RENTRAK CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
	Nine Months Ended Dec. 31,
	2004		2003
			(Restated)
Revenues	$           75,151,870		$        53,901,964
Operating Expenses:
Cost of sales	54,137,950		42,572,315
Selling and administrative	13,901,834		12,302,997
	68,039,784		54,875,312
Income (loss) from operations	7,112,086		(973,348)
Other Income (expense):
Interest income	203,121		163,892
Interest expense	(4,839)		(10,240)
	198,282		153,652
Income (loss) before income taxes	7,310,368		(819,696)
Provision (benefit) for income taxes	2,827,679		(204,925)
Income from continuing operations	4,482,689		(614,771)
Loss from discontinued operations, net of
tax benefit of $78,850	-		(128,649)
Net income (loss)	$             4,482,689		$            (743,420)
Net Income (loss) per share:
Basic	$                       0.46		$                   (0.08)
Diluted	$                       0.43		$                   (0.08)
The accompanying notes are an integral part of these condensed consolidated statements.