RENTRAK CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
	Three Months Ended September 30, 2003
	(restated)
	ENTERTAINMENT		FULFILLMENT		TOTAL
REVENUES	$         14,099,116		$              504,616		$    14,603,732
OPERATING EXPENSES:
Cost of sales	10,444,120		2,021,286		12,465,406
Selling and administrative	3,870,115		270,593		4,140,708
	14,314,235		2,291,879		16,606,114
INCOME (LOSS) FROM OPERATIONS	(215,119)		(1,787,263)		(2,002,382)
OTHER INCOME (EXPENSE):
Interest income	20,658		46,770		67,428
Interest expense	(1,776)		-		(1,776)
	18,882		46,770		65,652
INCOME BEFORE TAXES	(196,237)		(1,740,493)		(1,936,730)
PROVISION FOR INCOME TAXES	(49,059)		(435,123)		(484,182)
NET INCOME	$             (147,178)		$          (1,305,370)		$     (1,452,548)
NET INCOME PER SHARE:
Basic	$                  (0.02)		$                  (0.13)		$             (0.15)
Diluted	$                  (0.02)		$                  (0.13)		$             (0.15)