RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
	(UNAUDITED)
	Nine Months Ended December 31, 2003
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES:
PPT	$           42,528,137		$                        -		$  42,528,137
Other	5,209,601		5,154,443	(1)	9,833,900
REVENUES	$           47,737,738		$        5,154,443	(1)	$  52,362,037
OPERATING COSTS AND EXPENSES:
Cost of sales	35,164,170	(1)	5,724,602		40,358,628
Selling, general, and administrative	11,976,556		738,170		12,714,726
Net gain from litigation settlement	-		-		-
Asset Impairment	-		-		-
	47,140,726		6,462,772		53,073,354
INCOME (LOSS) FROM OPERATIONS	597,012		(1,308,329)		(711,317)
OTHER INCOME (EXPENSE):
Interest income	76,465		87,427		163,892
Interest expense	(5,076)		(5,164)		(10,240)
Other	-		-		-
	71,389		82,263		153,652
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAX
PROVISION (BENEFIT)	668,401		(1,226,066)		(557,665)
INCOME TAX PROVISION (BENEFIT)	253,992		(465,905)		(211,913)
INCOME (LOSS) FROM CONTINUING
OPERATIONS	414,409		(760,161)		(345,752)
LOSS FROM DISCONTINUED
OPERATIONS, NET OF TAX BENEFIT
OF $78,850	(128,649)		-		(128,649)
NET INCOME (LOSS)	$                 285,760		$          (760,161)		$      (474,401)
NET INCOME (LOSS) PER SHARE:
Basic:
Continuing operations	$                       0.04		$                (0.08)		$             (0.04)
Discontinued operations	(0.01)		-		(0.01)
Total	$                       0.03		$                (0.08)		$             (0.05)
Diluted:
Continuing operations	$                       0.04		$                (0.08)		$             (0.04)
Discontinued operations	(0.01)		-		(0.01)
Total	$                       0.03		$                (0.08)		$             (0.05)
(1)-  Includes Intercompany transactions of $530,144, which are eliminated in consolidated total amounts.