RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Twelve Months Ending March 31, 2003
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           67,081,943		$                        -		$  67,081,943
Other	3,872,578		17,380,544	(1)	19,138,418
	70,954,521		17,380,544		86,220,361
OPERATING COSTS AND EXPENSES:
Cost of sales	55,663,641	(1)	17,412,793		70,961,730
Selling, general, and administrative	12,388,292		2,398,514		14,786,806
Net gain from litigation settlement	(361,847)		-		(361,847)
Asset Impairment	-		844,041		844,041
	67,690,086		20,655,348		86,230,730
INCOME (LOSS) FROM OPERATIONS	3,264,435		(3,274,804)		(10,369)
OTHER INCOME (EXPENSE):
Interest income	138,759		65,524		204,283
Interest expense	(5,894)		(19,115)		(25,009)
Other	-		-		-
	132,865		46,409		179,274
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION (BENEFIT)	3,397,300		(3,228,395)		168,905
INCOME TAX PROVISION (BENEFIT)	1,311,448		(1,226,791)		84,657
INCOME (LOSS) FROM CONTINUING
OPERATIONS	2,085,852		(2,001,604)		84,248
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $357,094	(582,627)		-		(582,627)
NET INCOME (LOSS)	$             1,503,225		$      (2,001,604)		$      (498,379)			$                        -		$                 -		$                 -		$        -
EARNINGS (LOSS) PER SHARE:
Basic:
Continuing operations	$                       0.22		$                (0.21)		$              0.01
Discontinued operations	$                      (0.06)		$                      -		$             (0.06)
Total	$                       0.16		$                (0.21)		$             (0.05)
Diluted:
Continuing operations	$                       0.21		$                (0.20)		$              0.01
Discontinued operations	$                      (0.06)		$                      -		$             (0.06)
Total	$                       0.15		$                (0.20)		$             (0.05)
(1)-  Includes Intercompany transactions of $2,114,704, which are eliminated in consolidated total amounts.