities |  | $    | 55,309 |                   | $ | 55,295                 |  | $ | (14 | )
|                                                 |  |      |        |                   |   |                        |  |   |     |  
|January 31, 2006:                                |  |      |        |                   |   |                        |  |   |     |  
|Cash                                             |  | $    | 18,258 |                   | $ | 18,258                 |  | $ |    |  



66



---

|                                                 |  |      |        |                   |   |                        |  |   |      |  
|------------------------------------------------ |  | ---- | ------ | ----------------- | - | ---------------------- |  | - | ---- | -
|                                                 |  | Cost |        | Fair Market Value |   | Unrealized Gain (Loss) | 
|Cash equivalents                                 |  |      | 3,336  |                   |   | 3,336                  |  |   |     |  
|Cash and cash equivalents                        |  |      | 21,594 |                   |   | 21,594                 |  |   |     |  
|                                                 |  |      |        |                   |   |                        |  |   |      |  
|US government agency issues                      |  |      | 8,308  |                   |   | 8,293                  |  |   | (15  | )
|Corporate debt securities                        |  |      | 2,225  |                   |   | 2,203                  |  |   | (22  | )
|State and municipal obligations                  |  |      | 4,100  |                   |   | 4,100                  |  |   |     |  
|                                                 |  |      |        |                   |   |                        |  |   |      |  
|Marketable securitiesshort-term                 |  |      | 14,633 |                   |   | 14,596                 |  |   | (37  | )
|                                                 |  |      |        |                   |   |                        |  |   |      |  
|US government agency issues                      |  |      | 22,984 |                   |   | 22,749                 |  |   | (235 | )
|Corporate debt securities                        |  |      | 1,936  |                   |   | 1,940                  |  |   | 4    |  
|                                                 |  |      |        |                   |   |                        |  |   |      |  
|Marketable securitieslong-term                  |  |      | 24,920 |                   |   | 24,689                 |  |   | (231 | )
|                                                 |  |      |        |                   |   |                        |  |   |      |  
|Total cash equivalents and marketable securities |  | $    | 61,147 |                   | $ | 60,879                 |  | $ | (268 | )
|                                                 |  |      |        |                   |   |                        |  |   |      |  

Inventories and Reserves for Obsolescence

Inventories are stated at the lower of cost or net realizable value. Cost is determined using the first-in, first-out (FIFO) method. Inventories consist
primarily of components and subassemblies and finished products held for sale. All of SeaChanges hardware components are purchased from outside vendors.

The costs and net realizable value of inventories are reviewed quarterly. SeaChange records charges to reduce inventory to its net realizable value when an impairment is identified through the quarterly review
process. For inventory that has been written down to its net realizable value, the reserve is released upon sale or disposal of this inventory.

Property and Equipment

Property and equipment consists of land and buildings, office and computer equipment, leasehold
improvements, demonstration equipment, deployed assets and spare components and assemblies used to service SeaChanges installed base.

Demonstration
equipment consists of systems manufactured by SeaChange for use in marketing and selling activities. Property and equipment are recorded at cost and depreciated using the straight-line method over their estimated useful lives. Leasehold improvements
are amortized over the shorter of their estimated useful lives or the term of the respective leases using the straight-line method. Deployed assets consist of movie systems owned and manufactured by SeaChange that are installed in a hotel
environment. Deployed assets are depreciated over the life of the related service agreements. Capitalized service and spare components are depreciated over the estimated useful lives using the straight-line method. Maintenance and repair costs are
expensed as incurred. Significant improvements are capitalized and depreciated. Upon retirement or sale, the cost of the assets disposed of, and the related accumulated depreciation, are removed from the accounts, and any resulting gain or loss is
included in the determination of net income.

Costs associated with software developed or obtained for internal use are capitalized when
the Company has completed the preliminary project stage and has determined that the project will be completed and used to perform the function intended. Capitalization of such costs ceases when the project is substantially complete and ready for its
intended purpose. Post-implementation training, maintenance and other operating costs are expensed as incurred. At each of the years ended January 31, 2007 and 2006, $1.9 million of internal use software costs were capitalized. Accumulated
amortization related to these internal use software costs at January 31, 2007 and 2006 were $1.7 million and $1.1 million, respectively. The related amortization expense was $633,000 and $612,000 for fiscal years ended January 31, 2007 and
2006, respectively.

Investments in Affiliates.

Investments in affiliates include equity investments accounted for under the cost method or the equity method of accounting. For investments that represent less than a 20% ownership interest of the affiliate, the
investments are carried at cost. Under the equity method of accounting, which generally applies to investments that represent 20% to 50% ownership of the common stock of the affiliate, SeaChanges proportionate ownership share of the earnings
or losses of the affiliate is recorded as equity income (loss) in earnings of affiliates in the consolidated statement of operations.

The
Company periodically review indicators of the fair value of the investments in affiliates in order to assess whether available facts or circumstances, both internally and externally, may suggest an other than temporary decline in the value of the
investment. The carrying value of an investment in an affiliate may be affected by the affiliates ability to obtain adequate funding and execute its business plans, general market conditions, industry considerations specific to the
affiliates business, and other factors. SeaChange records an impairment charge when management believes an investment has experienced a decline in value that is other-than-temporary.



67



---

Business Combinations

The Company accounts for business acquisitions in accordance with SFAS No. 141, Business Combinations, which requires that the
purchase method of accounting be used for all business combinations. The Company determines and records the fair values of assets acquired and liabilities assumed as of the dates of acquisition.

Goodwill and Intangible Assets

SeaChange evaluates goodwill for impairment on, at least, an annual basis. SeaChange evaluates the recoverability of goodwill annually, in the second quarter for goodwill associated with the Broadband segment (primarily the goodwill
associated with the acquisition of the non-North American assets of Liberate Technologies) and in the third quarter for goodwill associated with the Services segment (primarily the goodwill associated with the acquisition of the On Demand Group Ltd
and for the related equity method goodwill associated with Filmflex). The Broadband and Services segments were determined to be the applicable reporting units for the goodwill impairment analyses. Goodwill is evaluated more frequently if events or
changes in circumstances, such as declines in sales, earnings or cash flows or material adverse changes in the business climate, indicate that the carrying value of goodwill might be impaired. Goodwill is considered to be impaired when the net book
value of a reporting unit exceeds its estimated fair value. Fair values are primarily determined using a discounted cash flow methodology. The determination of discounted cash flows is based on SeaChanges strategic plans and future forecasts.
SeaChange completed the annual impairment tests of goodwill associated with the Broadband and Services segments and determined that no adjustment was required to the carrying value of goodwill based on the analyses performed at those times or at
January 31, 2007. However, there can be no assurance that goodwill will not become impaired in future periods.

Intangible assets
consist of customer contracts, completed technology, patents and trademarks and are reported as part of the Broadband and Services segments. The intangible assets are amortized to cost of sales and operating expenses, as appropriate, on a
straight-line or accelerated basis in order to reflect the expected pattern and period that the assets will be consumed.

Software
Development Costs

SeaChange develops software for resale in markets that are subject to rapid technological change, new product
development and changing customer needs. The time period during which software development costs can be capitalized from the point of reaching technological feasibility until the time of general product release is very short, and consequently, the
amounts that could be capitalized are not material to the Companys financial position or results of operations. Software development costs relating to sales of software requiring significant modification or customization are charged to costs
of product revenues.

SeaChange also purchases software for resale and capitalizes those costs associated with projects that meet
technological feasibility. At the end of each of the fiscal years ended January 31, 2007 and 2006, $5.2 million of purchased software costs were capitalized. Amortization expense is recorded over the period of economic consumption or the life
of the agreement whichever results in the higher expense, starting with the first shipment of the product to a customer. The related amortization expense was $346,000 and $0 for fiscal years ended January 31, 2007 and 2006, respectively.

Long-lived Assets

SeaChange evaluates property and equipment, intangible assets and other long-lived assets on a regular basis for the existence of facts or circumstances, both internal and external that may suggest an asset is not recoverable. Factors
SeaChange considers important that could trigger the impairment review include:



| |  |  | significant underperformance relative to historical or projected future operating results;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | significant negative industry or economic trends;
| | - |  | -------------------------------------------------



| |  |  | significant decrease in the market value of the long-lived asset;
| | - |  | -----------------------------------------------------------------



| |  |  | significant adverse change to the extent or manner in which a long-lived asset is being used or in its physical condition;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset;
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | significant decline in our stock price for a sustained period;
| | - |  | --------------------------------------------------------------



| |  |  | significant decline in our technological value as compared to the market; and
| | - |  | -----------------------------------------------------------------------------



| |  |  | a decline in the Companys market capitalization relative to net book value.
| | - |  | ----------------------------------------------------------------------------

If such circumstances exist, SeaChange evaluates the carrying value of long-lived assets to determine if impairment exists based upon estimated
undiscounted future cash flows over the remaining useful life of the assets and compares that value to the carrying value of the assets. If the carrying value of the assets is greater than the estimated future undiscounted cash flows, the assets are



68



---

written down to their estimated fair value. SeaChange determines the estimated fair value of the assets on a projected discounted cash flow method using a
discount rate determined by management to be commensurate with the risk inherent in the current business model. In determining expected future cash flows, assets are grouped at the lowest level for which cash flows are identifiable and independent
of cash flows from other asset groups. SeaChanges cash flow estimates contain managements best estimates, using appropriate and customary assumptions and projections at the time.

Income Taxes

Deferred tax assets and
liabilities are recognized for the future tax consequences attributable to differences between the financial statements carrying amounts of existing assets and liabilities and their tax bases. Deferred tax assets and liabilities are measured using
enacted statutory tax rates in effect in the year in which the differences are expected to reverse. A deferred tax asset is established for the expected future benefit of net operating loss and credit carryforwards. A valuation reserve is required,
if, based upon available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized.

SeaChange
does not provide for U.S. federal and state income taxes on the undistributed earnings of its non-U.S. subsidiaries that are considered indefinitely reinvested in the operations outside the U.S.

Income taxes payable includes uncertain tax positions taken that could be challenged by taxing authorities. These probable exposures result from the
varying application of statutes, rules, regulations and interpretations. The Companys estimate of the value of its tax contingencies contains assumptions based on past experiences and judgments about potential actions by taxing jurisdictions.

Stock-based Compensation

On February 1, 2006, SeaChange adopted SFAS No. 123 (revised 2004), Share-Based Payment (SFAS 123R), which requires the measurement and recognition of compensation expense for all stock-based
awards made to employees and directors including stock options, employee stock purchases under a stock purchase plan, and non-vested share awards (restricted stock units) based on estimated fair values. SFAS 123R supersedes the Companys
previous accounting under Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees (APB 25). The Company adopted the provisions of SFAS 123R using the modified
prospective transition method beginning February 1, 2006, the first day of the first quarter of fiscal 2007. In accordance with that transition method, the Company has not restated prior periods for the effect of compensation expense calculated
under SFAS 123R. The Company has continued to use the Black-Scholes option pricing model for determining the estimated fair values of all applicable awards. The determination of the fair value of stock-based awards on the date of grant
using an option pricing model is affected by the historical price of the Companys stock as well as key assumptions including the expected life of the award, the expected stock price, volatility over the term of the award and actual and
projected exercise behaviors. For all awards the Company has recognized stock compensation expense using a straight-line amortization method over the vesting period of the award. As SFAS 123R requires that stock-based compensation expense be
based on awards that ultimately vest, estimated share-based compensation for fiscal 2007 has been reduced for estimated forfeitures.

Foreign Currency Translation

SeaChange has determined that the functional currency of all but one of its foreign
subsidiaries is the U.S. dollar. Where the U.S. dollar is designated as the functional currency of an entity, SeaChange translates that entitys monetary assets and liabilities denominated in local currencies into U.S. dollars (the functional
and reporting currency) at current exchange rates, as of each balance sheet date. Nonmonetary assets (e.g., inventories, property, plant, and equipment and intangible assets) and related income statement accounts (e.g., cost of sales, depreciation,
amortization of intangible assets) are translated at historical exchange rates between the functional currency (the U.S. dollar) and the local currency. Revenue and other expense items are translated using average exchange rates during the fiscal
period. Translation adjustments and transactions gains and losses on foreign currency transactions, and any unrealized gains and losses on short-term inter-company transactions are included in income.

For the single foreign subsidiary where the local currency is designated as the functional currency, we translate its assets and liabilities into U.S.
dollars (the reporting currency) at current exchange rates as of each balance sheet date. Revenue and expense items are translated using average exchange rates during the period. Cumulative translation adjustments are presented as a separate
component of stockholders equity. Exchange gains and losses on foreign currency transactions and unrealized gains and losses on short-term inter-company transactions are included in income.

The aggregate foreign exchange transaction losses were $314,000, $339,000 and $133,000 for the years ended January 31, 2007, 2006 and 2005,
respectively.



69



---

Comprehensive Income (Loss)

SeaChange presents accumulated other comprehensive income (loss) and total comprehensive income (loss) in the Statement of Stockholders Equity.
Total comprehensive income (loss) consists primarily of net income (loss) cumulative translation adjustments and unrealized gains and losses on marketable securities, net of income tax.

Advertising Costs

Advertising costs
are charged to expense as incurred. Advertising costs were $313,000, $273,000 and $224,000 for the years ended January 31, 2007, 2006 and 2005, respectively.

Earnings (Loss) Per Share

Earnings (loss) per share are presented in accordance with SFAS
No. 128, Earnings Per Share, which requires the presentation of basic earnings (loss) per share and diluted earnings (loss) per share. Basic earnings (loss) per share is computed by dividing earnings (loss)
available to common shareholders by the weighted-average shares of common stock outstanding during the period. For the purposes of calculating diluted earnings (loss) per share, the denominator includes both the weighted average number of shares of
common stock outstanding during the period and the weighted average number of potential common stock, such as stock options and restricted stock, calculated using the treasury stock method.

For the fiscal years ended January 31, 2007 and 2006, 6,177,411 and, 6,551,857, respectively, of common shares issuable upon the exercise of stock
options are anti-dilutive because SeaChange recorded a net loss for the periods and, therefore, have been excluded from the diluted loss per share computation. For the fiscal year ended January 31, 2005, 2,220,000 of common shares issuable upon
the exercise of stock options are anti-dilutive and have been excluded from the diluted earnings per share computation as the exercise prices of these common shares were above the market price of the common stock for the periods indicated.

Below is a summary of the shares used in calculating basic and diluted earnings (loss) per share for the periods indicated:



|                                                                              |  |                        |  |            |  |           
|----------------------------------------------------------------------------- |  | ---------------------- |  | ---------- |  | ----------
|                                                                              |  | Year Ended January 31,
|                                                                              |  | 2007                   |  | 2006       |  | 2005      
|Weighted average shares used in calculating earnings (loss) per shareBasic   |  | 28,857,000             |  | 28,303,000 |  | 27,640,000
|Dilutive common stock equivalents                                             |  |                       |  |           |  | 1,413,000 
|                                                                              |  |                        |  |            |  |           
|Weighted average shares used in calculating earnings (loss) per shareDiluted |  | 28,857,000             |  | 28,303,000 |  | 29,053,000
|                                                                              |  |                        |  |            |  |           

New Accounting Pronouncements

In February 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments
 an amendment of FASB Statements No. 133 and 140 (SFAS 155). SFAS 155 permits a fair value re-measurement for any hybrid financial instrument that contains an embedded derivative that would otherwise require bifurcation.
This accounting standard is effective as of the beginning of fiscal years beginning after September 15, 2006. The effect of adopting SFAS 155 on the Companys financial position and results of operations will be immaterial.

In March 2006, the FASB issued the SFAS No. 156, Accounting for Servicing of Financial Assets, an amendment of FASB Statements
No. 140 (SFAS 156). SFAS 156 requires that servicing assets and servicing liabilities be recognized at fair value, if practicable, when we enter into a servicing agreement and allows two alternatives, the amortization and fair
value measurement methods, as subsequent measurement methods. This accounting standard is effective for all new transactions occurring as of the beginning of fiscal years beginning after September 15, 2006. The effect of adopting SFAS 156 on
the Companys financial position and results of operations will be immaterial.

In June 2006, the FASB issued FASB Interpretation
No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109 (FIN 48). This interpretation clarifies the accounting for uncertainty in income taxes recognized in an
enterprises financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. The interpretation prescribes a recognition threshold and measurement attribute for a tax position taken or expected to
be taken in a tax return and also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. The provisions of FIN 48 are effective for fiscal years beginning after
December 15, 2006. The Company will adopt FIN 48 as of February 1, 2007, as required. The cumulative effect of adopting FIN 48 will be recorded as an adjustment to opening retained earnings and other accounts as applicable. The
Company is currently evaluating the effect of FIN 48 on the Companys results of operations or financial position.

In September 2006,
the FASB issued SFAS No. 157, Fair Value Measurement (SFAS 157). SFAS 157 defines fair value, establishes a framework for measuring fair value using generally accepted accounting principles, and expands disclosures about
fair



70



---

value measurements. This Statement does not require any new fair value measurements. SFAS 157 is effective for fiscal years beginning after November 15,
2007 and interim periods within those fiscal years. The Company does not expect the adoption of SFAS 157 to have a material impact on its financial statements.

In June 2006, the FASB issued Emerging Issues Task Force (EITF) No. 06-02, Accounting for Sabbatical Leave and Other Similar Benefits Pursuant to FASB Statement No. 43, Accounting for
Compensated Absences (EITF 06-02). A sabbatical leave is a benefit provided to employees whereby the employee is entitled to time off with pay, over and above routine vacation time, after working for a specified period of time. The
Company offers an additional twenty days of sabbatical leave to U.S.-based employees upon completion of eight years of service. EITF 06-02 concluded that an employees right to a compensated absence under a sabbatical or similar benefit
arrangement does accumulate pursuant to FASB Statement No. 43, Accounting for Compensated Absences, and therefore, a liability should be accrued over the service period in which employees earn the right to sabbatical leave. The
Company adopted EITF 06-02 in the first quarter of fiscal 2008 in its restated Form 10-Q/A for the period ended April 30, 2007, to be filed subsequent to filing the Form 10-K/A, and recorded a cumulative effect of change in accounting principle
totaling $769,000 as of February 1, 2007. The impact of this adoption does not include any tax effects as the Companys deferred tax assets are fully reserved against due to the uncertainties related to the Companys ability to
generate sufficient pre-tax income for fiscal 2008 and the inability to carry back fiscal 2008 tax losses to prior years because the Company exhausted its US tax benefit carry back potential in fiscal 2007 (see Note 10).

In September 2006, the SEC staff released SAB 108. SAB 108 was issued in order to eliminate the diversity of practice surrounding how public companies
quantify financial statement misstatements. Traditionally, there have been two widely-recognized methods for quantifying the effects of financial statement misstatements: the roll-over method and the iron curtain method. The
roll-over method focuses primarily on the impact of a misstatement on the income statement, including the reversing effect of prior year misstatements, but its use can lead to the accumulation of misstatements in the balance sheet. The iron curtain
method focuses primarily on the effect of correcting the period-end balance sheet with less emphasis on the reversing effects of prior year errors on the income statement. The Company previously used the roll-over method for quantifying identified
financial statement misstatements.

In SAB 108, the SEC staff established an approach that requires quantification of financial statement
misstatements based on the effect of the misstatements on each of the Companys financial statements and the related financial statement disclosures. This model is commonly referred to as a dual approach because it requires
quantification of errors under both the iron curtain and the roll-over methods.

SAB 108 permits public companies to initially apply its
provisions either by (i) restating prior financial statements as if the dual approach had always been used or (ii) recording the cumulative effect of initially applying the dual approach as adjustments to the
carrying values of assets and liabilities as of the beginning of the year of adoption, February 1, 2006, for the Company, with an offsetting adjustment recorded to the opening balance of retained earnings. The Company has applied the provisions
of SAB 108 using retrospective application as of February 1, 2004, as discussed in Note 11 to the Companys consolidated financial statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159). SFAS 159 permits entities to choose to measure many
financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities
differently without having to apply complex hedge accounting provisions. SFAS 159 is effective for financial statements issued for fiscal years beginning after November 15, 2007. The Company is currently evaluating the impact of adopting
SFAS 159 on its financial statements.



|3. | Consolidated Balance Sheet Detail
|-- | ---------------------------------

Inventories consist of the
following:



|                          |  |             |            |                  |   |           
|------------------------- |  | ----------- | ---------- | ---------------- | - | ----------
|                          |  | January 31,
|                          |  | 2007        |            | 2006 As Restated
|Components and assemblies |  | $           | 11,825,000 |                  | $ | 14,078,000
|Finished products         |  |             | 7,525,000  |                  |   | 5,844,000 
|                          |  |             |            |                  |   |           
|                          |  | $           | 19,350,000 |                  | $ | 19,922,000
|                          |  |             |            |                  |   |           



71



---

Property and equipment consist of the following:



|                                                         |  |                              |      |             |             |      |  |   |             |  
|-------------------------------------------------------- |  | ---------------------------- | ---- | ----------- | ----------- | ---- |  | - | ----------- | -
|                                                         |  | Estimated usefullife (years) |      | January 31, |            
|                                                         |  |                              | 2007 |             |             | 2006 | 
|Land                                                     |  |                              |      | $           | 3,063,000   |      |  | $ | 283,000     |  
|Buildings                                                |  | 20                           |      |             | 12,509,000  |      |  |   | 2,150,000   |  
|Office furniture and equipment                           |  | 5                            |      |             | 2,320,000   |      |  |   | 2,204,000   |  
|Computer equipment, software and demonstration equipment |  | 3                            |      |             | 43,833,000  |      |  |   | 38,467,000  |  
|Deployed assets                                          |  | 2-7                          |      |             | 3,280,000   |      |  |   | 3,405,000   |  
|Service and spare components                             |  | 5                            |      |             | 6,796,000   |      |  |   | 5,516,000   |  
|Leasehold improvements                                   |  | 1-7                          |      |             | 1,511,000   |      |  |   | 2,694,000   |  
|Automobiles/truck                                        |  | 5                            |      |             | 649,000     |      |  |   | 635,000     |  
|Construction in progress                                 |  |                              |      |             |            |      |  |   | 10,347,000  |  
|                                                         |  |                              |      |             |             |      |  |   |             |  
|                                                         |  |                              |      |             | 73,961,000  |      |  |   | 65,701,000  |  
|Less - Accumulated depreciation and amortization         |  |                              |      |             | (43,241,000 | )    |  |   | (38,510,000 | )
|                                                         |  |                              |      |             |             |      |  |   |             |  
|                                                         |  |                              |      | $           | 30,720,000  |      |  | $ | 27,191,000  |  
|                                                         |  |                              |      |             |             |      |  |   |             |  

Construction in progress at January 31, 2006 included $8.9 million of real property located
at 50 Nagog Park in Acton, Massachusetts which was purchased in the second quarter of fiscal 2006. The building has approximately 120,000 square feet, and as of mid-February 2006, became the Companys new corporate headquarters. All operations
and personnel that were located at the facility in Maynard, Massachusetts were relocated to the new property in Acton, Massachusetts in February 2006. All related construction in progress balances were capitalized, primarily to the buildings
category, during fiscal 2007.

Depreciation and amortization expense of fixed assets was $7,799,000, $6,642,000 and $5,917,000 for the
years ended January 31, 2007, 2006 and 2005, respectively. At both January 31, 2007 and 2006 SeaChange had no assets under capital lease.

Other accrued expenses consist of the following:



|                                                            |  |                  |           |                  |   |          
|----------------------------------------------------------- |  | ---------------- | --------- | ---------------- | - | ---------
|                                                            |  | January 31,     
|                                                            |  | 2007 As Restated |           | 2006 As Restated
|Accrued consideration payable to former shareholders in ODG |  | $                |          |                  | $ | 2,804,000
|Other accrued expenses                                      |  |                  | 6,623,000 |                  |   | 6,280,000
|                                                            |  |                  |           |                  |   |          
|                                                            |  | $                | 6,623,000 |                  | $ | 9,084,000
|                                                            |  |                  |           |                  |   |          

This balance is net of a reclassification of the value-added tax (VAT) payable amount against the
VAT receivable balance. The right of offset exists between these VAT amounts with the net balance being either a receivable or payable from the appropriate tax authorities. Reclassification of the VAT payable balance has been made to conform the
January 31, 2006 balance to the current period presentation.



|4. | Segment Information and Significant Customer Information (Restated)
|-- | -------------------------------------------------------------------

SeaChange has three reportable segments: Broadband, Broadcast and Services. The Broadband segment develops, markets and sells products to digitally manage, store and distribute digital video for cable system operators
and telecommunications companies. The Broadcast segment develops, markets and sells products for the storage, archival, on-air playback of advertising and other video programming for the broadcast television industry. The Services segment provides
installation, training, project management, product maintenance and technical support services, and software development, for all of the above products, and movie content services. SeaChange measures profitability of the segments based on their
respective gross profit. There were no inter-segment sales or transfers. The following summarizes the revenues and cost of revenues by reportable segment:



72



---

|                                         |  |                        |             |                  |   |                  |  |   |            
|---------------------------------------- |  | ---------------------- | ----------- | ---------------- | - | ---------------- |  | - | -----------
|                                         |  | Year ended January 31,
|                                         |  | 2007 As Restated       |             | 2006 As Restated |   | 2005 As Restated
|Revenues:                                |  |                        |             |                  |   |                  |  |   |            
|Broadband hardware, software and systems |  | $                      | 84,905,000  |                  | $ | 64,365,000       |  | $ | 100,049,000
|Broadcast hardware, software and systems |  |                        | 10,095,000  |                  |   | 9,151,000        |  |   | 13,715,000 
|Services                                 |  |                        | 66,334,000  |                  |   | 52,748,000       |  |   | 43,539,000 
|                                         |  |                        |             |                  |   |                  |  |   |            
|                                         |  | $                      | 161,334,000 |                  | $ | 126,264,000      |  | $ | 157,303,000
|                                         |  |                        |             |                  |   |                  |  |   |            
|Costs of revenues:                       |  |                        |             |                  |   |                  |  |   |            
|Broadband hardware, software and systems |  | $                      | 39,082,000  |                  | $ | 36,608,000       |  | $ | 51,038,000 
|Broadcast hardware, software and systems |  |                        | 9,252,000   |                  |   | 8,947,000        |  |   | 9,120,000  
|Services                                 |  |                        | 37,189,000  |                  |   | 28,315,000       |  |   | 25,755,000 
|                                         |  |                        |             |                  |   |                  |  |   |            
|                                         |  | $                      | 85,523,000  |                  | $ | 73,870,000       |  | $ | 85,913,000 
|                                         |  |                        |             |                  |   |                  |  |   |            
|Gross profit:                            |  |                        |             |                  |   |                  |  |   |            
|Broadband hardware, software and systems |  | $                      | 45,823,000  |                  | $ | 27,757,000       |  | $ | 49,011,000 
|Broadcast hardware, software and systems |  |                        | 843,000     |                  |   | 204,000          |  |   | 4,595,000  
|Services                                 |  |                        | 29,145,000  |                  |   | 24,433,000       |  |   | 17,784,000 
|                                         |  |                        |             |                  |   |                  |  |   |            
|                                         |  | $                      | 75,811,000  |                  | $ | 52,394,000       |  | $ | 71,930,000 
|                                         |  |                        |             |                  |   |                  |  |   |            

SeaChange does not measure the assets allocated to the segments, other than the goodwill and
intangible assets in connection with its acquisitions. The following table summarizes intangible assets, net and goodwill by reportable segment:



|                               |  |                  |        |                  |   |       
|------------------------------ |  | ---------------- | ------ | ---------------- | - | ------
|                               |  | January 31, 2007 |        | January 31, 2006
|                               |  | (in thousands)  
|Goodwill and Intangible Assets |  |                  |        |                  |   |       
|Broadband                      |  | $                | 19,282 |                  | $ | 23,711
|Services                       |  |                  | 17,498 |                  |   | 15,572
|                               |  |                  |        |                  |   |       
|Total                          |  | $                | 36,780 |                  | $ | 39,283
|                               |  |                  |        |                  |   |       

The following summarizes revenues by customers geographic locations:



|                                                      |  |                               |             |      |   |             |  |   |            
|----------------------------------------------------- |  | ----------------------------- | ----------- | ---- | - | ----------- |  | - | -----------
|                                                      |  | Fiscal Year ended January 31,
|                                                      |  | 2007                          |             | 2006 |   | 2005       
|Revenues:                                             |  |                               |             |      |   |             |  |   |            
|United States of America                              |  | $                             | 107,950,000 |      | $ | 75,817,000  |  | $ | 122,245,000
|United Kingdom                                        |  |                               | 32,936,000  |      |   | 26,988,000  |  |   | 6,043,000  
|Canada and South America                              |  |                               | 7,446,000   |      |   | 9,733,000   |  |   | 9,238,000  
|Europe and Middle East (excluding the United Kingdom) |  |                               | 6,723,000   |      |   | 5,896,000   |  |   | 10,694,000 
|Asia/Pacific and other international locations        |  |                               | 6,279,000   |      |   | 7,830,000   |  |   | 9,083,000  
|                                                      |  |                               |             |      |   |             |  |   |            
|                                                      |  | $                             | 161,334,000 |      | $ | 126,264,000 |  | $ | 157,303,000
|                                                      |  |                               |             |      |   |             |  |   |            



73



---

The following summarizes fixed assets, net by geographic locations:



|                                                      |  |                  |        |                  |   |       
|----------------------------------------------------- |  | ---------------- | ------ | ---------------- | - | ------
|                                                      |  | January 31, 2007 |        | January 31, 2006
|                                                      |  | (in thousands)  
|Fixed assets, net                                     |  |                  |        |                  |   |       
|United States of America                              |  | $                | 27,619 |                  | $ | 25,444
|United Kingdom                                        |  |                  | 802    |                  |   | 317   
|Europe and Middle East (excluding the United Kingdom) |  |                  | 125    |                  |   | 205   
|Asia/Pacific and other international locations        |  |                  | 2,174  |                  |   | 1,225 
|                                                      |  |                  |        |                  |   |       
|Total                                                 |  | $                | 30,720 |                  | $ | 27,191
|                                                      |  |                  |        |                  |   |       



|5. | Stock-Based Compensation and Stock Incentive Plans
|-- | --------------------------------------------------

Effective February 1, 2006, SeaChange adopted on a modified prospective basis the provisions of the Financial Accounting Standards Boards SFAS 123R, which requires the measurement and recognition of compensation expense for
all share-based payment awards made to employees and directors including employee stock options, restricted stock units and employee stock purchases related to SeaChanges Employee Stock Purchase Plan (ESPP) based on estimated fair
values. Accordingly, stock-based compensation cost is measured at the grant date, based on the fair value of the award, and is recognized as expense on a straight-line basis over the employees requisite service period. SeaChange has applied
the provisions of SAB No. 107, Share-Based Payment, (SAB 107) in its adoption of SFAS 123R.

Impact of the Adoption of
SFAS 123R

Under the modified prospective transition method, SeaChange recognized stock-based compensation expense during the
year ended January 31, 2007 for: (a) ESPP awards from offering periods that began on December 1, 2005, June 1, 2006 and December 1, 2006 and ended on May 31, 2006, November 30, 2006 and May 31, 2007,
respectively, (b) stock options and restricted stock units granted prior to, but not yet vested as of February 1, 2006, based on the grant date fair value estimated in accordance with the disclosure provisions of SFAS 123, and
(c) stock options and restricted stock units granted subsequent to February 1, 2006, based on the grant date fair value, estimated in accordance with the provisions of SFAS 123R. Under the modified prospective transition method,
results for prior periods are not restated. The adoption of SFAS 123R did not affect the accounting for stock-based compensation expense related to restricted stock units. The fair value of a restricted stock unit is the market value of a share of
the Companys common stock on the date of grant of the restricted stock unit. This fair value is amortized on a straight-line basis over the related vesting period of the restricted stock unit.



74



---

The estimated fair value of SeaChanges stock-based awards, less expected forfeitures, is amortized
over the awards vesting period on a straight-line basis. The effect of recording stock-based compensation for the year ended January 31, 2007 was as follows:



|                                                   |  |                                                |       |  
|-------------------------------------------------- |  | ---------------------------------------------- | ----- | -
|                                                   |  | Year Ended January 31, 2007                    |      
|                                                   |  | (Amounts in thousands,except per shareamounts) |      
|Stock-based compensation expense by type of award: |  |                                                |       |  
|Stock options                                      |  | $                                              | 2,179 |  
|Restricted stock units                             |  |                                                | 625   |  
|Performance-based restricted stock units           |  |                                                | 248   |  
|Employee Stock Purchase Plan                       |  |                                                | 462   |  
|                                                   |  |                                                |       |  
|Total stock-based compensation                     |  |                                                | 3,514 |  
|Less: Tax effect on stock-based compensation       |  |                                                |      |  
|                                                   |  |                                                |       |  
|Net effect on net loss                             |  | $                                              | 3,514 |  
|                                                   |  |                                                |       |  
|Effect on net loss per share                       |  |                                                |       |  
|Basic                                              |  | $                                              | (0.12 | )
|Diluted                                            |  | $                                              | (0.12 | )

Since additional option grants are expected to be made each year and options vest over several
years, the effects of applying SFAS 123R for recording stock-based compensation for the year ended January 31, 2007 are not indicative of future amounts.

The following table presents stock-based compensation expenses included in the Companys Consolidated Statement of Operations:



|                                       |  |                             |      
|-------------------------------------- |  | --------------------------- | -----
|                                       |  | Year Ended January 31, 2007
|                                       |  | (Amounts in thousands)     
|Cost of product revenue                |  | $                           | 109  
|Cost of service revenue                |  |                             | 216  
|Research and development expense       |  |                             | 1,551
|Sales and marketing expense            |  |                             | 470  
|General and administrative expense     |  |                             | 1,168
|Income tax benefit                     |  |                             |     
|                                       |  |                             |      
|Total stock-based compensation expense |  | $                           | 3,514
|                                       |  |                             |      

SeaChange estimates the fair value of stock options, including rights granted under the ESPP,
using the Black-Scholes valuation model. Key input assumptions used to estimate the fair value of stock options include the exercise price, the expected option term, the risk-free interest rate over the options expected term, the expected
annual dividend yield and the expected stock price volatility. The expected option term was determined using the simplified method for plain vanilla options as allowed by SAB 107. The expected stock price volatility was
established using a blended volatility, which is an average of the historical volatility of SeaChanges common stock over a period of time equal to the expected term of the stock option, and the average volatility of SeaChanges common
stock over the most recent one-year and two-year periods. Estimates of fair values are not intended to predict actual future events or the value ultimately realized by the persons who receive equity awards.



75



---

The fair value of each option grant was estimated on the grant date using the Black-Scholes
option-pricing model with the following assumptions:



|                         |  |                             |  |                  |  |     
|------------------------ |  | --------------------------- |  | ---------------- |  | ----
|                         |  | Year ended January 31, 2007
|                         |  | Options                     |  |                 
|                         |  | Range                       |  | Weighted Average |  | ESPP
|Expected term (in years) |  | 4 5                        |  | 4.5              |  | 0.5 
|Expected volatility      |  | 51%  58%                   |  | 56%              |  | 45% 
|Risk-free interest rate  |  | 4.4%  5.1%                 |  | 4.7%             |  | 4.6%
|Expected dividend yield  |  | 0%                          |  | 0%               |  | 0%  

Pro Forma Information Under SFAS 123

Prior to February 1, 2006, SeaChange accounted for its stock plans under the provisions of APB 25 and provided pro forma disclosures as though the
fair value method was reported in accordance with SFAS No. 123, Accounting for Stock-Based Compensation, (SFAS 123), as amended by SFAS No. 148, Accounting for Stock-Based Compensation-Transition and
Disclosure, An Amendment of SFAS No. 123. The effects of applying SFAS 123 in this pro forma disclosure are not indicative of future amounts.

The pro forma information for the years ended January 31, 2006 and 2005 was as follows:



|                                                                                                                              |  |                                         |         |   |                                         |   |        |  
|----------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------- | ------- | - | --------------------------------------- | - | ------ | -
|(Amounts in thousands, except share amounts)                                                                                  |  | Year ended January 31, 2006
As Restated |         |   | Year ended January 31, 2005
As Restated |  
|Net (loss) income, as reported                                                                                                |  | $                                       | (12,199 | ) |                                         | $ | 9,866  |  
|Add: Stock-based compensation under APB No. 25, net of related tax effect                                                     |  |                                         | 34      |   |                                         |   |       |  
|Less: Stock-based employee compensation expense determined under fair value method for all awards, net of related tax effects |  |                                         | (12,688 | ) |                                         |   | (9,100 | )
|                                                                                                                              |  |                                         |         |   |                                         |   |        |  
|Pro forma net (loss) income                                                                                                   |  | $                                       | (24,853 | ) |                                         | $ | 766    |  
|                                                                                                                              |  |                                         |         |   |                                         |   |        |  
|Basic (loss) earnings per share                                                                                               |  |                                         |         |   |                                         |   |        |  
|As reported                                                                                                                   |  | $                                       | (0.43   | ) |                                         | $ | 0.36   |  
|Pro forma                                                                                                                     |  | $                                       | (0.88   | ) |                                         | $ | 0.03   |  
|Diluted (loss) earnings per share                                                                                             |  |                                         |         |   |                                         |   |        |  
|As reported                                                                                                                   |  | $                                       | (0.43   | ) |                                         | $ | 0.34   |  
|Pro forma                                                                                                                     |  | $                                       | (0.88   | ) |                                         | $ | 0.03   |  

The fair value of SeaChanges stock-based awards granted during the years ended
January 31, 2006 and 2005 was estimated on the grant date using the Black-Scholes option pricing model with the following weighted-average assumptions:



|                         |  |                                    |  |                                   
|------------------------ |  | ---------------------------------- |  | ----------------------------------
|                         |  | Year Ended January 31, 2006Options |  | Year Ended January 31, 2005Options
|Expected term (in years) |  | 5.6                                |  | 7.5                               
|Expected volatility      |  | 68.0%                              |  | 85%  100%                        
|Risk-free interest rate  |  | 3.9%                               |  | 2.7%                              
|Expected dividend yield  |  | 0%                                 |  | 0%                                



76



---

The expected term for options granted during fiscal years 2006 and 2005 is higher than the expected term
for options granted during fiscal year 2007 because of the shorter life of stock options granted under the 2005 Equity Compensation and Incentive Plan (the 2005 Plan) which replaced the Companys Amended and Restated 1995 Stock
Option Plan (the 1995 Plan) in July 2005. Under the 2005 Plan, stock options vest over three years and expire seven years from the date of grant, while stock options granted under the 1995 Plan generally vested over a four year period
and expired ten years from the date of grant.

The expected volatility assumption is higher for options granted in fiscal years 2006 and
2005 than in fiscal 2007. The fiscal year 2006 and 2005 volatility was the historical volatility of SeaChanges common stock over a period of time equal to the expected term of the stock option (rather than a blended rate). The fiscal 2007
volatility assumption was based upon a blended volatility rate.

On January 26, 2006, the Company accelerated the vesting of certain
unvested stock options with exercise prices equal to or greater than $9.00 per share that were previously awarded to its employees, including its executive officers and non-employee directors, under the Companys equity compensation plans. This
decision was the principal reason for the lower stock-based compensation expense recorded in fiscal 2007 compared to the disclosure of pro forma expense for the years ended January 31, 2006 and 2005.

Stock Option Plans

2005 Equity Compensation and Incentive
Plan

The 2005 Equity Compensation and Incentive Plan (the 2005 Plan) provides for the grant of incentive stock options,
nonqualified stock options, restricted stock, restricted stock units, and other non-stock option awards as determined by the plan administrator for the purchase of up to an aggregate of 1,500,000 shares of SeaChanges common stock
(but not greater than two percent of the aggregate shares outstanding per fiscal year) by officers, employees, consultants and directors of SeaChange. The Board of Directors is responsible for administration of the 2005 Plan and determining the term
of each award, award exercise price, number of shares for which each award is granted and the rate at which each award is exercisable.

Option awards may be granted to employees at an exercise price per share of not less than 100% of the fair market value per common share on the date of the grant (not less than 110% for an incentive stock option granted to a 10% or more
stockholder). Incentive stock options may be granted only to those employees of SeaChange to the extent that the fair value of the options granted that become exercisable during any one calendar year plus previously granted incentive stock options
that become exercisable in that period is less than $100,000. Restricted stock units and other equity-based non-stock option awards may be granted to any officer, employee, director or consultant at a purchase price per share as determined by
SeaChanges Board of Directors. Awards granted under the 2005 Plan generally vest over three years and expire seven years from the date of the grant (five years for incentive stock options granted to holders of more than 10% of SeaChanges
voting stock). As of January 31, 2007, there were 416,000 shares of SeaChange common stock available for future grant under the 2005 Plan.

1995
Stock Option Plan

The Amended and Restated 1995 Stock Option Plan (the 1995 Stock Option Plan) provides for the grant of
incentive stock options and nonqualified stock options for the purchase of up to an aggregate of 9,200,000 shares of SeaChanges common stock by officers, employees, consultants and directors of SeaChange. The Board of Directors is responsible
for administration of the 1995 Stock Option Plan and determining the term of each option, option exercise price, number of shares for which each option is granted and the rate at which each option is exercisable. Options generally vest ratably over
four years. SeaChange may not grant an employee incentive stock options with a fair value in excess of $100,000 that are initially exercisable during any one calendar year.

Incentive stock options may be granted to employees at an exercise price per share of not less than the fair value per common share on the date of the
grant (not less than 110% of the fair value in the case of holders of more than 10% of SeaChanges voting stock). Nonqualified stock options may be granted to any officer, employee, director or consultant at an exercise price per share as
determined by SeaChanges Board of Directors. Grants of stock options to the Board of Directors under SeaChanges 1995 Stock Option Plan are made pursuant to a policy under which each non-employee director receives a grant of 2,500 stock
options per quarter.



77



---

Options granted under the 1995 Stock Option Plan generally expire ten years from the date of the grant
(five years for incentive stock options granted to holders of more than 10% of SeaChanges voting stock). In July 2005, SeaChanges Board of Directors terminated the 1995 Stock Option Plan and began granting stock options under the
Companys 2005 Plan. As of January 31, 2007, no options were available for grant under the 1995 Stock Option Plan.

On
January 26, 2006, the Company accelerated the vesting of certain unvested stock options with exercise prices equal to or greater than $9.00 per share that were previously awarded to its employees, including its executive officers and
non-employee directors, under the Companys 1995 Stock Option Plan. Stock options equivalent to 1,354,974 shares of the Companys common stock, including an aggregate of 243,821 options held by executive officers and directors are subject
to this acceleration. Each director and executive officer has entered into a lock-up agreement that provides that the director or executive officers will refrain from selling the shares of common stock acquired upon the exercise of the accelerated
options until the date on which the exercise would have been permitted under the options pre-acceleration vesting terms or, if earlier, the persons last day of employment with or service to the Company or upon an acquisition of the
Company, as defined in the 1995 Stock Option Plan. The acceleration of vesting became effective for stock options outstanding as of January 26, 2006.

The decision to accelerate the vesting of these options was made primarily to reduce non-cash compensation expense that would have been recorded in future periods following the Companys adoption of SFAS 123(R)
on February 1, 2006. The Companys aggregate expense that will not be recorded as a result of the acceleration of the vesting of these options is approximately $6.9 million, based on all outstanding options continuing to vest under their
original, pre-acceleration vesting terms.

Director Option Plan

In June 1996, SeaChanges Board of Directors adopted and the stockholders approved a director
stock option plan (the Director Option Plan) which provides for the grant of options to full time directors of SeaChange to purchase a maximum of 45,000 shares of common stock under the Director Option Plan. Under the Director Option
Plan, participating directors receive an option to purchase 5,062 shares of common stock per annum. Options granted under the Director Option Plan vest as to 33 1/3% of the shares underlying the option immediately upon the date of the grant, and vest as to an additional 8 1/3% of the shares underlying the option at the end of each of the next 8 quarters, provided that the optionee remains a director. Directors will also receive, on each three-year
anniversary of such directors option grant date, an additional option to purchase 5,062 shares of common stock, provided that such director continues to serve on the Board of Directors. All options granted under the Director Option Plan have
an exercise price equal to the fair value of the common stock on the date of grant and a term of ten years from the date of grant. In May 2002, SeaChanges Board of Directors terminated the director option plan and began granting stock options
to the board of directors under the Companys 1995 Stock Option Plan.

The following table summarizes the stock option
activity (excluding restricted stock units) during the years ended January 31, 2007, 2006 and 2005:



|                                                       |  |                                   |   |                                   |                                 |                                   |        |           |   |                                 |   |        |  |           |                                 |  |   |      
|------------------------------------------------------ |  | --------------------------------- | - | --------------------------------- | ------------------------------- | --------------------------------- | ------ | --------- | - | ------------------------------- | - | ------ |  | --------- | ------------------------------- |  | - | -----
|                                                       |  | Fiscal Year endedJanuary 31, 2007 |   | Fiscal Year endedJanuary 31, 2006 |                                 | Fiscal Year endedJanuary 31, 2005
|                                                       |  | Shares                            |   |                                   | Weighted average exercise price |                                   | Shares |           |   | Weighted average exercise price |   | Shares |  |           | Weighted average exercise price
|Outstanding at beginning of period                     |  | 6,449,857                         |   |                                   | $                               | 14.68                             |        | 6,046,258 |   |                                 | $ | 15.78  |  | 5,548,346 |                                 |  | $ | 15.47
|Granted                                                |  | 363,891                           |   |                                   |                                 | 7.99                              |        | 915,497   |   |                                 |   | 7.69   |  | 1,470,812 |                                 |  |   | 14.98
|Exercised                                              |  | (264,959                          | ) |                                   |                                 | 6.11                              |        | (73,124   | ) |                                 |   | 5.00   |  | (562,528  | )                               |  |   | 8.06 
|Forfeited/Expired/Cancelled                            |  | (612,054                          | ) |                                   |                                 | 15.27                             |        | (438,774  | ) |                                 |   | 15.30  |  | (410,372  | )                               |  |   | 19.23
|                                                       |  |                                   |   |                                   |                                 |                                   |        |           |   |                                 |   |        |  |           |                                 |  |   |      
|Outstanding at end of period                           |  | 5,936,735                         |   |                                   | $                               | 14.85                             |        | 6,449,857 |   |                                 | $ | 14.68  |  | 6,046,258 |                                 |  | $ | 15.78
|                                                       |  |                                   |   |                                   |                                 |                                   |        |           |   |                                 |   |        |  |           |                                 |  |   |      
|Options exercisable at end of period                   |  | 5,169,736                         |   |                                   | $                               | 15.94                             |        | 5,495,405 |   |                                 |   |        |  | 3,071,694 |                                 |  |   |      
|Weighted average remaining contractual term (in years) |  |                                   |   |                                   |                                 | 5.79                              |        |           |   |                                 |   | 7.28   |  |           |                                 |  |   | 7.16 

The weighted-average grant date fair value of stock options granted during the years ended
January 31, 2007, 2006 and 2005, was $4.10, $6.27 and $11.32, respectively. As of January 31, 2007, the unrecognized stock-based compensation related to the unvested stock options was $1.5 million net of estimated forfeitures. Total
unrecognized compensation cost will be adjusted for any future changes in estimated changes in forfeitures. This cost will be recognized over an estimated weighted average amortization period of 1.0 years.

The total intrinsic value of options exercised during the years ended January 31, 2007, January 31, 2006 and January 31, 2005 was
$730,757, $185,972 and $4,443,808, respectively, with intrinsic value defined as the difference between the market price on the date of exercise and the grant date price.



78



---

The following table summarizes information about employee and director stock options outstanding and
exercisable as of January 31, 2007:



|                                         |  |                     |           |                                                     |      |                                 |   |                    |  |                                 |           |  |   |      
|---------------------------------------- |  | ------------------- | --------- | --------------------------------------------------- | ---- | ------------------------------- | - | ------------------ |  | ------------------------------- | --------- |  | - | -----
|                                         |  | Options outstanding |           | Options exercisable                                
|                                         |  | Number outstanding  |           | Weighted average remaining contractual term (years) |      | Weighted average exercise price |   | Number exercisable |  | Weighted average exercise price
|Range of exercise prices                 |  |                     |           |                                                     |      |                                 |   |                    |  |                                 |           |  |   |      
|$ 4.00 to 6.20                           |  |                     | 594,518   |                                                     | 4.06 |                                 | $ | 5.55               |  |                                 | 587,355   |  | $ | 5.56 
|6.25 to 7.00                             |  |                     | 752,262   |                                                     | 5.90 |                                 |   | 6.88               |  |                                 | 344,760   |  |   | 6.94 
|7.17 to 10.33                            |  |                     | 745,329   |                                                     | 5.83 |                                 |   | 8.67               |  |                                 | 401,294   |  |   | 9.04 
|10.37 to 13.24                           |  |                     | 699,332   |                                                     | 6.19 |                                 |   | 12.02              |  |                                 | 691,032   |  |   | 12.04
|13.31 to 14.47                           |  |                     | 733,016   |                                                     | 6.17 |                                 |   | 13.97              |  |                                 | 733,016   |  |   | 13.97
|14.56 to 16.56                           |  |                     | 610,868   |                                                     | 6.19 |                                 |   | 15.62              |  |                                 | 610,868   |  |   | 15.62
|17.26 to 22.00                           |  |                     | 444,744   |                                                     | 6.23 |                                 |   | 17.96              |  |                                 | 444,744   |  |   | 17.96
|23.31 to 23.31                           |  |                     | 611,662   |                                                     | 5.86 |                                 |   | 23.31              |  |                                 | 611,662   |  |   | 23.31
|24.10 to 34.00                           |  |                     | 683,954   |                                                     | 6.14 |                                 |   | 29.93              |  |                                 | 683,954   |  |   | 29.93
|35.50 to 39.13                           |  |                     | 61,050    |                                                     | 6.43 |                                 |   | 37.57              |  |                                 | 61,050    |  |   | 37.57
|                                         |  |                     |           |                                                     |      |                                 |   |                    |  |                                 |           |  |   |      
|                                         |  |                     | 5,936,735 |                                                     | 5.86 |                                 | $ | 14.85              |  |                                 | 5,169,735 |  | $ | 15.94
|                                         |  |                     |           |                                                     |      |                                 |   |                    |  |                                 |           |  |   |      
|Aggregate intrinsic value 13.31 to 14.47 |  | $                   | 6,048,778 |                                                     |      |                                 |   |                    |  | $                               | 4,124,324 |  |   |      

Restricted Stock Units

Pursuant to the 2005 Plan, SeaChange may grant restricted stock units that entitle recipients to acquire shares of SeaChanges common stock. Of the 1,500,000 shares of SeaChanges common stock authorized for
grant under the 2005 Plan, no more than twenty-five percent (375,000 shares) may be used for grants of restricted stock, restricted stock units or other non-stock option awards. Awards of restricted stock units vest in equal increments on each of
the first three anniversaries of the grant of the award. Stock-based compensation expense associated with the restricted stock units is charged for the market value of the Companys stock on the date of grant, assuming nominal forfeitures, and
is amortized over the awards vesting period on a straight-line basis. The Company recorded stock-based compensation expense related to restricted stock of $625,000 for the year ended January 31, 2007 and $43,000 for the year ended
January 31, 2006. The Company had no stock-based compensation expense related to restricted stock for the year ended January 31, 2005. Performance-based stock compensation of $248,000 was accrued during fiscal 2007 for restricted stock
units earned and vested by the Companys senior executives in the fiscal year ended January 31, 2007. Grants for these restricted stock units will occur in fiscal 2008. As of January 31, 2007, 2006 and 2005 there were 98,667, 273,000
and zero shares, respectively, of SeaChange common stock available for grants of restricted stock, restricted stock units or other non-option awards under the 2005 Plan.

The following table summarizes the restricted stock unit activity as of and for the years ended January 31, 2007, 2006 and 2005:



|                                 |  |                                   |   |                                   |                                       |                                   |        |         |                                       |   |        |  |                                       |  |   |  
|-------------------------------- |  | --------------------------------- | - | --------------------------------- | ------------------------------------- | --------------------------------- | ------ | ------- | ------------------------------------- | - | ------ |  | ------------------------------------- |  | - | -
|                                 |  | Fiscal Year endedJanuary 31, 2007 |   | Fiscal Year endedJanuary 31, 2006 |                                       | Fiscal Year endedJanuary 31, 2005
|                                 |  | Shares                            |   |                                   | Weighted average grantdate
fair value |                                   | Shares |         | Weighted average grantdate
fair value |   | Shares |  | Weighted average grantdate
fair value
|Nonvested at beginning of period |  | 102,000                           |   |                                   | $                                     | 8.01                              |        |        |                                       | $ |       |  |                                      |  | $ | 
|Granted                          |  | 181,000                           |   |                                   |                                       | 8.85                              |        | 102,000 |                                       |   | 8.01   |  |                                      |  |   | 
|Vested                           |  | (35,657                           | ) |                                   |                                       | 8.08                              |        |        |                                       |   |       |  |                                      |  |   | 
|Forfeited/expired/cancelled      |  | (6,667                            | ) |                                   |                                       | 8.77                              |        |        |                                       |   |       |  |                                      |  |   | 
|                                 |  |                                   |   |                                   |                                       |                                   |        |         |                                       |   |        |  |                                       |  |   |  
|Nonvested at end of period       |  | 240,676                           |   |                                   | $                                     | 8.61                              |        | 102,000 |                                       | $ | 8.01   |  |                                      |  | $ | 
|                                 |  |                                   |   |                                   |                                       |                                   |        |         |                                       |   |        |  |                                       |  |   |  

As of January 31, 2007, the unrecognized stock-based compensation related to the unvested
restricted stock units was $1.7 million. This cost will be recognized over an estimated weighted average amortization period of 1.9 years.



79



---

Employee Stock Purchase Plan

In September 1996, SeaChanges Board of Directors adopted and the stockholders approved an employee stock purchase plan (the ESPP), effective January 1, 1997 and amended on July 17, 2002 and
July 16, 2003, which provides for the issuance of a maximum of 1,100,000 shares of common stock to participating employees who meet eligibility requirements. The authorized number of shares to be issued under the ESPP was increased from
1,100,000 to 1,600,000 by shareholder vote during the Companys annual shareholder meeting in July 2006. Employees who would immediately after the purchase own 5% or more of the total combined voting power or value of SeaChanges stock and
directors who are not employees of SeaChange may not participate in the Stock Purchase Plan. The purchase price of the stock is 85% of the lesser of the average market price of the common stock on the first or last business day of each six-month
plan period. In the most recent period under the ESPP ended November 31, 2006, employees purchased an aggregate of 127,572 shares at a discounted price of $5.30 per share. During the fiscal years ended January 31, 2007, 2006 and 2005,
250,082, 203,972 and 107,579 shares of common stock, respectively, were issued under the Stock Purchase Plan.



|6. | Investments in Affiliates
|-- | -------------------------

Casa Systems.In
the second quarter of fiscal 2006, the Company invested $8.2 million in convertible preferred stock, representing a 19.8% ownership interest, of Casa Systems, Inc. (Casa), a Massachusetts development stage company that specializes in
video-on-demand products within the telecommunications and television markets. The investment is represented by shares of convertible preferred stock, and the shares are convertible at SeaChanges option into shares of Casas common stock
on a one-to-one basis. The convertible preferred stock accrues dividends at the rate per annum of $0.3832 per share and the payment of the cumulative accruing dividends must be declared by the Board of Directors of Casa. At the time of the
investment, SeaChange also entered into agreements with Casa, its stockholders and its optionholders and which grant SeaChange the right of first refusal on the issuance of additional shares of Casa securities or transfers of stock or options by
holders. In addition, SeaChange had a call option exercisable until January 31, 2007 to purchase all of the outstanding stock and options not owned by SeaChange for an aggregate price of $92 million.

In February 2005, SeaChange entered into a Supply Agreement with Casa in which Casa would provide certain products to SeaChange at agreed upon prices,
which are at fair value. SeaChange was granted exclusive rights in July 2005 to sell these products in North America until January 31, 2007, as long as the Company met certain sales levels over this time period.

SeaChange reviewed the Preferred Stock Purchase Agreement and related agreements and determined that Casa was a variable interest entity
(VIE) as defined by the accounting guidance of FIN 46R. SeaChange concluded that it is not the primary beneficiary in Casa. Consequently, SeaChange accounts for this investment under the cost method of accounting. At
January 31, 2007, SeaChange again reviewed the Casa investment as part of its annual review of this arrangement and determined that Casa was still a VIE as defined by the accounting guidance of FIN 46R and concluded again that SeaChange is
not the primary beneficiary in Casa.

In determining whether the Companys convertible preferred stock investment in Casa was
in-substance an investment in common stock, the Company considered whether its investment has substantive liquidation preferences over Casas common stock. The Company also considered whether Casa had little or no subordinated equity from a
fair value perspective and



80



---

whether the stated liquidation preference of the convertible preferred stock was significant in relation to the purchase price of the investment. The
estimated fair value of Casas common stock significantly exceeded the estimated fair value of Casas convertible preferred stock (including the liquidation preference and purchase call option), all of which were determined by an
independent valuation expert. As a result, SeaChanges convertible preferred stock investment retained a substantive liquidation preference, as defined by paragraph 6a. of EITF 02-14, Whether an Investor Should Apply the
Equity Method of Accounting to Investments Other Than Common Stock If the Investor Has the Ability to Exercise Significant Influence Over the Operating and Financial Policies of the Investee (EITF 02-14), over the holders of
Casas common stock. The Company considered Example 2 of Exhibit 02-14A, Examples of the Application of the Characteristics of In-Substance Common Stock of EITF 02-14 as it was substantially similar to the facts and circumstances
involving SeaChanges convertible preferred stock investment in Casa. In that example, the stated liquidation preference of a preferred stock investment is equal to the fair value of the preferred stock and the fair value of the common stock
exceeds that of the preferred stock. The conclusion from this example is that because the liquidation preference is substantive, the subordination characteristics of the preferred stock are not substantially similar to the subordination
characteristics of the common stock. As a result, the preferred stock investment in this example is not in-substance common stock and no further evaluation for equity accounting treatment is required.

The Company also evaluated the other agreements with Casa, including the Companys right of first refusal on the issuance of additional shares of
Casa securities or the transfer of stock or options by holders, and the Companys call option to purchase all of the outstanding stock and options not owned by the Company. The right of first refusal represents an option to allow SeaChange to
maintain its relative ownership interest in Casa. The option to purchase the outstanding common stock of Casa is limited in duration and subject to both the Company and Casa meeting certain stated performance targets. When considered together with
the preferred stock investment and the guidance within EITF 02-14, the Company does not believe that these agreements give SeaChange significant influence over Casa as defined in APB No. 18. In addition, SeaChange does not retain a
representative on the Casa board of directors.

Accordingly, since the Companys convertible preferred stock investment was not
in-substance common stock, and the investment is not a SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities, security, the cost method of accounting would be required to record its convertible
preferred investment as long as the estimated fair value of Casas common stock continued to be sufficient to support a determination that the convertible preferred stock was not in-substance common stock. The Company has evaluated
the characteristics of EITF 02-14 and APB No. 18 and has concluded that it does not have the ability to exercise significant influence over Casa and that, as a result, the use of the cost method of investment is appropriate.

SeaChange did not exercise the option to purchase Casa by January 31, 2007. In addition, the supply agreement expired and was not renewed.

Minerva.In the fourth quarter of fiscal 2005, SeaChange entered into a Stock Purchase Agreement with Minerva Networks, Inc.
(Minerva), a California based company specializing in software products for the telecommunications and television markets. As part of Minervas Series H preferred financing, SeaChange invested $1.0 million for 1.3 million
shares of preferred stock of Minerva representing 2.5% of the total capital stock of Minerva. The preferred shares are convertible to 1.3 million shares of common stock under certain conditions as defined in the Stock Purchase Agreement.
SeaChange accounts for this investment under the cost method of accounting. At the time of the investment in Minerva, SeaChange entered into a Software License Agreement with Minerva in which SeaChange agreed to purchase from Minerva a license for
its iTV manager Software and related source code for $3.8 million. The license and source code was purchased during the second quarter of fiscal 2006. The Company capitalized the purchase of the license and source code and will amortize the amount
over the expected life of the software license and source code starting with the first shipment of the product to a customer.

InSite
One. In the first quarter of fiscal 2006, the Company invested $2.0 million for 5.9 million shares of 8% cumulative convertible preferred stock of InSite One, Inc. (InSite). This investment represented approximately 11% of the
total capital stock of InSite. In conjunction with the Stock Purchase Agreement, SeaChange and InSite entered into a Master Purchase Agreement in which InSite agreed to purchase SeaChange digital storage products and services under the terms and
conditions defined in the agreement. Under the terms of this agreement and during the second quarter of fiscal 2007, SeaChange recorded revenue for equipment sold to InSite. In exchange for the equipment, InSite issued a convertible note receivable
to SeaChange in the amount of $407,000, with an interest rate of 9% per annum. The sale of equipment is considered substantive due to the utility of the equipment to InSite and to the customers ability to pay for the equipment without the
additional financing. During the fourth quarter of fiscal 2007, InSite One converted the note and accrued interest into approximately 600,000 shares of 8% cumulative convertible preferred stock as part of an effort by InSite One to refinance its
capital structure. The Company maintained its approximate 11% share of the total capital stock of InSite One subsequent to this recapitalization. SeaChange accounts for this investment under the cost method of accounting. In total, for fiscal years
2007 and 2006, SeaChange recognized revenues of $1.2 million and $ 0, respectively, from InSite One.

Filmflex.In the third quarter
of fiscal 2006, SeaChange acquired the remaining 72.4% of outstanding capital stock of the On Demand Group Limited (ODG) that it did not own. As a result of this step acquisition of ODG, SeaChange holds a 33.3%



81



---

investment in Filmflex, a company based in the United Kingdom. Filmflex was founded in 2004 by ODG, Columbia Pictures Corporation Limited and the Walt
Company Limited to provide high-quality movies for use in on-demand service. Each of the investors owns 33.3% of Filmflex, and the investment agreement includes a put and call provision for the sale of ODGs ownership percentage provided
certain conditions are met. Filmflex provides its on-demand content from the libraries of Sony Pictures Television International, Sony Classics, Walt Disney Television International, Warner Brothers, Pathe, MGM, Dreamworks, Hollywood Pictures,
Touchstone Pictures, Miramax Film Corporation, Buena Vista International Inc., Paramount Pictures, Columbia Pictures, TriStar, Icon and other sources. In fiscal 2005, ODG and Filmflex executed an outsourcing services agreement in which ODG provides
Filmflex with financial planning, scheduling, marketing, production and operations support services. ODGs share of profits from this agreement in proportion to its equity ownership interest is eliminated in consolidation. In fiscal year 2007
SeaChange recognized revenues of $3.3 million from Filmflex. In fiscal year 2006, subsequent to the acquisition of ODG, SeaChange recognized revenues of $1.3 million from Filmflex. SeaChanges original investment in Filmflex reflects the
historical basis of ODGs recorded assets and liabilities; whereas, the additional investment in Filmflex that resulted from the step acquisition of ODG was recorded at its estimated fair value as of the date of the acquisition of ODG. The
Company determined the fair value of Filmflex and Filmflexs customer contracts based on the net present value of the expected future cash flows. The value of the customer contracts was recorded as an intangible asset with the balance of the
Filmflex fair value recorded as goodwill.

In connection with the step acquisition of ODG, SeaChange reconsidered its investments and other
contractual arrangements with Filmflex and determined that Filmflex was not a VIE and SeaChange would not be the primary beneficiary as defined by the accounting guidance of FIN 46R. Consequently, SeaChange accounts for this investment under
the equity method of accounting. SeaChanges proportionate share of Filmflexs income is reported one month in arrears.

Visible World. In fiscal 2002, SeaChange entered into a Joint Development and Marketing Agreement with Visible World. The purpose of the partnership is to integrate the advertising insertion product offerings that SeaChange offers
with the software technologies of Visible World, which would enable advertisers an end-to-end solution for providing target advertising to their customers. The agreement is terminable on 90-days notice given by either party. In conjunction with the
arrangement, Visible World issued SeaChange a fully vested warrant to purchase one million shares of Series B Preferred Stock at an exercise price of $0.01 per share. The warrant expires at the earliest of a) the consummation of a qualified public
offering, as defined in the agreement, by Visible World, b) the sale of Visible World, as defined in the warrant agreement and c) 10 years. Because the issuance of the warrant to SeaChange under the terms of the agreement is in exchange for services
to be provided by SeaChange, the warrant is accounted for under the guidance of EITF 00-08, Accounting by a Grantee for an Equity Instrument to be Received in Conjunction with Providing Goods or Services. Management determined the fair
value of the warrant as of the date of the grant based on available financial information using the Black-Scholes valuation model. The assumptions used in this valuation included: a fair value of Visible World stock of $0.50 per share, a weighted
average volatility factor of 100%, a dividend yield of 0.0%, a risk-free interest rate of 4.22%, and an expected warrant term of 5 years. SeaChange recorded the value of the warrant of $493,000 as an investment in affiliate and deferred revenue.
SeaChange recognized the deferred revenue over the five year period that ended in the fourth quarter of fiscal year 2007.

In fiscal 2004,
Visible World completed the first phase of a private financing in which it raised $4.6 million in exchange for preferred stock. As a result of the financing, SeaChange determined that the fair value of the warrant had declined and recorded a
$313,000 charge related to the other than temporary loss on the investment. In connection with this financing, SeaChanges warrant to purchase one million shares of Series B preferred stock of Visible World was amended to be exercisable for one
million shares of common stock of Visible World; and SeaChange exercised the warrant to purchase one million shares of Visible World common stock. SeaChange subsequently exchanged 95,517 shares of Visible World common stock for 1,192,311 shares of
Series A-1 Preferred Stock. In addition, as part of Visible Worlds private financing, SeaChange invested $96,000 for an additional 1,192,311 shares of Series A-1 Preferred Stock. In fiscal 2004, SeaChange and Visible World signed a revised
Marketing Agreement in which SeaChange agreed to receive warrants to purchase 2.8 million shares of preferred stock of Visible World in lieu of future royalties that would have been earned by SeaChange relating to revenue earned by Visible
World in accordance with an agreement between Visible World and Comcast Cable Corporation (Comcast). The warrants will vest over the five year term of the agreement between Visible World and Comcast ending in the fourth quarter of fiscal
year 2009. SeaChange estimated the fair value of these warrants to be $223,000 and included the amount in investments in affiliates with an offsetting amount included in deferred revenue. SeaChange will recognize the deferred revenue over a five
year period, the term of the agreement. In the second quarter of fiscal 2006, in conjunction with a round of additional financing, Visible World had an across the board reverse stock split in a ratio of 12.48271 to 1 which reduced the number of
shares and warrants owned by SeaChange as follows: common stock from 904,483 shares to 72,459 shares; preferred stock from 2.4 million shares to 191,034 shares and warrants from 2.8 million to 225,000. This split, by itself, did not change
SeaChanges proportional ownership. As of January 31, 2007, SeaChange owned less than 5% of the common and preferred stock of Visible World and is accounting for this investment under the cost method of accounting.

For fiscal years 2007 and 2006, SeaChange recognized revenues of approximately $500,000 and $400,000, respectively, from Visible World.



82



---

SeaChange periodically reviews indicators of the fair value of its investments in affiliate companies in
order to assess whether available facts or circumstances, both internally and externally, may suggest an other than temporary decline in the fair value of the investment. In the fourth quarter of fiscal 2007, SeaChange wrote off the remaining
$150,000 balance of its investment in Planet Pictures. There were no other indications of other than temporary declines in fair value of investments in affiliates as of January 31, 2007.



|7. | Acquisitions
|-- | ------------

On Demand Group Limited

In the third quarter of fiscal 2006, SeaChange purchased the remaining 72.4% of the outstanding capital stock of the On Demand Group
Limited, a company incorporated under the laws of the United Kingdom. As a result of this acquisition, SeaChange owned 100% of ODG and acquired a 33.3% equity investment in Filmflex. The acquisition provides SeaChange with a broader range of service
offerings that complement its existing video-on-demand products and services. As a wholly-owned subsidiary, the financial position and results of operations of ODG have been consolidated subsequent to the acquisition date. Prior to the acquisition,
SeaChange owned 27.6% of ODG and accounted for the investment under the equity method of accounting.

Under the terms of the purchase
agreement, SeaChange acquired the outstanding shares in ODG it did not previously own in exchange for approximately $14.0 million in cash consideration, including transaction costs of $500,000. Two of the former shareholders of ODG became executive
officers of SeaChange in conjunction with the acquisition. One of these former shareholders is an immediate family of the remaining two former shareholders of ODG. The purchase agreement provides for additional contingent consideration to the former
shareholders of ODG, if ODG meets certain annual performance goals related to net income in three specified annual measurement periods ending January 31, 2008. SeaChange may pay up to a maximum aggregate contingent consideration of $11.9
million (based on the exchange rate in effect at January 31, 2007 as any contingent consideration is to be made in British Pounds Sterling) including up to 50% payable in shares of SeaChange common stock, par value $0.01 per share, with the
remainder payable in cash provided that these performance goals are met. The contingent consideration is comprised of three installments, each to be made annually, beginning with the year ended January 31, 2006, for annual baseline amounts of
$2.2 million, $2.3 million and $4.9 million, respectively. These amounts are subject to upward and downward adjustment based on the actual net income related performance of ODG, as clarified in the agreement, during these periods, provided that the
aggregate maximum contingent consideration payable is the sum of these baseline amounts plus a maximum of $2.6 million (based on the exchange rate in effect at January 31, 2007). The contingent consideration will be recorded as an additional
cost of the purchase and recorded as goodwill if the performance measures are met by ODG and it becomes payable. On January 31, 2006, the first earnout measurement period ended and the Company recorded an additional $2.8 million (USD
equivalent) of goodwill to reflect the earned contingent consideration based upon the actual performance of ODG. In May 2006, the Company paid $3.0 million (USD equivalent) to satisfy this obligation. On June 30, 2006, SeaChange and the former
stockholders of ODG amended the original purchase agreement to provide for the acceleration of the second installment of contingent consideration (for the year ended January 31, 2007) in exchange for the issuance to the sellers of 341,360
shares of SeaChanges common stock having a fair market value of $2.3 million as of the date of the amendment. Consequently, the Company recorded an additional $2.3 million of goodwill to reflect the accelerated second installment of contingent
consideration.

As a result of this purchase, SeaChange acquired a 33.3% equity investment in Filmflex. The investment agreement includes a
put option for ODG and a call option for the other two investors in Filmflex for the sale of ODGs ownership interest provided certain conditions are met. If either of these options is exercised and the sale price exceeds a certain threshold,
up to twenty percent of the proceeds will be recorded as additional consideration payable for the step acquisition of ODG and recorded as goodwill.



83



---

The acquisition was accounted for as a step acquisition under the purchase method of accounting which
requires that SeaChanges pre-acquisition investment (27.6%) be allocated at historical cost and that the 72.4% step acquisition be allocated at fair value. The allocation of the purchase price to the assets acquired and liabilities
assumed based upon estimates of fair values as of September 23, 2005 and the additional contingent consideration earned as of January 31, 2007, is as follows:



|                                                                                                         |  |   |        |  
|-------------------------------------------------------------------------------------------------------- |  | - | ------ | -
|(Amounts in thousands)                                                                                   | 
|Consideration exchanged:                                                                                 |  |   |        |  
|Cash payment                                                                                             |  | $ | 13,555 |  
|Cash payment - contingent consideration earned through January 31, 2006                                  |  |   | 2,804  |  
|SeaChange common stock - contingent consideration for the year ended January 31, 2007                    |  |   | 2,287  |  
|Transaction costs                                                                                        |  |   | 510    |  
|                                                                                                         |  |   |        |  
|Purchase Price                                                                                           |  |   | 19,156 |  
|Liabilities assumed                                                                                      |  |   | (2,508 | )
|Cash acquired                                                                                            |  |   | 4,706  |  
|Deferred tax liabilities                                                                                 |  |   | (2,019 | )
|Estimated fair value of equity investment in Filmflex                                                    |  |   | 634    |  
|Tangible assets acquired                                                                                 |  |   | 1,375  |  
|Estimated fair value of identifiable intangible assets acquired - ODG customer contracts                 |  |   | 1,440  |  
|Estimated fair value of identifiable intangible assets acquired - ODG trademark and completed technology |  |   | 936    |  
|Estimated fair value of identifiable intangible assets acquired - Filmflex customer contracts            |  |   | 4,355  |  
|                                                                                                         |  |   |        |  
|Goodwill                                                                                                 |  | $ | 10,237 |  
|                                                                                                         |  |   |        |  

SeaChange determined that the goodwill included the value of ODGs work force and expected
synergies in global sales and marketing, especially within the European market, and in software development activities. The goodwill generated from the acquisition is not tax deductible. The acquired assets are part of the Companys Services
segment.

Liberate Technologies Non-North America Business

In the second quarter of fiscal 2006, SeaChange acquired substantially all of the assets of Liberate Technologies business outside of North America.
The acquisition enables SeaChange to combine Liberates middleware software platform with SeaChanges digital video delivery systems and video-on-demand software applications. Under the terms of the agreement, SeaChange acquired certain
customer contracts, patents and other intellectual property, and assumed certain liabilities related to Liberates business outside of North America in exchange for approximately $23.7 million in cash consideration, including transaction costs
of $192,000. As part of the agreement, SeaChange cannot license or sell the purchased intellectual property in North America for a period of five years. The acquisition was accounted for under the purchase method of accounting. Accordingly, the
financial position and results of operations of Liberate Technologies former non-North American business have been consolidated subsequent to the acquisition date.

The purchase price was allocated as follows:



|                                                                                       |  |                  |        |  
|-------------------------------------------------------------------------------------- |  | ---------------- | ------ | -
|(Amounts in thousands)                                                                 |  | At July 12, 2005 |       
|Consideration exchanged:                                                               |  |                  |        |  
|Cash payment                                                                           |  | $                | 23,555 |  
|Transaction costs                                                                      |  |                  | 192    |  
|                                                                                       |  |                  |        |  
|Purchase price                                                                         |  |                  | 23,747 |  
|Liabilities assumed                                                                    |  |                  | (104   | )
|Estimated fair value of tangible assets acquired                                       |  |                  | 364    |  
|Estimated fair value of identifiable intangible assets acquired - customer contracts   |  |                  | 12,800 |  
|Estimated fair value of identifiable intangible assets acquired - completed technology |  |                  | 1,200  |  
|Estimated fair value of identifiable intangible assets acquired - trademarks           |  |                  | 200    |  
|                                                                                       |  |                  |        |  
|Goodwill                                                                               |  | $                | 9,287  |  
|                                                                                       |  |                  |        |  

SeaChange determined that the goodwill included the value of Liberates work force and
expected synergies in the product development and marketing of product offerings. The acquired assets are part of the Companys Broadband segment. The goodwill is not tax deductible.



84



---

ZQ Interactive, Ltd.

In the second quarter of fiscal 2005, SeaChange acquired all of the outstanding stock of ZQ Interactive, Ltd., a company incorporated in the British Virgin Islands with its principal office in Shanghai, China.
According to the terms of the purchase agreement, $1.0 million of the purchase price was to be paid to the sellers in two equal annual installments of $500,000 on May 17, 2005 and 2006. The Company deposited the $1 million into escrow in 2004.
The first $500,000 installment was paid in July 2005 and the second and final installment of $500,000 was paid in July 2006. The financial position and results of operations of ZQ Interactive have been consolidated subsequent to the acquisition
date.



|8. | Goodwill and Intangible Assets
|-- | ------------------------------

At January 31,
2007 and 2006, the Company had goodwill of $23.7 million and $20.4 million, respectively. The change in the carrying amount of goodwill for the years ended January 31, 2007 and 2006 are as follows:



|                                                                   |  |                   |        |                  |   |        |  |   |       
|------------------------------------------------------------------ |  | ----------------- | ------ | ---------------- | - | ------ |  | - | ------
|                                                                   |  | Broadband Segment |        | Services Segment |   | Total 
|                                                                   |  | (in thousands)   
|Balance at January 31, 2005                                        |  | $                 | 1,882  |                  | $ |       |  | $ | 1,882 
|Goodwill acquired - Liberate                                       |  |                   | 9,287  |                  |   |       |  |   | 9,287 
|Goodwill related to reclassification of ODG equity method goodwill |  |                   |       |                  |   | 1,276  |  |   | 1,276 
|Goodwill acquired - ODG                                            |  |                   |       |                  |   | 7,934  |  |   | 7,934 
|                                                                   |  |                   |        |                  |   |        |  |   |       
|Balance at January 31, 2006                                        |  |                   | 11,169 |                  |   | 9,210  |  |   | 20,379
|Contingent consideration - ODG                                     |  |                   |       |                  |   | 2,287  |  |   | 2,287 
|Goodwill acquired - ODG                                            |  |                   |       |                  |   | 15     |  |   | 15    
|Foreign exchange impact on ODG goodwill                            |  |                   |       |                  |   | 1,045  |  |   | 1,045 
|                                                                   |  |                   |        |                  |   |        |  |   |       
|Balance at January 31, 2007                                        |  | $                 | 11,169 |                  | $ | 12,557 |  | $ | 23,726
|                                                                   |  |                   |        |                  |   |        |  |   |       

At January 31, 2007 and 2006, the Company had recorded net intangible assets of $13.1 million
and $18.9 million respectively, consisting of customer contracts, patents, completed technology and trademarks.

Intangible assets, net, consisted of the
following:



|                                               |  |         |           |                    |   |                      |  |                     |           |       |   |           |  |   |           
|---------------------------------------------- |  | ------- | --------- | ------------------ | - | -------------------- |  | ------------------- | --------- | ----- | - | --------- |  | - | ----------
|Intangible Assets                              |  | Patents |           | CustomerContracts  |   | Completed Technology |  | Trademark andOther  |           | Total
|Outstanding as of January 31, 2006             |  | $       | 5,423,000 |                    | $ | 18,594,000           |  | $                   | 2,999,000 |       | $ | 1,008,000 |  | $ | 28,024,000
|Foreign exchange impact                        |  |         |          |                    |   | 525,000              |  |                     | 59,000    |       |   | 26,000    |  |   | 610,000   
|                                               |  |         |           |                    |   |                      |  |                     |           |       |   |           |  |   |           
|Outstanding as of January 31, 2007             |  | $       | 5,423,000 |                    | $ | 19,119,000           |  | $                   | 3,058,000 |       | $ | 1,034,000 |  | $ | 28,634,000
|                                               |  |         |           |                    |   |                      |  |                     |           |       |   |           |  |   |           
|                                               |  |         |           |                    |  
|Accumulated Amortization                       |  | Patents |           | Customer Contracts |   | Completed Technology |  | Trademark and Other |           | Total
|Outstanding as of January 31, 2006             |  | $       | 5,423,000 |                    | $ | 1,948,000            |  | $                   | 1,343,000 |       | $ | 406,000   |  | $ | 9,120,000 
|Current period amortization                    |  |         |          |                    |   | 5,446,000            |  |                     | 618,000   |       |   | 243,000   |  |   | 6,307,000 
|Foreign exchange impact                        |  |         |          |                    |   | 139,000              |  |                     | 8,000     |       |   | 6,000     |  |   | 153,000   
|                                               |  |         |           |                    |   |                      |  |                     |           |       |   |           |  |   |           
|Outstanding as of January 31, 2007             |  | $       | 5,423,000 |                    | $ | 7,533,000            |  | $                   | 1,969,000 |       | $ | 655,000   |  | $ | 15,580,000
|                                               |  |         |           |                    |   |                      |  |                     |           |       |   |           |  |   |           
|Intangible Assets, net, as of January 31, 2007 |  | $       |          |                    | $ | 11,586,000           |  | $                   | 1,089,000 |       | $ | 379,000   |  | $ | 13,054,000
|                                               |  |         |           |                    |   |                      |  |                     |           |       |   |           |  |   |           



85



---

Estimated useful lives and the amortization basis for the intangible assets are as follows:



|                     |  |                                                  
|-------------------- |  | -------------------------------------------------
|                     |  | Estimated Useful Life and Amortization Basis     
|Patents              |  | 2 - 4 years using straight-line basis            
|Customer contracts   |  | 1 - 8 years using economic consumption life basis
|Completed technology |  | 4 - 6 years using economic consumption life basis
|Trademarks and other |  | 5 years using economic consumption life basis    

Amortization expense for intangible assets was $6.3 million, $2.5 million and $1.3 million for the
years ended January 31, 2007, 2006 and 2005, respectively. In the years ended January 31, 2007 and 2006, $643,000 and $297,000, respectively, were charged to cost of product revenues. In the years ended January 31, 2007 and 2006, $5.7
million and $2.2 million, respectively, were charged to operating expense. Amortization expense is estimated to be approximately $3.7 million in fiscal 2008, $2.8 million in fiscal 2009, $2.8 million in fiscal 2010, $1.7 million in fiscal 2011 and
$1.0 million in fiscal 2012.



|9. | Lines of Credit and Long-Term Bank Debt
|-- | ---------------------------------------

In the
second quarter of fiscal 2007, SeaChange renewed the revolving line of credit with Citizens Bank (a subsidiary of the Royal Bank of Scotland Group) for a one year period ending on June 30, 2007 for the committed amount of $15.0 million. Loans
made under this revolving line of credit bear interest at a rate per annum equal to the banks prime rate, 8.25% on January 31, 2007. Borrowings under this line of credit are collateralized by substantially all of SeaChanges assets.
For the year ended and as of January 31, 2007, SeaChange had no borrowings outstanding under this revolving line of credit. The loan agreement requires that SeaChange provide Citizens Bank with certain periodic financial reports and comply with
certain financial ratios including a minimum level of earnings before interest, taxes and depreciation and amortization on a trailing twelve month basis when amounts are outstanding under the loan agreement. As of January 31, 2007, the Company
was not in compliance with the financial covenants but received a waiver from the bank for the quarter ended January 31, 2007.



|10. | Income Taxes (Restated)
|--- | -----------------------

The components of (loss) income before
income taxes are as follows:



|         |  |                        |             |   |                  |   |             |                  |  |   |            |  
|-------- |  | ---------------------- | ----------- | - | ---------------- | - | ----------- | ---------------- |  | - | ---------- | -
|         |  | Year ended January 31, |            
|         |  | 2007 As Restated       |             |   | 2006 As Restated |   |             | 2005 As Restated | 
|Domestic |  | $                      | (11,454,000 | ) |                  | $ | (18,424,000 | )                |  | $ | 13,123,000 |  
|Foreign  |  |                        | 313,000     |   |                  |   | 3,245,000   |                  |  |   | (39,000    | )
|         |  |                        |             |   |                  |   |             |                  |  |   |            |  
|         |  | $                      | (11,141,000 | ) |                  | $ | (15,179,000 | )                |  | $ | 13,084,000 |  
|         |  |                        |             |   |                  |   |             |                  |  |   |            |  

The components of the income tax benefit (expense) are as follows:



|                            |  |                        |           |   |      |   |           |                  |  |   |            |  
|--------------------------- |  | ---------------------- | --------- | - | ---- | - | --------- | ---------------- |  | - | ---------- | -
|                            |  | Year ended January 31, |          
|                            |  | 2007                   |           |   | 2006 |   |           | 2005 As Restated | 
|Current benefit (expense):  |  |                        |           |   |      |   |           |                  |  |   |            |  
|Federal                     |  | $                      | 1,188,000 |   |      | $ | 3,380,000 |                  |  | $ | (2,337,000 | )
|State                       |  |                        |           |   |      |   |          |                  |  |   | (490,000   | )
|Foreign                     |  |                        | (49,000   | ) |      |   | (439,000  | )                |  |   | (243,000   | )
|                            |  |                        |           |   |      |   |           |                  |  |   |            |  
|                            |  |                        | 1,139,000 |   |      |   | 2,941,000 |                  |  |   | (3,070,000 | )
|                            |  |                        |           |   |      |   |           |                  |  |   |            |  
|Deferred benefit (expense): |  |                        |           |   |      |   |           |                  |  |   |            |  
|Federal                     |  |                        |          |   |      |   |          |                  |  |   |           |  
|State                       |  |                        |          |   |      |   |          |                  |  |   |           |  
|Foreign                     |  |                        | 493,000   |   |      |   |          |                  |  |   |           |  
|                            |  |                        |           |   |      |   |           |                  |  |   |            |  
|                            |  |                        | 493,000   |   |      |   |          |                  |  |   |           |  
|                            |  |                        |           |   |      |   |           |                  |  |   |            |  
|                            |  | $                      | 1,632,000 |   |      | $ | 2,941,000 |                  |  | $ | (3,070,000 | )
|                            |  |                        |           |   |      |   |           |                  |  |   |            |  



86



---

The components of deferred income taxes are as follows:



|                                                                |  |                              |             |   |                              |   |             |  
|--------------------------------------------------------------- |  | ---------------------------- | ----------- | - | ---------------------------- | - | ----------- | -
|                                                                |  | January 31, 2007 As Restated |             |   | January 31, 2006 As Restated |  
|Deferred tax assets:                                            |  |                              |             |   |                              |   |             |  
|Inventories                                                     |  | $                            | 1,880,000   |   |                              | $ | 1,663,000   |  
|Allowance for doubtful accounts                                 |  |                              | 140,000     |   |                              |   | 155,000     |  
|Deferred revenue                                                |  |                              | 1,256,000   |   |                              |   | 1,824,000   |  
|Accrued litigation reserve and patent costs                     |  |                              | 616,000     |   |                              |   | 3,648,000   |  
|Accrued expenses                                                |  |                              | 428,000     |   |                              |   | 602,000     |  
|Capitalized intangible costs                                    |  |                              | 1,475,000   |   |                              |   | 1,591,000   |  
|Various tax credit carryforwardsfederal and state              |  |                              | 7,766,000   |   |                              |   | 3,122,000   |  
|Federal net operating loss carryforwards                        |  |                              | 4,352,000   |   |                              |   |            |  
|State net operating loss carryforwards                          |  |                              | 1,023,000   |   |                              |   | 466,000     |  
|Foreign net operating loss carryforwards                        |  |                              | 1,063,000   |   |                              |   | 359,000     |  
|Acquired net operating loss carryforwards and basis differences |  |                              |            |   |                              |   | 3,361,000   |  
|Other                                                           |  |                              | 192,000     |   |                              |   | 112,000     |  
|                                                                |  |                              |             |   |                              |   |             |  
|Deferred tax assets                                             |  |                              | 20,191,000  |   |                              |   | 16,903,000  |  
|Less: Valuation allowance                                       |  |                              | (18,785,000 | ) |                              |   | (15,444,000 | )
|                                                                |  |                              |             |   |                              |   |             |  
|Net deferred tax assets                                         |  |                              | 1,406,000   |   |                              |   | 1,459,000   |  
|Deferred tax liabilities:                                       |  |                              |             |   |                              |   |             |  
|Property and equipment                                          |  |                              | 1,268,000   |   |                              |   | 1,371,000   |  
|Intangible assets                                               |  |                              | 1,469,000   |   |                              |   | 1,912,000   |  
|                                                                |  |                              |             |   |                              |   |             |  
|Deferred tax liabilities                                        |  |                              | 2,737,000   |   |                              |   | 3,283,000   |  
|                                                                |  |                              |             |   |                              |   |             |  
|Total net deferred tax liabilities                              |  | $                            | 1,331,000   |   |                              | $ | 1,824,000   |  
|                                                                |  |                              |             |   |                              |   |             |  

Deferred tax assets relating to the accrued litigation reserve and patent costs declined from the
January 31, 2006 balance due to the litigation settlement payments. The deferred tax assets for federal and state net operating losses and various tax credit carryforwards increased in 2007 due to the current years tax loss and the full
utilization of the federal tax carryback potential. Prior years tax credits were released due to the federal net operating loss carrybacks of 2006 and 2007 which in turn increased the related deferred tax balances. The decline in deferred tax
assets related to acquired net operating loss carryforwards and basis differences was due to an offset of net operating loss carryforwards from a 1997 acquisition against the related valuation allowance. Since its origination, this deferred tax
asset has been fully reserved with a valuation allowance and therefore, this write-off has had no impact to the financial statements. The increase in the foreign net operating loss carryforwards from fiscal 2006 to fiscal 2007 is partially the
result of this reclassification and also due to current year operating losses in certain foreign subsidiaries.

SeaChange reviews quarterly
the adequacy of the valuation allowance for deferred tax assets. At January 31, 2007, the Company assessed the need for a valuation allowance based on all available evidence and, as a result, maintained a full valuation allowance against the
U.S. deferred tax assets primarily due to the significant pre-tax losses that were recorded in fiscal 2006 and 2007 and the significant ongoing uncertainties surrounding the ability of the U.S. entity, SeaChange International, Inc., to generate
pre-tax income for fiscal 2008 and thereafter. The significant uncertainties surrounding the ability of the U.S. entity to generate pre-tax income in future years includes the timing and magnitude of orders from new customers located primarily
outside the United States and from the existing world-wide base. In addition, there may continue to be pricing pressures and competitive new products from existing competitors across all product lines. Revenues for fiscal year 2008 are also
dependent upon the timely introduction and customer acceptance of new products within each of the product families. If SeaChange generates sufficient pre-tax income in the future, some portion or all of the valuation allowance could be reversed and
a corresponding increase in net income would be reported in future periods.

At January 31, 2007, the Company has indefinitely
reinvested $4.6 million of the cumulative undistributed earnings of certain foreign subsidiaries. Such earnings would be subject to U.S. taxes if repatriated to the U.S. Through January 31, 2007, the Company has not provided deferred income
taxes on the undistributed earnings of its foreign subsidiaries because such earnings are considered to be indefinitely reinvested outside the U.S. Determination of the potential deferred income tax liability on these undistributed earnings in not
practicable because such liability, if any, is dependent on circumstances existing if and when remittance occurs.

At January 31,
2007, SeaChange had federal, state, and foreign net operating loss carryforwards of $12.4 million, $30.0 million, and $3.8 million respectively, which can be used to offset future tax liabilities and expire at various dates through 2027.



87



---

Utilization of these net operating loss carryforwards may be limited pursuant to provisions of the respective local jurisdiction. When realized, $219,000 of
the federal losses will result in an adjustment to APIC due to the adoption of SFAS 123R in fiscal 2007.

At January 31, 2007,
SeaChange had federal and state research and development credit carryforwards of $5.8 million and $1.2 million, respectively and state investment tax credit carryforwards of $240,000. The federal credit carryforwards will expire at various dates
through 2027 if not utilized. Certain state credit carryforwards will expire at various dates through 2022 if not utilized, while certain other state credit carryforwards may be carried forward indefinitely. Utilization of these credit carryforwards
may be limited pursuant to provisions of the respective local jurisdiction. SeaChange also has alternative minimum tax credit carryforwards of $558,000 which is available to reduce future federal regular income taxes, if any, over an indefinite
period.

The Internal Revenue Service is currently conducting an examination of the Companys U.S. federal income tax returns for the
years ended January 31, 2004 through January 31, 2006. We are also under routine examination by certain state and non-US tax authorities. We believe that we have adequately provided reserves for any reasonably foreseeable outcome related
to these audits.

The income tax benefit (expense) computed using the federal statutory income tax rate differs from SeaChanges
effective tax rate primarily due to the following:



|                                                              |  |                        |            |   |                  |   |            |                  |  |   |            |  
|------------------------------------------------------------- |  | ---------------------- | ---------- | - | ---------------- | - | ---------- | ---------------- |  | - | ---------- | -
|                                                              |  | Year ended January 31, |           
|                                                              |  | 2007 As Restated       |            |   | 2006 As Restated |   |            | 2005 As Restated | 
|Statutory U.S. federal tax rate                               |  | $                      | 3,899,000  |   |                  | $ | 5,295,000  |                  |  | $ | (4,579,000 | )
|State taxes, net of federal tax benefit                       |  |                        | 557,000    |   |                  |   | 516,000    |                  |  |   | (594,000   | )
|Change in valuation allowance on U.S. net deferred tax assets |  |                        | (3,869,000 | ) |                  |   | (4,385,000 | )                |  |   | 2,856,000  |  
|Non-deductible stock compensation expense                     |  |                        | (996,000   | ) |                  |   |           |                  |  |   |           |  
|Other                                                         |  |                        | 314,000    |   |                  |   | (448,000   | )                |  |   | (65,000    | )
|Alternative minimum tax                                       |  |                        |           |   |                  |   |           |                  |  |   | (638,000   | )
|Research and development tax credits                          |  |                        | 1,080,000  |   |                  |   | 2,332,000  |                  |  |   | 122,000    |  
|Foreign tax rate differential                                 |  |                        | 647,000    |   |                  |   | (369,000   | )                |  |   | (172,000   | )
|                                                              |  |                        |            |   |                  |   |            |                  |  |   |            |  
|                                                              |  | $                      | 1,632,000  |   |                  | $ | 2,941,000  |                  |  | $ | (3,070,000 | )
|                                                              |  |                        |            |   |                  |   |            |                  |  |   |            |  

SeaChanges effective tax rate was (15%), (19%) and 24% in the years ended
January 31, 2007, 2006 and 2005, respectively. For the fiscal year 2007, the income tax benefit was primarily attributable to $315,000 of net operating losses generated during the current fiscal year that are expected to be carried back to
recover taxes paid in prior years and the change in estimate of the prior years tax provision relating to the tax benefit booked for the fiscal 2006 federal loss carryback versus the actual cash refund received of $422,000.

For the fiscal year 2006, SeaChanges income tax benefit was primarily attributable to operating losses generated during the current fiscal year
that were carried back to recover taxes paid in prior years. Included in income tax expense of $3.1 million for fiscal year 2005 was a $2.1 million benefit primarily related to the implementation of a tax law change relating to the tax treatment of
deferred revenues which resulted in the realization of a deferred tax asset and a corresponding valuation allowance release as SeaChange began to follow that same method for both book and tax purposes for recognizing revenue for maintenance service
contracts.



|11. | Stockholders Equity (Restated)
|--- | -------------------------------

Stock
Authorization

The Board of Directors is authorized to issue from time to time up to an aggregate of 5,000,000 shares of preferred
stock, in one or more series. Each such series of preferred stock shall have the number of shares, designations, preferences, voting powers, qualifications and special or relative rights or privileges to be determined by the Board of Directors,
including dividend rights, voting rights, redemption rights and sinking fund provisions, liquidation preferences, conversion rights and preemptive rights.



88



---

Comcast Warrants

In fiscal 2001, the Company entered into a video-on-demand purchase agreement and a common stock and warrant purchase agreement with Comcast Corporation (Comcast). As part of these agreements, Comcast was
issued common stock and earned incentive common stock purchase warrants based on the number of cable subscribers being served by our equipment which had been purchased by Comcast. The Company determined the fair value of the common stock and the
incentive common stock purchase warrants using the Black-Scholes valuation method and amortized this fair value as an offset to gross revenue in proportion to the revenue recognized from the sale of the equipment to Comcast. The assumptions used in
this valuation included a weighted average volatility factor, a dividend yield, a risk-free interest rate and an expected warrant term. If management had used another valuation method or different valuation assumptions, the fair value of the common
stock and the warrants may have significantly changed, which could have materially impacted the results of operations. During the year ended January 31, 2004, Comcast earned the remaining common stock purchase warrants available under the
agreement. In October 2004, the Company issued Comcast the remaining 433,878 incentive common stock purchase warrants. The original estimate of the value of the warrants was based on managements determination that Comcast earned the incentive
common stock warrants when the video-on-demand equipment was delivered to Comcast and the Company recorded the revenue. The Company agreed to revise the number of incentive common stock purchase warrants to be issued at each of the determination
dates defined above when we reached a final agreement with Comcast on when the warrants were earned. As a result of the adjustment, the Company determined that the estimated fair market value of the incentive common stock purchase warrants was lower
than the amount previously recorded which resulted in a $1.1 million reduction in the accrual estimate with an offsetting increase in product revenues in the accompanying statement of operations for the fiscal year ended January 31, 2005. No
further adjustments were made in the fiscal years ended January 31, 2007 or January 31, 2006 in connection with the warrants issued to Comcast.

Retrospective Application of SAB 108

In September 2006, the SEC staff released SAB 108. SAB 108 was
issued in order to eliminate the diversity of practice surrounding how public companies quantify financial statement misstatements. Traditionally, there have been two widely-recognized methods for quantifying the effects of financial statement
misstatements: the roll-over method and the iron curtain method. The roll-over method focuses primarily on the impact of a misstatement on the income statement, including the reversing effect of prior year misstatements, but
its use can lead to the accumulation of misstatements in the balance sheet. The iron curtain method focuses primarily on the effect of correcting the period-end balance sheet with less emphasis on the reversing effects of prior year errors on the
income statement. The Company previously used the roll-over method for quantifying identified financial statement misstatements.

In SAB
108, the SEC staff established an approach that requires quantification of financial statement misstatements based on the effect of the misstatements on each of the Companys financial statements and the related financial statement disclosures.
This model is commonly referred to as a dual approach because it requires quantification of errors under both the iron curtain and the roll-over methods.

SAB 108 permits public companies to initially apply its provisions either by (i) restating prior financial statements as if the dual approach had always been used or (ii) recording the cumulative
effect of initially applying the dual approach as adjustments to the carrying values of assets and liabilities as of the beginning of the year of adoption, February 1, 2006, for the Company, with an offsetting adjustment recorded to
the opening balance of retained earnings. The Company recorded the effects of applying SAB 108 by restating prior financial periods.

The
Company identified three errors, quantified them under the dual approach method and concluded that the correction of these errors through the Consolidated Statement of Operations would be material to the fiscal year ended January 31, 2007 in
the aggregate. Accordingly, the Company has determined to restate the consolidated financial statements for the fiscal years ended January 31, 2007, 2006, and 2005, even though the errors are not material to the Consolidated Balance Sheet,
Consolidated Statement of Operations, Consolidated Statement of Cash Flows, or Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) for the fiscal years ended January 31, 2006 and 2005. The Company recorded a
decrease to accumulated deficit of $31,000 as of February 1, 2004 to restate its Consolidated Balance Sheet and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) as of and for the fiscal January 31, 2005.
The Company also recorded an increase to net loss of $63,000, a reduction to net loss of $118,000 and a reduction to net income of $72,000 to restate its Consolidated Balance Sheet, Consolidated Statement of Operations, Consolidated Statement of
Cash Flows and Consolidated Statement of Stockholders Equity and Comprehensive Income (Loss) for the fiscal years ended January 31, 2007, 2006 and 2005, respectively.



89



---

The adjustments made in fiscal years 2005, 2006 and 2007 and related effects of the restatements discussed in Note 1 are
as follows:



|                                                   |  |                       |         |   |                   |   |      |                              |  |                          |     |  |             |      |   |  |   |         |  
|-------------------------------------------------- |  | --------------------- | ------- | - | ----------------- | - | ---- | ---------------------------- |  | ------------------------ | --- |  | ----------- | ---- | - |  | - | ------- | -
|Selected Balance Sheet Data as of January 31, 2005 |  | As PreviouslyReported |         |   | SabbaticalAccrual |   |      | CapitalizedLabor andOverhead |  | OtherComprehensiveIncome |     |  | As Restated |     
|Inventory                                          |  | $                     | 19,458  |   |                   | $ |     |                              |  | $                        | 323 |  | $           |     |   |  | $ | 19,781  |  
|Current assets                                     |  |                       | 173,868 |   |                   |   |     |                              |  |                          | 323 |  |             |     |   |  |   | 174,191 |  
|Total assets                                       |  |                       | 212,305 |   |                   |   |     |                              |  |                          | 323 |  |             |     |   |  |   | 212,628 |  
|Accrued expenses                                   |  |                       | 4,611   |   |                   |   | 494  |                              |  |                          |    |  |             |     |   |  |   | 5,105   |  
|Current liabilities                                |  |                       | 47,300  |   |                   |   | 494  |                              |  |                          |    |  |             |     |   |  |   | 47,794  |  
|Total liabilities                                  |  |                       | 47,300  |   |                   |   | 494  |                              |  |                          |    |  |             |     |   |  |   | 47,794  |  
|Accumulated deficit                                |  |                       | (9,455  | ) |                   |   | (494 | )                            |  |                          | 323 |  |             | 130  |   |  |   | (9,496  | )
|Other comprehensive income                         |  |                       | (277    | ) |                   |   |     |                              |  |                          |    |  |             | (130 | ) |  |   | (407    | )
|Total stockholders equity                         |  |                       | 165,005 |   |                   |   | (494 | )                            |  |                          | 323 |  |             |     |   |  |   | 164,834 |  
|Total liabilities & stockholders equity           |  |                       | 212,305 |   |                   |   |     |                              |  |                          | 323 |  |             |     |   |  |   | 212,628 |  
|                                                   |  |                       |         |   |                  
|Selected Balance Sheet Data as of January 31, 2006 |  | As PreviouslyReported |         |   | SabbaticalAccrual |   |      | CapitalizedLabor andOverhead |  | OtherComprehensiveIncome |     |  | As Restated |     
|Inventory                                          |  | $                     | 19,299  |   |                   | $ |     |                              |  | $                        | 623 |  | $           |     |   |  | $ | 19,922  |  
|Current assets                                     |  |                       | 97,836  |   |                   |   |     |                              |  |                          | 623 |  |             |     |   |  |   | 98,459  |  
|Total assets                                       |  |                       | 207,174 |   |                   |   |     |                              |  |                          | 623 |  |             |     |   |  |   | 207,797 |  
|Accrued expenses                                   |  |                       | 8,408   |   |                   |   | 676  |                              |  |                          |    |  |             |     |   |  |   | 9,084   |  
|Current liabilities                                |  |                       | 52,024  |   |                   |   | 676  |                              |  |                          |    |  |             |     |   |  |   | 52,700  |  
|Total liabilities                                  |  |                       | 53,377  |   |                   |   | 676  |                              |  |                          |    |  |             |     |   |  |   | 54,053  |  
|Accumulated deficit                                |  |                       | (22,264 | ) |                   |   | (676 | )                            |  |                          | 623 |  |             | 130  |   |  |   | (22,187 | )
|Other comprehensive income                         |  |                       | (462    | ) |                   |   |     |                              |  |                          |    |  |             | (130 | ) |  |   | (592    | )
|Total stockholders equity                         |  |                       | 153,797 |   |                   |   | (676 | )                            |  |                          | 623 |  |             |     |   |  |   | 153,744 |  
|Total liabilities & stockholders equity           |  |                       | 207,174 |   |                   |   |     |                              |  |                          | 623 |  |             |     |   |  |   | 207,797 |  
|                                                   |  |                       |         |   |                  
|Selected Balance Sheet Data as of January 31, 2007 |  | As PreviouslyReported |         |   | SabbaticalAccrual |   |      | CapitalizedLabor andOverhead |  | OtherComprehensiveIncome |     |  | As Restated |     
|Inventory                                          |  | $                     | 19,350  |   |                   | $ |     |                              |  | $                        |    |  | $           |     |   |  | $ | 19,350  |  
|Current assets                                     |  |                       | 99,575  |   |                   |   |     |                              |  |                          |    |  |             |     |   |  |   | 99,575  |  
|Total assets                                       |  |                       | 199,296 |   |                   |   |     |                              |  |                          |    |  |             |     |   |  |   | 199,296 |  
|Accrued expenses                                   |  |                       | 5,884   |   |                   |   | 739  |                              |  |                          |    |  |             |     |   |  |   | 6,623   |  
|Current liabilities                                |  |                       | 41,016  |   |                   |   | 739  |                              |  |                          |    |  |             |     |   |  |   | 41,755  |  
|Total liabilities                                  |  |                       | 42,137  |   |                   |   | 739  |                              |  |                          |    |  |             |     |   |  |   | 42,876  |  
|Accumulated deficit                                |  |                       | (29,685 | ) |                   |   | (739 | )                            |  |                          |    |  |             |     |   |  |   | (30,424 | )
|Other comprehensive income                         |  |                       | 1,575   |   |                   |   |     |                              |  |                          |    |  |             |     |   |  |   | 1,575   |  
|Total stockholders equity                         |  |                       | 157,159 |   |                   |   | (739 | )                            |  |                          |    |  |             |     |   |  |   | 156,420 |  
|Total liabilities & stockholders equity            |  |                       | 199,296 |   |                   |   |     |                              |  |                          |    |  |             |     |   |  |   | 199,296 |  



90



---

Accumulated Other Comprehensive Income (Loss)

SeaChanges accumulated other comprehensive income (loss) is as follows:



|                                                     |  |                  |       |   |                              |   |      |  
|---------------------------------------------------- |  | ---------------- | ----- | - | ---------------------------- | - | ---- | -
|                                                     |  | January 31, 2007 |       |   | January 31, 2006 As Restated |  
|                                                     |  | (in thousands)   |      
|Accumulated other comprehensive income (loss)        |  |                  |       |   |                              |   |      |  
|Accumulated unrealized loss on marketable securities |  | $                | (14   | ) |                              | $ | (528 | )
|Accumulated foreign currency translation adjustments |  |                  | 1,589 |   |                              |   | (64  | )
|                                                     |  |                  |       |   |                              |   |      |  
|Total                                                |  | $                | 1,575 |   |                              | $ | (592 | )
|                                                     |  |                  |       |   |                              |   |      |  

As of January 31, 2006 the accumulated unrealized loss on marketable securities of $528,000
includes $268,000 of unrealized loss on marketable securities and $260,000 of a realized gain which should have been recognized in fiscal 2005. This unadjusted gain was deemed as immaterial in prior years and was adjusted in fiscal 2007 through a
cumulative effect adjustment upon adoption of SAB 108 (see above).



|12. | Commitments and Contingencies
|--- | -----------------------------

SeaChange leases
certain of its operating facilities and certain office equipment under non-cancelable capital and operating leases, which expire at various dates through 2012. Rental expense under operating leases was $1,686,000, $1,831,000 and $1,384,000 for the
years ended January 31, 2007, 2006 and 2005, respectively. Future commitments under minimum lease payments as of January 31, 2007 are as follows:



|                                   |  |                  |          
|---------------------------------- |  | ---------------- | ---------
|                                   |  | Operating Leases
|Fiscal Year ended January 31, 2008 |  | $                | 1,407,000
|2009                               |  |                  | 699,000  
|2010 and beyond                    |  |                  | 112,000  
|                                   |  |                  |          
|Minimum lease payments             |  | $                | 2,218,000
|                                   |  |                  |          

SeaChange has guaranteed minimum purchase commitments for studio content of approximately $3.7 million at
January 31, 2007, as follows:



|                                           |  |                |          
|------------------------------------------ |  | -------------- | ---------
|                                           |  | Studio Content
|Fiscal Year ended January 31, 2008         |  | $              | 960,000  
|2009                                       |  |                | 2,568,000
|2010 and beyond                            |  |                | 219,000  
|                                           |  |                |          
|Minimum guaranteed studio content payments |  | $              | 3,747,000
|                                           |  |                |          

SeaChange has non-cancellable purchase commitments for its inventories of approximately $6.5 million at
January 31, 2007. In addition, SeaChange has a contingent consideration commitment to the former shareholders of ODG up to a maximum of $6.8 million based on performance of the ODG business through January 31, 2008. In addition, under the
terms of the Filmflex agreement among the studios and ODG, SeaChange could have a contingent consideration to the former shareholders of ODG if the studios exercise their option to acquire the portion of Filmflex owned by ODG.

Guarantees and Indemnification Obligations

SeaChange
provides indemnification, to the extent permitted by law, to its officers, directors, employees and agents for liabilities arising from certain events or occurrences while the officer, director, employee, or agent, is or was serving, at
SeaChanges request in such capacity. With respect to acquisitions, SeaChange provides indemnification to or assumes indemnification obligations for the current and former directors, officers and employees of the acquired companies in
accordance with the acquired companies bylaws and charter. As a matter of practice, SeaChange has maintained directors and officers liability insurance coverage including coverage for directors and officers of acquired companies.

SeaChange enters into agreements in the ordinary course of business with customers, resellers, distributors, integrators and suppliers. Most of these
agreements require SeaChange to defend and/or indemnify the other party against intellectual property infringement claims brought by a third party with respect to SeaChanges products. From time to time, SeaChange also indemnifies customers and
business partners for damages, losses and liabilities they may suffer or incur relating to personal injury, personal property damage, product liability, and environmental claims relating to the use of SeaChanges products and services or
resulting



91



---

from the acts or omissions of SeaChange, its employees, authorized agents or subcontractors. For example, in a letter dated May 16, 2005 from
Cablevision Systems Corp., in a letter dated May 19, 2005 from Time Warner Cable, Inc., and in a letter dated July 22, 2005 from Insight Communications Company, Inc., all SeaChange customers, SeaChange and other suppliers were notified
that each party was served on May 3, 2005, April 25, 2005 and April 26, 2005 respectively with a complaint by Acacia Media Technologies, Corp. for allegedly infringing U.S. Patent Nos.: 5,132,992; 5,253,275; 5,550,863; and
6,144,702 by providing broadcast video and video-on-demand services to end user customers. In addition, in a letter dated August 4, 2006 from Cox Communications, Inc., in a letter dated June 29, 2006 from Time Warner Inc. and in a letter
dated October 6, 2006 from Comcast Cable Communications, LLC, SeaChange and other suppliers were notified that each party was served on June 13, 2006 with a complaint by USA Video Technology Corporation for allegedly infringing U.S. Patent
No. 5,130,792 by providing video-on-demand services to end use customers. These customers have requested SeaChanges support under its indemnification obligations. SeaChange continues to review its potential obligations under its
indemnification agreements with these customers, in view of the claims by Acacia and USA Video Technology Corporation and the indemnity obligations to these customers from other vendors that also provided equipment and services to these customers.

SeaChange warrants that its products, including software products, will substantially perform in accordance with its standard published
specifications in effect at the time of delivery. Most warranties have at least a one year duration that generally commence upon installation. In addition, SeaChange provides maintenance support to all customers and therefore allocates a portion of
the product purchase price to the initial warranty period and recognizes revenue on a straight line basis over that warranty period related to both the warranty obligation and the maintenance support agreement. When SeaChange receives revenue for
extended warranties beyond the standard duration, it is deferred and recognized on a straight line basis over the contract period. Related costs are expensed as incurred. As of January 31, 2007 and January 31, 2006, SeaChange had revenue
deferrals related to initial and extended warranties of $15.2 million and $16.5 million, respectively.

In the ordinary course of business,
SeaChange provides minimum purchase guarantees to certain of its vendors to ensure continuity of supply against the market demand. Although some of these guarantees provide penalties for cancellations and/or modifications to the purchase commitments
as the market demand decreases, most of the guarantees do not. Therefore, as the market demand decreases, SeaChange re-evaluates the accounting implications of guarantees and determines what charges, if any, should be recorded.

With respect to its agreements covering product, business or entity divestitures and acquisitions, SeaChange provides certain representations and
warranties and agrees to indemnify and hold such purchasers harmless against breaches of such representations, warranties and covenants. Many of the indemnification claims have a definite expiration date while some remain in force indefinitely. With
respect to its acquisitions, SeaChange may, from time to time, assume the liability for certain events or occurrences that took place prior to the date of acquisition.

SeaChange provides such guarantees and indemnification obligations after considering the economics of the transaction and other factors including but not limited to the liquidity and credit risk of the other party in
the transaction. SeaChange believes that the likelihood is remote that any such arrangement could have a material adverse effect on its financial position, results of operation or liquidity. SeaChange records liabilities, as disclosed above, for
such guarantees based on the Companys best estimate of probable losses which considers amounts recoverable under any recourse provisions.



|13. | Employee Benefit Plan
|--- | ---------------------

SeaChange sponsors a 401(k)
retirement savings plan (the Plan). Participation in the Plan is available to full-time employees who meet eligibility requirements. Eligible employees may contribute up to 25% of their annual salary, subject to certain limitations.
SeaChange matches contributions up to 25% of the first 6% of compensation contributed by the employee to the Plan. During the fiscal years ended January 31, 2007, 2006 and 2005, SeaChange contributed $482,000, $451,000 and $439,000,
respectively, to the Plan.



|14. | Unaudited Selected Quarterly Financial Data
|--- | -------------------------------------------

Unaudited selected
quarterly financial data for fiscal years of 2007 and 2006 and related effects of the restatements discussed in Note 1 are summarized below:



|                       |  |                                                |        |   |               |   |        |                  |  |   |                  |   |  |   |        |  
|---------------------- |  | ---------------------------------------------- | ------ | - | ------------- | - | ------ | ---------------- |  | - | ---------------- | - |  | - | ------ | -
|                       |  | Fiscal Quarters Ended (As Previously Reported) |       
|                       |  | April 30, 2005                                 |        |   | July 31, 2005 |   |        | October 31, 2005 |  |   | January 31, 2006 |  
|Revenue                |  | $                                              | 31,512 |   |               | $ | 26,195 |                  |  | $ | 35,321           |   |  | $ | 33,236 |  
|Gross profit           |  |                                                | 13,508 |   |               |   | 9,181  |                  |  |   | 14,610           |   |  |   | 14,832 |  
|Operating expenses     |  |                                                | 15,558 |   |               |   | 16,851 |                  |  |   | 18,234           |   |  |   | 18,823 |  
|Net loss               |  |                                                | (578   | ) |               |   | (6,556 | )                |  |   | (2,108           | ) |  |   | (3,075 | )
|Loss per share  Basic |  |                                                | (.02   | ) |               |   | (.23   | )                |  |   | (.07             | ) |  |   | (.11   | )



92



---

|                                                  |  |                                                |        |   |               |   |        |                  |  |   |                  |   |  |   |        |  
|------------------------------------------------- |  | ---------------------------------------------- | ------ | - | ------------- | - | ------ | ---------------- |  | - | ---------------- | - |  | - | ------ | -
|Loss per share-Diluted                            |  |                                                | (.02   | ) |               |   | (.23   | )                |  |   | (.07             | ) |  |   | (.11   | )
|                                                  | 
|                                                  |  | Fiscal Quarters Ended (As Restated)            |       
|                                                  |  | April 30, 2005                                 |        |   | July 31, 2005 |   |        | October 31, 2005 |  |   | January 31, 2006 |  
|Revenue                                           |  | $                                              | 31,512 |   |               | $ | 26,195 |                  |  | $ | 35,321           |   |  | $ | 33,236 |  
|Gross profit                                      |  |                                                | 13,526 |   |               |   | 9,239  |                  |  |   | 14,716           |   |  |   | 14,913 |  
|Operating expenses                                |  |                                                | 15,663 |   |               |   | 16,872 |                  |  |   | 18,263           |   |  |   | 18,813 |  
|Net loss                                          |  |                                                | (665   | ) |               |   | (6,519 | )                |  |   | (2,031           | ) |  |   | (2,984 | )
|Loss per share-Basic                              |  |                                                | (.02   | ) |               |   | (.23   | )                |  |   | (.07             | ) |  |   | (.11   | )
|Loss per share-Diluted                            |  |                                                | (.02   | ) |               |   | (.23   | )                |  |   | (.07             | ) |  |   | (.11   | )
|                                                  | 
|                                                  |  | Net Income (Loss) for the Fiscal Quarter Ended |       
|                                                  |  | April 30, 2005                                 |        |   | July 31, 2005 |   |        | October 31, 2005 |  |   | January 31, 2006 |  
|Net loss as previously reported                   |  | $                                              | (578   | ) |               | $ | (6,556 | )                |  | $ | (2,108           | ) |  | $ | (3,075 | )
|Sabbatical Leave                                  |  |                                                | (120   | ) |               |   | (33    | )                |  |   | (28              | ) |  |   | (1     | )
|Capitalization of labor and overhead to inventory |  |                                                | 33     |   |               |   | 70     |                  |  |   | 105              |   |  |   | 92     |  
|Net loss, as restated                             |  | $                                              | (665   | ) |               | $ | (6,519 | )                |  | $ | (2,031           | ) |  | $ | (2,984 | )
|                                                  | 
|                                                  |  | Fiscal Quarters Ended (As Previously Reported) |       
|                                                  |  | April 30, 2006                                 |        |   | July 31, 2006 |   |        | October 31, 2006 |  |   | January 31, 2007 |  
|Revenue                                           |  | $                                              | 33,241 |   |               | $ | 45,766 |                  |  | $ | 42,254           |   |  | $ | 40,073 |  
|Gross profit                                      |  |                                                | 15,381 |   |               |   | 23,816 |                  |  |   | 19,574           |   |  |   | 17,078 |  
|Operating expenses                                |  |                                                | 21,458 |   |               |   | 22,783 |                  |  |   | 21,750           |   |  |   | 22,141 |  
|Net (loss) income                                 |  |                                                | (4,355 | ) |               |   | 959    |                  |  |   | (1,033           | ) |  |   | (3,745 | )
|(Loss) earnings per share-Basic                   |  |                                                | (.15   | ) |               |   | .03    |                  |  |   | (.04             | ) |  |   | (.13   | )
|(Loss) earnings per share-Diluted                 |  |                                                | (.15   | ) |               |   | .03    |                  |  |   | (.04             | ) |  |   | (.13   | )
|                                                  | 
|                                                  |  | Fiscal Quarters Ended (As Restated)            |       
|                                                  |  | April 30, 2006                                 |        |   | July 31, 2006 |   |        | October 31, 2006 |  |   | January 31, 2007 |  
|Revenue                                           |  | $                                              | 33,241 |   |               | $ | 45,766 |                  |  | $ | 42,254           |   |  | $ | 40,073 |  
|Gross profit                                      |  |                                                | 15,434 |   |               |   | 23,784 |                  |  |   | 19,525           |   |  |   | 17,068 |  
|Operating expenses                                |  |                                                | 21,485 |   |               |   | 22,777 |                  |  |   | 21,820           |   |  |   | 22,075 |  
|Net (loss) income                                 |  |                                                | (4,329 | ) |               |   | 933    |                  |  |   | (1,152           | ) |  |   | (3,689 | )
|(Loss) earnings per share-Basic                   |  |                                                | (.15   | ) |               |   | .03    |                  |  |   | (.04             | ) |  |   | (.13   | )
|(Loss) earnings per share-Diluted                 |  |                                                | (.15   | ) |               |   | .03    |                  |  |   | (.04             | ) |  |   | (.13   | )
|                                                  | 
|                                                  |  | Net Income (Loss) for the Fiscal Quarter Ended |       
|                                                  |  | April 30, 2006                                 |        |   | July 31, 2006 |   |        | October 31, 2006 |  |   | January 31, 2007 |  
|Net (loss) income as previously reported          |  | $                                              | (4,355 | ) |               | $ | 959    |                  |  | $ | (1,033           | ) |  | $ | (3,745 | )
|Sabbatical Leave                                  |  |                                                | (45    | ) |               |   | (12    | )                |  |   | (97              | ) |  |   | 91     |  
|Capitalization of labor & overhead to inventory   |  |                                                | 71     |   |               |   | (14    | )                |  |   | (22              | ) |  |   | (35    | )
|Net (loss) income, as restated                    |  | $                                              | (4,329 | ) |               | $ | 933    |                  |  | $ | (1,152           | ) |  | $ | (3,689 | )



93



---

Schedule II

SEACHANGE INTERNATIONAL, INC.

VALUATION OF QUALIFYING ACCOUNTS AND RESERVES



|                               |  |                                |           |                               |   |                           |  |   |          |   |  |                          |          |   |  |   |        
|------------------------------ |  | ------------------------------ | --------- | ----------------------------- | - | ------------------------- |  | - | -------- | - |  | ------------------------ | -------- | - |  | - | -------
|                               |  | Balance at beginning of period |           | Charged to costs and expenses |   | Deductions and write-offs |  |   | Recovery |   |  | Balance at end of period
|Accounts Receivable Allowance: |  |                                |           |                               |   |                           |  |   |          |   |  |                          |          |   |  |   |        
|Year ended January 31, 2005    |  | $                              | 1,197,000 |                               | $ | 200,000                   |  | $ | (434,000 | ) |  | $                        | (314,000 | ) |  | $ | 649,000
|Year ended January 31, 2006    |  |                                | 649,000   |                               |   | 100,000                   |  |   | (154,000 | ) |  |                          | (190,000 | ) |  |   | 405,000
|Year ended January 31, 2007    |  |                                | 405,000   |                               |   | 403,000                   |  |   | (305,000 | ) |  |                          | (37,000  | ) |  |   | 466,000

Recovery represents amounts collected from customers whose accounts receivable balances had previously been
reserved.



|                                        |  |                                             |            |                        |   |                        |  |   |                          |   |  |                                       |            |   |  |   |           
|--------------------------------------- |  | ------------------------------------------- | ---------- | ---------------------- | - | ---------------------- |  | - | ------------------------ | - |  | ------------------------------------- | ---------- | - |  | - | ----------
|                                        |  | Balance at beginning of Period Restated (1) |            | Additions Restated (1) |   | Deletions Restated (1) |  |   | Adjustments Restated (1) |   |  | Balance at end of period Restated
(1)
|Deferred Tax Asset Valuation Allowance: |  |                                             |            |                        |   |                        |  |   |                          |   |  |                                       |            |   |  |   |           
|Year ended January 31, 2005             |  | $                                           | 14,440,500 |                        |   |                       |  | $ | (2,878,500               | ) |  |                                       |           |   |  | $ | 11,562,000
|Year ended January 31, 2006             |  |                                             | 11,562,000 |                        | $ | 3,882,000              |  |   |                         |   |  |                                       |           |   |  |   | 15,444,000
|Year ended January 31, 2007             |  |                                             | 15,444,000 |                        |   | 6,702,000              |  |   |                         |   |  | $                                     | (3,361,000 | ) |  |   | 18,785,000



|(1) | Refer to Note 1 to the consolidated financial statements.
|--- | ---------------------------------------------------------



94