RENTRAK CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
	Three Months Ended June 30,
	2004		2003
			(Restated)
REVENUES	$           25,333,002		$           18,914,372
OPERATING EXPENSES:
Cost of sales	18,777,061		14,459,088
Selling and administrative	4,431,179		4,330,549
	23,208,240		18,789,637
INCOME FROM OPERATIONS	2,124,762		124,735
OTHER INCOME (EXPENSE):
Interest income	57,845		55,439
Interest expense	(1,131)		(6,049)
	56,714		49,390
INCOME BEFORE TAXES	2,181,476		174,125
PROVISION FOR INCOME TAXES	796,237		43,531
NET INCOME	$             1,385,239		$                130,594
NET INCOME PER SHARE:
Basic	$                       0.14		$                       0.01
Diluted	$                       0.13		$                       0.01