Exhibit 99.3

Rosetta Stone Inc.

Business Metrics

(in thousands)

	Quarter-Ended										Quarter-Ended										Quarter-Ended
	3/31/10		6/30/10		9/30/10		12/31/10		2010		3/31/11		6/30/11		9/30/11		12/31/11		2011		3/31/12		6/30/12	9/30/12	12/31/12	2012
Net Bookings by Market
US Consumer	41,631		38,746		41,138		52,243		173,758		29,814		36,828		35,562		54,786		156,990		41,237
International Consumer	10,029		8,177		9,860		15,176		43,242		14,996		12,910		11,945		14,589		54,440		13,046
Worldwide Consumer	51,660		46,923		50,998		67,419		217,000		44,810		49,738		47,507		69,375		211,430		54,283
Worldwide Institutional	9,108		17,110		22,307		14,395		62,920		10,770		16,973		18,555		15,459		61,757		10,984
Total	60,768		64,033		73,305		81,814		279,920		55,580		66,711		66,062		84,834		273,187		65,267
YoY Growth (%)
US Consumer	6	%	-9	%	-19	%	-11	%	-9	%	-28	%	-5	%	-14	%	5	%	-10	%	38	%
International Consumer	304	%	168	%	135	%	93	%	146	%	50	%	58	%	21	%	-4	%	26	%	-13	%
Worldwide Consumer	23	%	3	%	-7	%	1	%	4	%	-13	%	6	%	-7	%	3	%	-3	%	21	%
Worldwide Institutional	8	%	28	%	5	%	37	%	18	%	18	%	-1	%	-17	%	7	%	-2	%	2	%
Total	21	%	9	%	-4	%	6	%	7	%	-9	%	4	%	-10	%	4	%	-2	%	17	%
% of Total Net Bookings
US Consumer	69	%	60	%	56	%	64	%	62	%	54	%	55	%	54	%	65	%	57	%	63	%
International Consumer	16	%	13	%	14	%	18	%	15	%	27	%	20	%	18	%	17	%	20	%	20	%
Worldwide Consumer	85	%	73	%	70	%	82	%	78	%	81	%	75	%	72	%	82	%	77	%	83	%
Worldwide Institutional	15	%	27	%	30	%	18	%	23	%	19	%	25	%	28	%	18	%	23	%	17	%
Total	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%
Revenue by Market
US Consumer	41,407		38,748		36,902		44,516		161,573		28,061		38,606		37,710		52,794		157,171		42,671
International Consumer	9,815		7,651		9,708		15,516		42,690		14,601		12,014		11,002		13,238		50,855		12,617
Worldwide Consumer	51,222		46,399		46,610		60,032		204,263		42,662		50,620		48,712		66,032		208,026		55,288
Worldwide Institutional	11,792		14,249		14,316		14,248		54,605		14,316		16,123		15,490		14,494		60,423		14,161
Total	63,014		60,648		60,926		74,280		258,868		56,978		66,743		64,202		80,526		268,449		69,449
YoY Growth (%)
US Consumer	5	%	-8	%	-28	%	-25	%	-16	%	-32	%	0	%	2	%	19	%	-3	%	52	%
International Consumer	297	%	154	%	137	%	101	%	147	%	49	%	57	%	13	%	-15	%	19	%	-14	%
Worldwide Consumer	22	%	3	%	-16	%	-10	%	-2	%	-17	%	9	%	5	%	10	%	2	%	30	%
Worldwide Institutional	39	%	23	%	21	%	26	%	26	%	21	%	13	%	8	%	2	%	11	%	-1	%
Total	25	%	7	%	-9	%	-5	%	3	%	-10	%	10	%	5	%	8	%	4	%	22	%
% of Total Revenue
US Consumer	66	%	64	%	61	%	60	%	62	%	49	%	58	%	59	%	66	%	58	%	62	%
International Consumer	15	%	13	%	16	%	21	%	17	%	26	%	18	%	17	%	16	%	19	%	18	%
Worldwide Consumer	81	%	77	%	77	%	81	%	79	%	75	%	76	%	76	%	82	%	77	%	80	%
Worldwide Institutional	19	%	23	%	23	%	19	%	21	%	25	%	24	%	24	%	18	%	23	%	20	%
Total	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%

Prior period data has been modifed where applicable to conform to current presentation for comparative purposes.

Immaterial rounding differences may be present in this data in order to conform to Financial Statement totals.

1

Rosetta Stone Inc.

Business Metrics

(in thousands)

	Quarter-Ended										Quarter-Ended										Quarter-Ended
	3/31/10		6/30/10		9/30/10		12/31/10		2010		3/31/11		6/30/11		9/30/11		12/31/11		2011		3/31/12		6/30/12	9/30/12	12/31/12	2012
Consumer Revenue by Channel
DTC	31,026		25,142		27,500		34,496		118,164		31,856		30,984		31,177		42,368		136,385		36,839
Kiosk	9,391		8,683		7,392		9,533		34,999		7,312		7,368		6,987		8,504		30,171		6,483
Global Retail	9,608		11,200		9,832		15,413		46,053		2,585		10,752		9,015		14,265		36,616		10,999
Home School	1,197		1,374		1,886		590		5,047		909		1,516		1,533		895		4,854		967
Total	51,222		46,399		46,610		60,032		204,263		42,662		50,620		48,712		66,032		208,026		55,288
YoY Growth (%)
DTC	24	%	-5	%	-6	%	-2	%	2	%	3	%	23	%	13	%	23	%	15	%	16	%
Kiosk	14	%	-7	%	-25	%	-28	%	-14	%	-22	%	-15	%	-5	%	-11	%	-14	%	-11	%
Global Retail	34	%	46	%	-27	%	-12	%	0	%	-73	%	-4	%	-8	%	-7	%	-20	%	325	%
Home School	-19	%	-12	%	-28	%	-50	%	-26	%	-24	%	10	%	-19	%	52	%	-4	%	6	%
Total	22	%	3	%	-16	%	-10	%	-2	%	-17	%	9	%	5	%	10	%	2	%	30	%
% of Total Consumer Revenue
DTC	61	%	54	%	59	%	57	%	58	%	75	%	61	%	64	%	64	%	66	%	66	%
Kiosk	18	%	19	%	16	%	16	%	17	%	17	%	15	%	14	%	13	%	15	%	12	%
Global Retail	19	%	24	%	21	%	26	%	23	%	6	%	21	%	19	%	22	%	17	%	20	%
Home School	2	%	3	%	4	%	1	%	2	%	2	%	3	%	3	%	1	%	2	%	2	%
Total	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%	100	%
Unit Metrics Updated

Consumer unit volume (in thousands)		132.1			120.0			128.3			173.4			553.8			114.2			139.9			145.7			221.7			621.5			190.8
Average Net Revenue per Unit	$	388		$	387		$	363		$	346		$	369		$	374		$	362		$	334		$	298		$	335		$	290
YoY Unit Metrics Growth (%)
Consumer unit volume	10		%	-3		%	-18		%	-11		%	-7		%	-14		%	17		%	14		%	28		%	12		%	67		%
Average Net Revenue per Unit	12		%	7		%	3		%	1		%	5		%	-4		%	-6		%	-8		%	-14		%	-9		%	-22		%
# of Kiosks (end of period)
US	190			186			180			173			173			144			117			114			103			103			57
Europe	9			10			13			15			15			15			16			14			13			13			1
Asia Pacific	41			50			64			71			71			78			76			69			58			58			44
Total # of Kiosks (end of period)	240			246			257			259			259			237			209			197			174			174			102
Revenues by Geography
United States	52,476			52,139			50,390			57,624			212,629			41,271			53,418			51,708			65,725			212,122			54,914
International	10,538			8,509			10,536			16,656			46,239			15,707			13,325			12,494			14,801			56,327			14,535
Total	63,014			60,648			60,926			74,280			258,868			56,978			66,743			64,202			80,526			268,449			69,449
Revenues by Geography (as a %)
United States	83		%	86		%	83		%	78		%	82		%	72		%	80		%	81		%	82		%	79		%	79		%
International	17		%	14		%	17		%	22		%	18		%	28		%	20		%	19		%	18		%	21		%	21		%
Total	100		%	100		%	100		%	100		%	100		%	100		%	100		%	100		%	100		%	100		%	100		%

Prior period data has been modifed where applicable to conform to current presentation for comparative purposes.

Immaterial rounding differences may be present in this data in order to conform to Financial Statement totals.

2