RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Three Months Ending June 30, 2002
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           17,866,110		$                        -		$      17,866,110
Other	1,054,470		4,069,910	(1)	4,561,331
	18,920,580		4,069,910		22,427,441
OPERATING COSTS AND EXPENSES:
Cost of sales	14,723,422	(1)	4,129,246		18,289,619
Selling, general, and administrative	3,264,383		736,065		4,000,448
Net gain from litigation settlement	(361,847)		-		(361,847)
Asset Impairment	-		-		-
	17,625,958		4,865,311		21,928,220
INCOME (LOSS) FROM OPERATIONS	1,294,622		(795,401)		499,221
OTHER INCOME (EXPENSE):
Interest income	-		-		-
Interest expense	-		-		-
Gain (Loss) on sale of investments	-		-		-
Gain on Rentrak Japan transaction	-		-		-
	-		-		-
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION (BENEFIT)	1,294,622		(795,401)		499,221
INCOME TAX PROVISION (BENEFIT)	491,956		(302,252)		189,704
INCOME (LOSS) FROM CONTINUING
OPERATIONS	802,666		(493,149)		309,517
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $88,881	(145,014)		-		(145,014)
NET INCOME (LOSS)	$                 657,652		$          (493,149)		$           164,503
EARNINGS (LOSS) PER SHARE:
Basic:
Continuing operations	$                       0.08		$                (0.05)		$                  0.03
Discontinued operations	$                      (0.01)		$                      -		$                 (0.01)
Total	$                       0.07		$                (0.05)		$                  0.02
Diluted:
Continuing operations	$                       0.07		$                (0.05)		$                  0.03
Discontinued operations	$                      (0.01)		$                      -		$                 (0.01)
Total	$                       0.06		$                (0.05)		$                  0.02
(1) -  Includes Intercompany transactions of $563,049, which are eliminated in consolidated total amounts.