RENTRAK CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
	Nine Months Ended Dec. 31, 2004
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES	$           75,151,870		$                  -		$ 75,151,870
OPERATING EXPENSES:
Cost of sales	54,131,911		6,039		54,137,950
Selling and administrative	13,869,239		32,595		13,901,834
	68,001,150		38,634		68,039,784
INCOME (LOSS) FROM OPERATIONS	7,150,720		(38,634)		7,112,086
OTHER INCOME (EXPENSE):
Interest income	80,491		122,630		203,121
Interest expense	(4,839)		-		(4,839)
	75,652		122,630		198,282
INCOME BEFORE TAXES	7,226,372		83,996		7,310,368
PROVISION FOR INCOME TAXES	2,797,022		30,657		2,827,679
INCOME FROM CONTINUING OPERATIONS	4,429,350		53,339		4,482,689
LOSS FROM DISCONTINUED OPERATIONS	-		-		-
NET INCOME	$            4,429,350		$          53,339		$   4,482,689
NET INCOME PER SHARE:
Basic	$                    0.45		$                -		$           0.46
Diluted	$                    0.42		$                -		$           0.43