RENTRAK CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
	Three Months Ended March 31, 2004
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES	$           24,230,449		$                      -		$   24,230,448
OPERATING EXPENSES:
Cost of sales	17,479,513		38,667		17,518,180
Selling and administrative	4,026,759		27,542		4,054,301
	21,506,272		66,209		21,572,481
INCOME FROM OPERATIONS	2,724,176		(66,209)		2,657,967
OTHER INCOME (EXPENSE):
Interest income	19,456		60,904		80,360
Interest expense	(1,344)		-		(1,344)
	18,112		60,904		79,016
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAXES
PROVISION (BENEFIT)	2,742,288		(5,305)		2,736,983
PROVISION (BENEFIT) FOR INCOME TAXES	685,836		(2,016)		683,820
INCOME (LOSS) FROM CONTINUING
OPERATIONS	2,056,452		(3,289)		2,053,163
INCOME FROM DISCONTINUED
OPERATIONS, NET OF TAX PROVISION
OF $0	-		-		-
NET INCOME	$             2,056,452		$             (3,289)		$      2,053,163
NET INCOME PER SHARE:
Basic:
Continuing operations	$                       0.22		$                      -		$                0.21
Discontinued operations	-		-		-
Total	$                       0.22		$                      -		$                0.21
Diluted:
Continuing operations	$                       0.20		$                      -		$                0.20
Discontinued operations	-		-		-
Total	$                       0.20		$                      -		$                0.20