PORTLAND, Ore., May 27, 2015 /PRNewswire/ -- Rentrak Corporation (Nasdaq: RENT), the leader in precisely measuring movies and TV everywhere, today announced full financial results for its fourth fiscal quarter and full year ended March 31, 2015. The company previously reported fiscal 2015 fourth quarter and full-year revenue on May 12, 2015.

As reported on May 12, total company revenue(1) increased 32 percent to $28.5 million for the fourth quarter of fiscal 2015, up from $21.6 million for the same period last year.



     (revenue                        Percent                     Percent
     in                               Change                     Change
     millions)      4Q FY15  4Q FY14           FY15 FY14

    TV
     Everywhere(TM)    $16.4             $10.0             64  %          $55.0    $31.3    76  %
    ---------------

     Movies
     Everywhere(TM)
     **                  $7.4              $6.9              6  %          $29.5    $26.5    12  %
     --------------                                        ---                   -----     ----

     OnDemand
     Everywhere(R)      $3.9              $3.3             21  %          $14.3    $12.8    11  %

     Other
     services*          $0.7              $1.4           (45)  %           $4.1     $5.0  (18)  %
     ---------          ----              ----            ------            ----     ----   ------

     Total
     Revenue           $28.5             $21.6             32  %         $102.9    $75.6    36  %
     -------           -----             -----              ----          ------    -----     ----


                 Numbers may not sum due to rounding.

    **             On a constant currency basis,
                  assuming foreign exchange rates were
                  held constant with 2014, Movies
                  Everywhere(TM)  revenue would have
                  been $7.6 million, an increase of 10
                  percent, and $29.9 million, an
                  increase of 13 percent,
                  respectively, for the three and
                  twelve months ended March 31, 2015.

    *             Other services includes the
                  company's Studio Revenue Share
                  Essentials(TM) and Home
                  Entertainment Essentials
                  information businesses.

Gross margin was 63 percent of revenue for the fourth quarter of fiscal 2015, compared with 66 percent for the same period last year. The change was primarily related to costs associated with the addition of two major data providers. Rentrak expects gross margin to improve significantly with future revenue increases.

"Rentrak's fourth quarter was characterized by strong revenue growth, substantial bottom-line improvement and many significant operational achievements," said Bill Livek, Rentrak's Vice Chairman and CEO. "Profit contribution, on an adjusted basis*, in each of our three major product lines grew significantly for fiscal 2015, and we are especially proud of our gains in TV, which improved from a loss of $1.6 million for the full fiscal 2014 year to a profit of $9.0 million for fiscal 2015 as our business model continues to scale. As we discussed two weeks ago, Rentrak signed its fourth major broadcast network, an enterprise-wide agreement with Viacom for all of its 17 networks, and a deal with Discovery Communications for all of its 11 networks. These clients join more than 100 networks, 440 local television stations and more than 160 advertising agencies that are using Rentrak's massive and passive television ratings to more precisely understand and reach consumers."

Operating expenses for the fiscal 2015 fourth quarter totaled $19.7 million, versus $17.1 million for the fiscal 2014 fourth quarter. The increase related primarily to the costs associated with the company's acquisition of Kantar's U.S. return path data business in December 2014, as well as headcount increases and other operating costs to support the company's revenue growth. Excluding costs associated with the Kantar acquisition and the contingent consideration associated with the company's acquisition of iTVX in 2013, operating expenses would have increased 13.5 percent. Selling, general and administrative expense as a percentage of revenue declined to 57 percent for the fiscal 2015 fourth quarter, from 67 percent for the fiscal 2014 fourth quarter.

Operating loss for the fiscal 2015 fourth quarter amounted to $2.0 million, which included $3.5 million of acquisition costs associated with the company's acquisition of Kantar's U.S. return path data business and $1.9 million in stock-based compensation costs, partially offset by a $1.2 million credit related to the iTVX contingent consideration. Operating loss for the fiscal 2014 fourth quarter was $2.8 million, which included $1.6 million in expense related to the iTVX contingent consideration, $1.4 million in stock-based compensation costs and $111,000 in reorganization costs. Excluding all of these amounts for both periods, operating income would have improved to $2.3 million for the fiscal 2015 fourth quarter, compared with $238,000 for the fiscal 2014 fourth quarter.

Loss from continuing operations, net of income taxes, improved to $614,000, or $0.03 per share, for the fiscal 2015 fourth quarter, versus a loss from continuing operations, net of income taxes, of $2.7 million, or $0.22 per share, for the same period last year. Excluding all of the costs mentioned above for both periods, income from continuing operations, net of income taxes, for the fiscal 2015 fourth quarter would have been $3.6 million, or $0.24 per diluted share, compared with $382,000, or $0.03 per diluted share, net of income taxes, for the same period last year.

Net income, including discontinued operations, was $1.6 million, or $0.10 per diluted share, for the fiscal 2015 fourth quarter. Net loss, including discontinued operations, was $2.1 million, or $0.17 per share, for the fiscal 2014 fourth quarter. Excluding all of the costs mentioned above for both periods, net income, including discontinued operations, would have been $5.9 million, or $0.36 per diluted share, compared with $1.0 million, or $0.07 per diluted share, for the same period last year.

Adjusted EBITDA (a non-GAAP financial measure) increased substantially to $4.5 million for the fiscal 2015 fourth quarter, up from $1.8 million for the fiscal 2014 fourth quarter. Adjusted EBITDA, as a percentage of revenue, grew to 16 percent for the fourth quarter of fiscal 2015, up from 9 percent for the fourth quarter of fiscal 2014, demonstrating a substantial increase in operating leverage. Rentrak said it expects adjusted EBITDA and adjusted EBITA as a percentage of revenue to continue to grow in fiscal 2016 with an adjusted EBITDA target of 35 percent of revenue over the long-term. A reconciliation of adjusted EBITDA to its closest GAAP measure is included in the tables at the end of this press release.

Rentrak recorded a tax benefit of $1.2 million for the fiscal 2015 fourth quarter, compared with a tax benefit of $163,000 for the fiscal 2014 fourth quarter.

The company used $937,000 in cash from operating activities, including discontinued operations, for the fourth quarter of fiscal 2015, compared with using $4.8 million in cash from operating activities, including discontinued operations, for last year's fourth quarter.

Rentrak's cash, cash equivalents and marketable securities balance increased to $84.0 million at March 31, 2015, from $22.0 million at March 31, 2014. The company has no debt.

Rentrak's most recent milestones include:


    --  Increasing its number of network television clients to more than 100,
        including four of the five major broadcast networks.
    --  Growing its number of local TV station clients to approximately 440,
        across nearly 70 TV station groups, representing 40 percent and 13
        percent year-over-year growth, respectively.
    --  Expanding several long-term local TV station group relationships,
        including with the CBS and NBC owned television station groups, Gannett
        Broadcasting, Nexstar Broadcasting Group and Sinclair Broadcast Group.
    --  Adding several new national and regional advertising agency clients.

Fiscal 2015 Full Year Financial Results

As previously reported, fiscal 2015 revenue grew 36 percent to $102.9 million, up $27.3 million from $75.6 million last year. Gross margin increased to 65 percent of revenue for fiscal 2015, compared with 64 percent for fiscal 2014.

Operating loss for fiscal 2015 totaled $6.1 million, which included $7.8 million in stock-based compensation costs and $4.8 million in acquisition and reorganization costs associated with the company's acquisition of Kantar's U.S. return path data business, partially offset by a $200,000 credit related to the iTVX contingent consideration. The operating loss for fiscal 2014 totaled $9.5 million, which included $5.4 million in stock-based compensation expense, $2.7 million in costs related to the iTVX contingent consideration, and $325,000 in acquisition and reorganization costs. Excluding all of these amounts for both periods, the operating income would have been $6.3 million for fiscal 2015, compared with an operating loss of $1.1 million for fiscal 2014.

Loss from continuing operations, net of income taxes, improved to $5.4 million, or $0.38 per share, for fiscal 2015, versus a loss from continuing operations, net of income taxes, of $7.2 million, or $0.59 per share, for fiscal 2014. Excluding all of the costs mentioned above for both periods, and excluding the benefit related to the change in the valuation allowance on deferred tax assets recorded in the second quarter of fiscal 2014 of $324,000, income from continuing operations, net of income taxes, would have been $7.1 million, or $0.49 per diluted share for fiscal 2015, compared with $907,000, or $0.05 per diluted share, for fiscal 2014.

Fiscal 2015 net loss, including discontinued operations, improved to $2.0 million, or $0.15 per share, compared with $4.3 million, or $0.35 per share, for fiscal 2014. Excluding all the costs mentioned above for both periods, net income would have been $10.4 million, or $0.72 per diluted share for fiscal 2015, compared with net income of $3.8 million, or $0.29 per diluted share, for fiscal 2014.

Adjusted EBITDA grew significantly to $14.0 million for fiscal 2015, compared with $4.9 million for fiscal 2014. Adjusted EBITDA, as a percentage of revenue, increased to 14 percent for fiscal 2015, up from 6 percent for fiscal 2014.

For fiscal 2015, cash provided by operating activities, including discontinued operations, totaled $9.8 million, compared with $6.3 million for fiscal 2014.

Fiscal 2016 Business Outlook and Select Longer-Term Metrics

Rentrak reiterated its fiscal 2016 guidance and select longer-term metrics, including:


    --  Total company revenue growth of 36 percent to 39 percent.
    --  TV Everywhere(TM) revenue growth of 55 percent to 65 percent.
    --  Movies Everywhere(TM) is expected to pick up in the second half of
        fiscal 2016 related to anticipated contract renewal increases for large
        domestic studios.  The product line will continue to be affected by
        foreign exchange movements.
    --  Adjusted EBITDA before acquisition and reorganization costs of $22.7
        million to $25.9 million, or 16 percent to 18 percent of revenues.
    --  Longer-term adjusted EBITDA return on revenue target of 35%.
    --  Tax expense of approximately $1.0 million per quarter, of which $900,000
        is expected to be non-cash.
    --  Approximately 16.4 million fully diluted weighted average shares
        outstanding.

    --  Capital spending of approximately $13.0 million to $14.0 million.


    *            A reconciliation of this non-GAAP
                 financial metric can be found in
                 the tables at the end of this
                 press release.

    (1)          Rentrak's Pay Per Transaction(R)
                 (PPT(R)) business is reflected in
                 its entirety as discontinued
                 operations and was sold as of
                 January 31, 2015.  All periods
                 presented have been revised to
                 reflect this presentation.
                 Unless otherwise noted, all
                 discussions in this press release
                 relate to continuing operations.

Conference Call

Rentrak will hold a conference call at 5:00 p.m. ET/2:00 p.m. PT today to discuss its full fiscal 2015 fourth quarter and full year financial results. Shareholders, members of the media and other interested parties may participate in the call by dialing 866-652-5200 from the U.S. or Canada, or 412-317-6060 from international locations, and asking to be connected to the Rentrak Corporation conference call. The call is being webcast and can be accessed at Rentrak's Web site at www.rentrak.com, where it will be archived through May 27, 2016. An audio replay of the conference call will be available until June 4, 2015 by dialing 877-344-7529 from the U.S. or Canada, or 412-317-0088 from international locations, passcode 10066132. The slides that will be referenced during the call will be available on the company's Web site at www.rentrak.com.

Note about Non-GAAP Financial Measures

Additional information about non-GAAP financial measures as defined by SEC Regulation G and included in this press release is included in the financial tables at the end of the release.

About Rentrak Corporation

Rentrak (NASDAQ: RENT) is the entertainment and marketing industries' premier provider of worldwide consumer viewership information, precisely measuring actual viewing behavior of movies and TV everywhere. Using our proprietary intelligence and technology, combined with Advanced Demographics, only Rentrak is the census currency for VOD and movies. Rentrak provides the stable and robust audience measurement services that movie, television and advertising professionals across the globe have come to rely on to better deliver their business goals and more precisely target advertising across numerous platforms including box office, multiscreen television and home video. For more information on Rentrak, please visit www.rentrak.com.

Safe Harbor Statement

The foregoing paragraphs contain forward-looking statements within the meaning of the federal securities laws. Forward-looking statements may be identified by the use of forward-looking words such as "should," "plan," "believe," "expects," "anticipate," target," "outlook," or "continues" or the negative thereof or variations thereon or comparable terminology. Forward-looking statements in this release include, without limitation, statements regarding improvement of gross margin due to future revenue increases, Rentrak's ability to continue generating growth in total company revenue and in its TV Everywhere((TM)) product lines and expected rates of growth for its Movies Everywhere((TM)) product lines. These forward-looking statements are based on Rentrak's current expectations, estimates and projections about its business and industry, management's beliefs, and certain assumptions, all of which are subject to change. Forward-looking statements are not guarantees of future performance and Rentrak's actual results may differ significantly as a result of a number of factors, including the company's ability to attract new customers and retain existing customers, the company's success in maintaining its relationships with its customers and partners, the company's ability to successfully develop and market new products to create new revenue streams and grow its existing revenue streams, foreign currency exchange rate fluctuations, its ability to successfully integrate acquired businesses, and Rentrak's customers continuing to comply with the terms of their agreements. Additional factors that could affect Rentrak's financial results are described in Rentrak's reports on Form 10-K, 10-Q and other filings with the Securities and Exchange Commission. Results of operations in any past period should not be considered indicative of the results to be expected for future periods.

RENTF

CONTACT:
Investors
PondelWilkinson Inc.
Laurie Berman
310-279-5962
lberman@pondel.com

(Financial Tables Follow)




                                                                                          Rentrak Corporation and Subsidiaries

                                                                                          Consolidated Statements of Operations

                                                                                        (In thousands, except per share amounts)



                                                           For the Three Months Ended March 31,                   For the Twelve Months Ended March 31,

                                                                  2015                      2014                       2015                    2014
                                                                  ----                      ----                       ----                    ----

                                                           (Unaudited)              (Unaudited)               (Unaudited)              (Audited)

    Revenue                                                               $28,463                                             $21,558                    $102,922     $75,600

    Cost of revenue                                             10,666                                 7,309                                35,848          27,247
                                                                ------                                 -----                                ------          ------

    Gross margin                                                17,797                                14,249                                67,074          48,353

    Operating expenses:

    Selling, general and administrative                         16,100                                14,340                                59,861          48,799

    Research, technology and innovation                          3,647                                 2,758                                13,292           9,014

      Total operating expenses                                  19,747                                17,098                                73,153          57,813
                                                                ------                                ------                                ------          ------

    Loss from continuing operations                            (1,950)                              (2,849)                              (6,079)        (9,460)

    Other income:

    Other income (expense), net                                    169                                  (19)                                  291             125
                                                                   ---                                   ---                                   ---             ---

    Loss from continuing operations
     before income taxes                                       (1,781)                              (2,868)                              (5,788)        (9,335)

    Benefit for income taxes                                   (1,167)                                (163)                                (424)        (2,183)
                                                                ------                                  ----                                  ----          ------

    Loss from continuing operations, net
     of income taxes                                             (614)                              (2,705)                              (5,364)        (7,152)

    Income from discontinued operations,
     net of income taxes                                         2,163                                   555                                 3,151           2,783
                                                                 -----                                   ---                                 -----           -----

    Net income (loss)                                            1,549                               (2,150)                              (2,213)        (4,369)

    Net loss attributable to
     noncontrolling interest                                      (90)                                 (63)                                (225)          (115)
                                                                   ---                                   ---                                  ----            ----

    Net income (loss) attributable to
     Rentrak Corporation                                                   $1,639                                            $(2,087)                   $(1,988)   $(4,254)
                                                                           ======                                             =======                     =======     =======


    Loss per share from continuing operations attributable to Rentrak Corporation common stockholders:

    Basic                                                                 $(0.03)                                            $(0.22)                    $(0.38)    $(0.59)
                                                                           ======                                              ======                      ======      ======

    Diluted                                                               $(0.03)                                            $(0.22)                    $(0.38)    $(0.59)
                                                                           ======                                              ======                      ======      ======

    Income per share from discontinued operations attributable to Rentrak Corporation common stockholders:

    Basic                                                                   $0.14                                               $0.05                       $0.23       $0.24
                                                                            =====                                               =====                       =====       =====

    Diluted                                                                 $0.13                                               $0.05                       $0.23       $0.24
                                                                            =====                                               =====                       =====       =====

    Net income (loss) per share attributable to Rentrak Corporation common stockholders:

    Basic                                                                   $0.11                                             $(0.17)                    $(0.15)    $(0.35)
                                                                            =====                                              ======                      ======      ======

    Diluted                                                                 $0.10                                             $(0.17)                    $(0.15)    $(0.35)
                                                                            =====                                              ======                      ======      ======

    Shares used in per share
     calculations:

    Basic                                                       15,389                                12,336                                13,508          12,177
                                                                ======                                ======                                ======          ======

    Diluted                                                     16,331                                12,336                                13,508          12,177
                                                                ======                                ======                                ======          ======




                                                   Rentrak Corporation and Subsidiaries

                                                        Consolidated Balance Sheets

                                                 (In thousands, except per share amounts)



                                                                                  March 31,
                                                                                  ---------

                                                                            2015                   2014
                                                                            ----                   ----

                                                                     (Unaudited)             (Audited)

    Assets

    Current Assets:

    Cash and cash equivalents                                                         $3,691                       $5,102

    Marketable securities                                                 80,318                           16,868

    Accounts receivable, net of allowances for
     doubtful accounts of $179 and $162                                   16,884                           12,525

    Taxes receivable and prepaid taxes                                         -                             122

    Deferred tax assets, net                                                  60                               44

    Assets held for sale                                                       -                           5,443

    Other current assets                                                   3,928                            2,818
                                                                           -----                            -----

    Total Current Assets                                                 104,881                           42,922

    Property and equipment, net of accumulated
     depreciation of $29,121 and $23,785                                  23,035                           17,891

    Goodwill                                                             135,890                            7,034

    Other intangible assets, net of accumulated
     amortization of $4,203 and $3,447                                    16,384                           12,724

    Other assets                                                           4,333                              696
                                                                           -----                              ---

    Total Assets                                                                    $284,523                      $81,267
                                                                                    ========                      =======

    Liabilities and Stockholders' Equity

    Current Liabilities:

    Accounts payable                                                                  $3,967                       $2,339

    Accrued liabilities                                                      592                              370

    Accrued data provider liabilities                                      6,690                            3,887

    Accrued compensation                                                  11,724                            6,743

    Deferred revenue and other credits                                     3,812                            2,644

    Liabilities held for sale                                                  -                           3,858
                                                                             ---                           -----

    Total Current Liabilities                                             26,785                           19,841

    Deferred rent, long-term                                               2,358                            2,413

    Accrued compensation, long-term                                           90                            4,700

    Taxes payable, long-term                                                 465                              520

    Deferred tax liability, net, long-term                                 2,228                              759
                                                                           -----                              ---

    Total Liabilities                                                     31,926                           28,233

    Commitments and Contingencies                                              -                               -

    Stockholders' Equity:

    Preferred stock, $0.001 par value; 10,000
     shares authorized; none issued                                            -                               -

    Common stock, $0.001 par value; 75,000 and
     30,000 shares authorized; shares issued and
     outstanding: 15,251 and 12,213                                           15                               12

    Capital in excess of par value                                       285,280                           83,562

    Accumulated other comprehensive income                                   464                              409

    Accumulated deficit                                                 (33,811)                        (31,823)
                                                                         -------                          -------

    Stockholders' Equity attributable to Rentrak
     Corporation                                                         251,948                           52,160

    Noncontrolling interest                                                  649                              874
                                                                             ---                              ---

    Total Stockholders' Equity                                           252,597                           53,034
                                                                         -------                           ------

    Total Liabilities and Stockholders' Equity                                      $284,523                      $81,267
                                                                                    ========                      =======




                                                                           Rentrak Corporation and Subsidiaries

                                                                          Consolidated Statements of Cash Flows

                                                                                      (In thousands)



                                                                                          For the Twelve Months Ended March 31,
                                                                                          -------------------------------------

                                                                                  2015                    2014                      2013
                                                                                  ----                    ----                      ----

                                                                           (Unaudited)              (Audited)               (Audited)

    Cash flows from operating activities:

    Net loss                                                                             $(2,213)                                        $(4,369)             $(22,678)

    Income from discontinued operations, net of income
     taxes                                                                     (3,151)                            (2,783)                           (2,491)

    Adjustments to reconcile net loss to net cash flows provided by (used
     in) operating activities of continuing operations:

    Depreciation and amortization                                                7,520                               5,929                              4,790

    Impairment of capitalized software projects                                     46                                   -                                 -

    Stock-based compensation                                                     7,625                               8,058                             18,781

    Deferred income taxes                                                        1,528                                 105                                579

    Loss on disposition of assets                                                  120                                   4                                 29

    Realized loss (gain) on marketable securities                                   46                                  65                              (197)

    Interest on note payable                                                         -                                  -                                25

    Adjustment to allowance for doubtful accounts                                   17                               (143)                               145

    (Increase) decrease, net of effect of acquisition, in:

    Accounts receivable                                                        (4,358)                            (4,891)                             (564)

    Taxes receivable and prepaid taxes                                             122                               (122)                                 -

    Other assets                                                               (1,217)                              (601)                           (1,404)

    Increase (decrease), net of effect of acquisition, in:

    Accounts payable                                                             1,628                               1,156                              (291)

    Taxes payable                                                                  160                               (286)                              (33)

    Accrued liabilities and compensation                                         (455)                              1,512                            (1,716)

    Deferred revenue                                                             1,092                                (59)                               489

    Deferred rent                                                                 (22)                                219                                503

    Net cash provided by operating activities of
     discontinued operations                                                     1,323                               2,471                              2,387
                                                                                 -----                               -----                              -----

    Net cash provided by (used in) operating activities                          9,811                               6,265                            (1,646)

    Cash flows from investing activities:

    Purchase of marketable securities                                         (77,200)                           (23,004)                          (23,091)

    Sale of marketable securities                                               13,500                              22,668                             28,793

    Proceeds from the sale of assets                                             2,000                                   -                                47

    Payments made to develop intangible assets                                   (138)                              (174)                             (183)

    Purchase of property and equipment, including
     capitalized IT labor costs                                               (10,854)                            (7,662)                           (7,024)

    Net cash used by investing activities of discontinued
     operations                                                                      -                              (114)                              (86)

    Cash paid for acquisition                                                    (207)                              (372)                                 -
                                                                                  ----                                ----                                ---

    Net cash used in investing activities                                     (72,899)                            (8,658)                           (1,544)

    Cash flows from financing activities:

    Contributions from noncontrolling interest                                       -                                  -                             1,050

    Issuance of common stock                                                    62,294                               3,471                                770
                                                                                ------                               -----

    Net cash provided by financing activities                                   62,294                               3,471                              1,820

    Effect of foreign exchange translation on cash                               (617)                                189                              (321)
                                                                                  ----                                 ---                               ----

    Increase (decrease) in cash and cash equivalents                           (1,411)                              1,267                            (1,691)

    Cash and cash equivalents:

    Beginning of period                                                          5,102                               3,835                              5,526
                                                                                 -----                               -----                              -----

    End of period                                                                          $3,691                                           $5,102                 $3,835
                                                                                           ======                                           ======                 ======

    Supplemental information:

    Income taxes paid                                                                        $266                                             $309                   $401

    Income tax refunds                                                               2                                   9                                 60

    Capitalized stock-based compensation                                           754                               1,614                                512

    Decrease in leasehold improvements related to forgiven
     loan                                                                            -                                550                                  -

    Common stock used to pay for acquisition                                   114,120                                 405                                  -

    Preferred shares received as consideration for sale of
     assets                                                                      3,714                                   -                                 -




                                           Rentrak Corporation and Subsidiaries

                                  Reconciliation of GAAP and Non-GAAP Financial Measures

                                            Profit Contribution by Product Line

                                                      (In thousands)

                                                        (Unaudited)



                                                      For the Twelve Months Ended March 31,
                                                      -------------------------------------

                                                            2015                    2014
                                                            ----                    ----

    Loss from continuing
     operations, as reported                                       $(6,079)                        $(9,460)

    Corporate operating expenses                          15,323                            12,398

    Research, technology and
     innovation                                           13,292                             9,014

    Acquisition and reorganization
     expenses                                              4,803                               285

    iTVX stock-based compensation                          (200)                            2,700

    Unallocated Essentials(R) costs                        1,619                             1,796

    Total profit contribution                                       $28,758                          $16,733
                                                                    =======                          =======

    By Product Line:

    TV Everywhere(TM)                                                $8,962                         $(1,645)

    Movies Everywhere(TM)                                 11,040                             9,599

    OnDemand Everywhere(R)                                 5,617                             4,752

    Other Services                                         3,139                             4,027

    Total profit contribution by
     product line                                                   $28,758                          $16,733
                                                                    =======                          =======

About Profit Contribution

From time to time, Rentrak may refer to Profit Contribution in its conference calls and discussions with investors and analysts in connection with the company's reported historical financial results. Profit Contribution represents the performance of our product lines and does not reflect all expenses, such as corporate, research, technology, innovation and other costs which are not allocated to a specific product line. The most comparable GAAP measure to Profit Contribution is Operating income (loss) from continuing operations. The reconciliation of this non-GAAP measure for the twelve months ended March 31, 2015 and 2014 are included in the table above. Rentrak management believes that product line profit contribution is a useful metric in which to compare the performance of our products from period to period.




                                                                                                  Rentrak Corporation

                                                                                 Reconciliation of GAAP and Non-GAAP Financial Measures

                                                                                         Adjusted EBITDA & Non-GAAP Diluted EPS

                                                                                        (In thousands, except per share amounts)

                                                                                                      (Unaudited)



                                                             For the Three Months Ended March                For the Twelve Months Ended March
                                                                          31,                                           31,
                                                            ---------------------------------                ----------------------------------

                                                                  2015                   2014                      2015                    2014
                                                                  ----                   ----                      ----                    ----

    Net income (loss) attributable to
     Rentrak Corporation                                                  $1,639                                         $(2,087)               $(1,988)   $(4,254)

    Adjustments:

    Income from discontinued operations,
     net of income taxes                                       (2,163)                             (555)                             (3,151)    (2,783)

    Benefit for income taxes                                   (1,167)                             (163)                               (424)    (1,859)

    Reduction in valuation allowance on
     deferred tax assets                                             -                                 -                                   -      (324)

    Investment income, net                                       (212)                              (50)                               (418)      (196)

    Depreciation and amortization from
     continuing operations                                       2,154                              1,603                                7,520       5,929

    Stock-based compensation from
     continuing operations(1)                                    1,925                              1,376                                7,825       5,358
                                                                 -----                              -----                                -----       -----

    Adjusted EBITDA                                                       $2,176                                             $124                  $9,364      $1,871
                                                                          ------                                             ----                  ------      ------

    iTVX stock-based compensation                              (1,200)                             1,600                                (200)      2,700

    Acquisition and reorganization costs                         3,513                                111                                4,803         325
                                                                 -----                                ---                                -----         ---

    Adjusted EBITDA before iTVX stock-
     based compensation, acquisition and
     reorganization costs                                                 $4,489                                           $1,835                 $13,967      $4,896
                                                                          ======                                           ======                 =======      ======


                                                             For the Three Months Ended March                For the Twelve Months Ended March
                                                                          31,                                           31,
                                                            ---------------------------------                ----------------------------------

                                                                  2015                   2014                      2015                    2014
                                                                  ----                   ----                      ----                    ----

    EPS (diluted), as reported                                             $0.10                                          $(0.17)                $(0.15)    $(0.35)

    iTVX stock-based compensation                               (0.07)                              0.13                               (0.01)       0.21

    Income from discontinued operations,
     net of income taxes                                        (0.13)                            (0.04)                              (0.22)     (0.22)

    Acquisition and reorganization costs                          0.22                               0.01                                 0.33        0.03

    Valuation allowance on deferred tax
     assets                                                          -                                 -                                   -     (0.03)

    Stock-based compensation from
     continuing operations(1)                                     0.12                               0.10                                 0.54        0.41
                                                                  ----                               ----                                 ----        ----

    Non-GAAP Diluted EPS                                                   $0.24                                            $0.03                   $0.49       $0.05
                                                                           =====                                            =====                   =====       =====


    Weighted average number of shares used in per share calculations:

    Diluted EPS, non-GAAP                                       16,331                             13,415                               14,527      12,930
                                                                ======                             ======                               ======      ======


    (1)              Excludes iTVX stock-based
                     compensation.

About Adjusted EBITDA and Non-GAAP Diluted EPS

From time to time, Rentrak may refer to Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization and Stock-based Compensation) and "non-GAAP diluted EPS" in its conference calls and discussions with investors and analysts in connection with the company's reported historical financial results. Adjusted EBITDA does not represent cash flows from operations as defined by generally accepted accounting principles ("GAAP"), is not derived in accordance with GAAP and should not be considered by the reader as an alternative to net income (the most comparable GAAP financial measure to Adjusted EBITDA). Non-GAAP diluted EPS does not measure diluted EPS as defined by GAAP, is not derived in accordance with GAAP and should not be considered by the reader as an alternative to reported diluted EPS. The reconciliation of GAAP and non-GAAP financial measures for the three and twelve month periods ended March 31, 2015 and 2014 are included in the above table. Rentrak's management believes that Adjusted EBITDA is helpful as an indicator of the current financial performance of the company and its capacity to operationally fund capital expenditures and working capital requirements. Due to the nature of the company's internally-developed software policies and its use of stock-based compensation, Rentrak incurs significant non-cash charges for depreciation, amortization and stock-based compensation expense that may not be indicative of its operating performance from a cash perspective. Rentrak also adjusts for non-cash items, such as stock-based compensation, as well as cash-settled items, such as acquisition and non-recurring costs, as we believe these are not representative of our ongoing operating performance and we believe excluding these costs provide a useful metric by which to compare performance from period to period. In addition, Rentrak's management believes that these costs as well as stock-based compensation should be factored out of reported EPS in order to provide a more useful indicator of the current financial performance of the company. No tax rate was applied to these adjustments because the company has established a valuation reserve against its deferred tax assets. Due to the nature of the company's equity and stock-based compensation plans and arrangements, costs associated with acquisitions and items which are considered nonrecurring in nature, the company's diluted EPS, which includes these items, may not be indicative of its on-going operating performance.

http://photos.prnewswire.com/prnvar/20130114/LA42144LOGO

Logo - http://photos.prnewswire.com/prnh/20130114/LA42144LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/rentrak-reports-full-fiscal-2015-fourth-quarter-and-year-end-financial-results-300089583.html

SOURCE Rentrak Corporation