RENTRAK CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
	Three Months Ended June 30, 2003
	(restated)
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES	$           14,794,689		$       4,649,827	(1)	$   18,914,372
OPERATING COSTS AND EXPENSES:
Cost of sales	10,757,485	(1)	4,231,747		14,459,088
Selling, general, and administrative	3,860,547		470,002		4,330,549
	14,618,032		4,701,749		18,789,637
INCOME (LOSS) FROM OPERATIONS	176,657		(51,922)		124,735
OTHER INCOME (EXPENSE):
Interest income	31,045		24,394		55,439
Interest expense	(1,653)		(4,396)		(6,049)
	29,392		19,998		49,390
INCOME (LOSS) BEFORE INCOME TAX
PROVISION (BENEFIT)	206,049		(31,924)		174,125
INCOME TAX PROVISION (BENEFIT)	55,662		(12,131)		43,531
NET INCOME (LOSS)	$                150,387		$           (19,793)		$         130,594
NET INCOME (LOSS) PER SHARE:
Basic	$                       0.01		$                      -		$                0.01
Diluted	$                       0.01		$                      -		$                0.01
(1) -  Includes Intercompany transactions of $530,144, which are eliminated in consolidated total amounts.