The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Rent-A-Wreck of America Announces Second Quarter and Six Months Results


    Business Editors

	   OWINGS MILLS, Md.--Nov. 19, 2001--Rent-A-Wreck of
America, Inc. announced results for the second quarter
and six-month period ended September 30, 2001.
-0-
*T

                               Three Months            Six Months
                             Ended September 30,   Ended September 30,
                              2000        2001       2000        2001     
                           -------------------------------------------
                           (in thousands except per share and number
                                         of franchises)
                                           (Unaudited)

Franchisees' Results
 (Unaudited)

Franchisees' Revenue (1)    $ 16,817    $ 17,915   $ 30,407   $ 32,573

Number of Franchised
 locations                       669         688        669        688

Company's Results of
 Operations

Total Revenue               $  2,105    $  2,079   $  3,835   $  4,128

Operating expenses             2,601       1,575      3,891      3,001

(Loss) income before
 income taxes               $   (464)   $    573   $     12   $  1,223

Net (loss) income               (136)        352        157        751

(Loss) earnings per
 common share

Basic                       $   (.04)   $    .08   $    .03   $    .16
Weighted average common
  shares                       3,824       4,356      3,697      4,371

Diluted                     $   (.04)   $    .06   $    .03   $    .14
Weighted average common
 shares plus convertible
 preferred stock, options
 and warrants                  3,824       5,463      5,412      5,476

EBITDA (2)                       839         644      1,351      1,346


	   (1) The franchisees' revenue data has been derived from unaudited
        reports provided by franchisees in paying license fees.

	   (2) "EBITDA" is earnings before interest expense, depreciation,
        amortization, taxes and repurchase of options. EBITDA should
        not be interpreted as a measure of operating results, cash
        flow provided by operating activities, a measure of liquidity,
        or as an alternative to any generally accepted accounting
        principle measure of performance. The Company is reporting
        EBITDA because it is a widely used financial measure of the
        potential capacity of a company to incur and service debt.
        Rent-A-Wreck's reported EBITDA may not be comparable to
        similarly titled measures used by other companies.