RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
	Year Ended March 31, 2005
	ENTERTAINMENT		FULFILLMENT		TOTAL
Revenues	98,514,333		$          23,242		$  98,537,575
Operating Expenses:
Cost of sales	70,047,957		6,039		70,053,996
Selling and administrative	19,828,719		45,105		19,873,824
Net loss from litigation settlement	225,493		-		225,493
Asset impairment	26,627		-		26,627
	90,128,796		51,144		90,179,940
Income (loss) from operations	8,385,537		(27,902)		8,357,635
Other income (expense):
Interest income	154,421		178,267		332,688
Interest expense	(5,216)		(5,319)		(10,535)
	149,205		172,948		322,153
Income before income taxes	8,534,742		145,046		8,679,788
Provision for income taxes	3,382,223		55,116		3,437,339
Net Income	$            5,152,519		$          89,930		$    5,242,449
Net Income per Share
Basic	$                    0.51		$             0.01		$            0.52
Diluted	$                    0.49		$                -		$            0.49