RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
	Three Months Ended March 31, 2005						Six Months Ended Sept. 30, 2004
	ENTERTAINMENT		FULFILLMENT		TOTAL		ENTERTAINMENT		FULFILLMENT		TOTAL
Revenues	23,362,464		$            23,242		$  23,385,706		#REF!		#REF!		#REF!
Operating Expenses:
Cost of sales	15,916,044		-		15,916,044		70,047,957		6,039		70,053,996
Selling and administrative	5,959,481		12,510		5,971,991		19,853,602		20,222		19,873,824
Net loss from litigation settlement	225,493		-		225,493
Asset impairment	26,627		-		26,627
	22,127,645		12,510		22,140,155		89,901,559		26,261		89,927,820
Income from Operations	1,234,819		10,732		1,245,551		#REF!		#REF!		#REF!
Other income (expense):
Interest income	73,930		51,042		124,972		264,040		68,648		332,688
Interest expense	(377)		(724)		(1,101)		(10,535)		-		(10,535)
	73,553		50,318		123,871		253,505		68,648		322,153
Income before income taxes	1,308,372		61,050		1,369,422		#REF!		#REF!		#REF!
Provision for income taxes	585,201		24,459		609,660		3,421,865		15,471		3,437,336
Net Income	$              723,171		$            36,591		$      759,762		#REF!		#REF!		#REF!
Net Income per share
Basic	$                   0.07		$                  -		$           0.07		#REF!		#REF!		$        0.52
Diluted	$                   0.07		$                  -		$           0.07		#REF!		#REF!		$        0.49