RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Three Months Ended September 30, 2002
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           17,976,338		$                        -		$   17,976,338
Other	919,787		2,401,318	(1)	2,798,144
	18,896,125		2,401,318		20,774,482
OPERATING COSTS AND EXPENSES:
Cost of sales	14,602,950	(1)	2,930,964		17,010,953
Selling, general, and administrative	2,973,189		582,618		3,555,807
Net gain from litigation settlement	-		-		-
Asset Impairment	-		-		-
	17,576,139		3,513,582		20,566,760
INCOME (LOSS) FROM OPERATIONS	1,319,986		(1,112,264)		207,722
OTHER INCOME (EXPENSE):
Interest income	71,500		-		71,500
Interest expense	-		-		-
Gain (Loss) on sale of investments	-		-		-
Other	-		-		-
	71,500		-		71,500
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION (BENEFIT)	1,391,486		(1,112,264)		279,222
INCOME TAX PROVISION (BENEFIT)	528,768		(422,661)		106,107
INCOME (LOSS) FROM CONTINUING
OPERATIONS	862,718		(689,603)		173,115
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $169,293	(276,216)		-		(276,216)
NET INCOME (LOSS)	$                586,502		$         (689,603)		$       (103,101)
NET INCOME (LOSS) PER SHARE:
Basic:
Continuing operations	$                       0.09		$                (0.07)		$                0.02
Discontinued operations	(0.03)		-		(0.03)
Total	$                       0.06		$                (0.07)		$              (0.01)
Diluted:
Continuing operations	$                       0.09		$                (0.07)		$                0.02
Discontinued operations	(0.03)		-		(0.03)
Total	$                       0.06		$                (0.07)		$              (0.01)
(1) -  Includes Intercompany transactions of $522,961, which are eliminated in consolidated total amounts.