RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Three Months Ending, March 31, 2003
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           16,384,362		$                        -		$   16,384,362
Other	1,254,338		4,594,409	(1)	5,354,246
	17,638,700		4,594,409		21,738,608
OPERATING COSTS AND EXPENSES:
Cost of sales	13,898,967	(1)	4,226,321		17,630,787
Selling, general, and administrative	2,888,076		599,085		3,487,161
Asset Impairment	-		844,041		844,041
	16,787,043		5,669,447		21,961,989
INCOME (LOSS) FROM OPERATIONS	851,657		(1,075,038)		(223,381)
OTHER INCOME (EXPENSE):
Interest income	55,905		65,524		121,429
Interest expense	(5,894)		(19,115)		(25,009)
Other	-		-		-
	50,011		46,409		96,420
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION (BENEFIT)	901,668		(1,028,629)		(126,961)
INCOME TAX PROVISION (BENEFIT)	363,107		(390,879)		(27,772)
INCOME (LOSS) FROM CONTINUING
OPERATIONS	538,561		(637,750)		(99,189)
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $52,727	(86,028)		-		(86,028)
NET INCOME (LOSS)	$                452,533		$         (637,750)		$       (185,217)
EARNINGS (LOSS) PER SHARE:
Basic:
Continuing operations	$                       0.06		$                (0.07)		$              (0.01)
Discontinued operations	$                      (0.01)		$                      -		$              (0.01)
Total	$                       0.05		$                (0.07)		$              (0.02)
Diluted:
Continuing operations	$                       0.06		$                (0.07)		$              (0.01)
Discontinued operations	$                      (0.01)		$                      -		$              (0.01)
Total	$                       0.05		$                (0.07)		$              (0.02)
(1) -  Includes Intercompany transactions of $494,501, which are eliminated in consolidated total amounts.