RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
	(UNAUDITED)
	Three Months Ending June 30, 2003
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           13,052,691		$                        -		$  13,052,691
Other	1,526,050		4,649,827	(1)	5,645,733
	14,578,741		4,649,827		18,698,424
OPERATING COSTS AND EXPENSES:
Cost of sales	10,479,310	(1)	4,231,747		14,180,913
Selling, general, and administrative	4,000,647		470,002		4,470,649
Net gain from litigation settlement	-		-		-
Asset Impairment	-		-		-
	14,479,957		4,701,749		18,651,562
INCOME (LOSS) FROM OPERATIONS	98,784		(51,922)		46,862
OTHER INCOME (EXPENSE):
Interest income	31,045		24,394		55,439
Interest expense	(1,653)		(4,396)		(6,049)
Other	-		-		-
	29,392		19,998		49,390
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION (BENEFIT)	128,176		(31,924)		96,252
INCOME TAX PROVISION (BENEFIT)	48,707		(12,131)		36,576
INCOME (LOSS) FROM CONTINUING
OPERATIONS	79,469		(19,793)		59,676
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $0	-		-		-
NET INCOME (LOSS)	$                   79,469		$            (19,793)		$          59,676
EARNINGS (LOSS) PER SHARE:
Basic:
Continuing operations	$                       0.01		$                (0.00)		$              0.01
Discontinued operations	$                            -		$                      -		$                   -
Total	$                       0.01		$                (0.00)		$              0.01
Diluted:
Continuing operations	$                       0.01		$                (0.00)		$              0.01
Discontinued operations	$                            -		$                      -		$                   -
Total	$                       0.01		$                (0.00)		$              0.01
(1)-  Includes Intercompany transactions of $530,144, which are eliminated in consolidated total amounts.