RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Nine Months Ending December 31, 2001
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           53,656,538		$                        -		$  53,656,538
Other	7,965,051		13,629,350	(1)	19,777,940
	61,621,589		13,629,350		73,434,478
OPERATING COSTS AND EXPENSES:
Cost of sales	42,484,121	(1)	12,849,093		53,516,753
Selling, general, and administrative	10,495,417		4,381,216		14,876,633
	52,979,538		17,230,309		68,393,386
INCOME (LOSS) FROM OPERATIONS	8,642,051		(3,600,959)		5,041,092
OTHER INCOME (EXPENSE):
Interest income	165,425		-		165,425
Interest expense	(10,872)		-		(10,872)
Other	7,967,233		(250,000)		7,717,233
	8,121,786		(250,000)		7,871,786
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION (BENEFIT)	16,763,837		(3,850,959)		12,912,878
INCOME TAX PROVISION (BENEFIT)	6,469,993		(1,498,536)		4,971,457
INCOME (LOSS) FROM CONTINUING
OPERATIONS	10,293,844		(2,352,423)		7,941,421
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $381,685	(609,706)		-		(609,706)
NET INCOME (LOSS)	$             9,684,138		$      (2,352,423)		$    7,331,715
EARNINGS (LOSS) PER SHARE:
Basic:
Continuing operations	$                       0.97		$                (0.22)		$              0.75
Discontinued operations	$                      (0.06)		$                      -		$             (0.06)
Total	$                       0.91		$                (0.22)		$              0.69
Diluted:
Continuing operations	$                       0.96		$                (0.22)		$              0.74
Discontinued operations	$                      (0.06)		$                      -		$             (0.06)
Total	$                       0.90		$                (0.22)		$              0.68
(1) -  Includes Intercompany transactions of $1,816,461, which are eliminated in consolidated total amounts.