RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Three Months Ended September 30, 2003
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           12,184,103		$                        -		$   12,184,103
Other	1,572,164		504,616		2,076,780
	13,756,267		504,616		14,260,883
OPERATING COSTS AND EXPENSES:
Cost of sales	10,160,901		2,021,286		12,182,187
Selling, general, and administrative	4,012,726		270,593		4,283,319
	14,173,627		2,291,879		16,465,506
LOSS FROM OPERATIONS	(417,360)		(1,787,263)		(2,204,623)
OTHER INCOME (EXPENSE):
Interest income	20,658		46,770		67,428
Interest expense	(1,776)		-		(1,776)
Other	-		-		-
	18,882		46,770		65,652
LOSS FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
BENEFIT	(398,478)		(1,740,493)		(2,138,971)
INCOME TAX BENEFIT	(151,422)		(660,947)		(812,369)
LOSS FROM CONTINUING
OPERATIONS	(247,056)		(1,079,546)		(1,326,602)
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $0	-		-		-
NET LOSS	$               (247,056)		$      (1,079,546)		$    (1,326,602)
NET LOSS PER SHARE:
Basic:
Continuing operations	$                      (0.03)		$                (0.11)		$              (0.14)
Discontinued operations	-		-		-
Total	$                      (0.03)		$                (0.11)		$              (0.14)
Diluted:
Continuing operations	$                      (0.03)		$                (0.11)		$              (0.14)
Discontinued operations	-		-		-
Total	$                      (0.03)		$                (0.11)		$              (0.14)