RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Three Months Ended December 31, 2003
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           17,291,343		$                        -		$   17,291,343
Other	2,111,387		-		2,111,387
REVENUES	$           19,402,730		$                      -		$   19,402,730
OPERATING COSTS AND EXPENSES:
Cost of sales	14,523,959		(528,431)		13,995,528
Selling, general, and administrative	3,963,183		(2,425)		3,960,758
Asset Impairment	-		-		-
	18,487,142		(530,856)		17,956,286
INCOME FROM OPERATIONS	915,588		530,856		1,446,444
OTHER INCOME (EXPENSE):
Interest income	24,762		16,263		41,025
Interest expense	(1,647)		(768)		(2,415)
Other	-		-		-
	23,115		15,495		38,610
INCOME FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION	938,703		546,351		1,485,054
INCOME TAX PROVISION	356,707		207,173		563,880
INCOME FROM CONTINUING
OPERATIONS	581,996		339,178		921,174
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $78,850	(128,649)		-		(128,649)
NET INCOME	$                453,347		$          339,178		$         792,525
NET INCOME PER SHARE:
Basic:
Continuing operations	$                       0.06		$                 0.03		$                0.09
Discontinued operations	(0.01)		-		(0.01)
Total	$                       0.05		$                 0.03		$                0.08
Diluted:
Continuing operations	$                       0.06		$                 0.03		$                0.09
Discontinued operations	(0.01)		-		(0.01)
Total	$                       0.05		$                 0.03		$                0.08