RUBY TUESDAY, INC.

Financial Results For the Fourth Quarter
of Fiscal Year 2003 (unaudited)
(Amounts in thousands except per share amounts)

CONDENSED BALANCE SHEETS	June 3, 2003		June 4, 2002
Assets
Cash and Short-Term Investments	$	8,662	$	32,699
Accounts and Notes Receivable		10,509		14,410
Inventories		12,200		10,276
Deferred Income Taxes		3,155		4,248
Income Tax Receivable		2,485		16,311
Prepaid Rent		2,136		2,012
Assets Held for Disposal		5,217		3,242
Other Current Assets		6,099		5,678
Total Current Assets		50,463		88,876
Property and Equipment, Net		660,897		351,921
Goodwill, Net		7,845		7,845
Notes Receivable, Net		39,827		35,655
Other Assets		46,035		36,030
Total Assets	$	805,067	$	520,327
Liabilities
Current Liabilities	$	80,554	$	90,723
Long-Term Debt		207,064		7,626
Deferred Income Taxes		32,627		20,966
Other Deferred Liabilities		70,294		66,606
Total Liabilities		390,539		185,921
Shareholders' Equity		414,528		334,406
Total Liabilities and Shareholders' Equity	$	805,067	$	520,327