RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Nine Months Ending December 31, 2002
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           50,697,581		$                        -		$  50,697,581
Other	2,618,240		12,786,135	(1)	13,784,172
	53,315,821		12,786,135		64,481,753
OPERATING COSTS AND EXPENSES:
Cost of sales	41,764,674	(1)	13,186,472		53,330,943
Selling, general, and administrative	9,500,216		1,799,429		11,299,645
Net gain from litigation settlement	(361,847)		-		(361,847)
	50,903,043		14,985,901		64,268,741
INCOME (LOSS) FROM OPERATIONS	2,412,778		(2,199,766)		213,012
OTHER INCOME (EXPENSE):
Interest income	82,854		-		82,854
	82,854		-		82,854
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION (BENEFIT)	2,495,632		(2,199,766)		295,866
INCOME TAX PROVISION (BENEFIT)	948,341		(835,912)		112,429
INCOME (LOSS) FROM CONTINUING
OPERATIONS	1,547,291		(1,363,854)		183,437
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $304,367	(496,599)		-		(496,599)
NET INCOME (LOSS)	$             1,050,692		$      (1,363,854)		$      (313,162)
EARNINGS (LOSS) PER SHARE:
Basic:
Continuing operations	$                       0.16		$                (0.14)		$              0.02
Discontinued operations	$                      (0.05)		$                      -		$             (0.05)
Total	$                       0.11		$                (0.14)		$             (0.03)
Diluted:
Continuing operations	$                       0.16		$                (0.14)		$              0.02
Discontinued operations	$                      (0.05)		$                      -		$             (0.05)
Total	$                       0.11		$                (0.14)		$             (0.03)
(1)-  Includes Intercompany transactions of $1,620,203, which are eliminated in consolidated total amounts.