RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Three Months Ended December 31, 2002
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           14,855,133		$                        -		$   14,855,133
Other	643,983		6,314,907	(1)	6,424,697
REVENUES	$           15,499,116		$       6,314,907	(1)	$   21,279,830
OPERATING COSTS AND EXPENSES:
Cost of sales	12,438,302	(1)	6,126,262		18,030,371
Selling, general, and administrative	3,262,644		480,746		3,743,390
Net gain from litigation settlement	-		-		-
Asset Impairment	-		-		-
	15,700,946		6,607,008		21,773,761
LOSS FROM OPERATIONS	(201,830)		(292,101)		(493,931)
OTHER INCOME (EXPENSE):
Interest income	11,354		-		11,354
Interest expense	-		-		-
Gain (Loss) on sale of investments	-		-		-
Other	-		-		-
	11,354		-		11,354
LOSS FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
BENEFIT	(190,476)		(292,101)		(482,577)
INCOME TAX BENEFIT	(72,383)		(110,999)		(183,382)
LOSS FROM CONTINUING
OPERATIONS	(118,093)		(181,102)		(299,195)
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $46,193	(75,369)		-		(75,369)
NET LOSS	$               (193,462)		$         (181,102)		$       (374,564)
NET LOSS PER SHARE:
Basic:
Continuing operations	$                      (0.01)		$                (0.02)		$              (0.03)
Discontinued operations	(0.01)		-		(0.01)
Total	$                      (0.02)		$                (0.02)		$              (0.04)
Diluted:
Continuing operations	$                      (0.01)		$                (0.02)		$              (0.03)
Discontinued operations	(0.01)		-		(0.01)
Total	$                      (0.02)		$                (0.02)		$              (0.04)
(1) -  Includes Intercompany transactions of $534,193, which are eliminated in consolidated total amounts.