TOWNSQUARE REPORTS ALL-TIME HIGH NET REVENUE AND ADJUSTED EBITDA IN 2022
Interest Income

TOWNSQUARE REPORTS ALL-TIME HIGH NET REVENUE AND ADJUSTED EBITDA IN 2022

Digital Transformation Evident: 50% of Complete Income and Adjusted Working Revenue from Digital Sources in 2022, as Digital Income Will increase +16% YOY

Web Leverage Declines to All-Time Low 4.29x

Broadcasts $0.1875 Dividend Per Share

PURCHASE, N.Y., March 9, 2023 /PRNewswire/ — Townsquare Media, Inc. (NYSE: TSQ) (“Townsquare”, the “Firm,” “we,” “us,” or “our”) introduced at this time its monetary outcomes for the fourth quarter and yr ended December 31, 2022.

“I’m proud to report that Townsquare’s transformation right into a Digital First Native Media Firm allowed us to ship file ends in 2022 regardless of a progressively difficult financial panorama. In 2022, we drove web income and Adjusted EBITDA to new highs with sturdy web income progress of +11% year-over-year and Adjusted EBITDA progress of +8% year-over-year. As well as, we generated vital money circulation from operations of $50 million, ending the yr with over $43 million of money, and web leverage declined to an all-time low of 4.29x,” commented Invoice Wilson, Chief Govt Officer of Townsquare Media, Inc. “2022 was a big inflection level for our Firm. It marked the primary yr the place radio not comprised the vast majority of our income and revenue, additional separating Townsquare from our native media friends, and putting a highlight on our world-class crew and our distinctive and differentiated technique, belongings, platforms and options. Our progress engine has been and can proceed to be our digital options, which had been the first driver of our 2022 progress. Complete digital income elevated +16% year-over-year (and +12% within the fourth quarter) to $231 million, and complete digital Adjusted Working Revenue elevated +12% year-over-year to $69 million, representing a 30% revenue margin. We imagine Townsquare’s potential to drive worthwhile, sustainable digital progress is a key differentiator for our Firm, and we reaffirm our expectation that our digital income will develop to not less than $275 million by 2024.”

Mr. Wilson continued, “We’re uniquely positioned as a Digital First Native Media Firm targeted principally on markets outdoors of the High 50 in america, with a resilient digital progress engine supported by each a recurring subscription digital advertising and marketing options enterprise, with a big addressable market and restricted competitors, and a extremely differentiated digital promoting know-how platform. We imagine that our enterprise mannequin and technique place us to climate the present financial atmosphere higher than most. We’ll proceed to develop and help our native groups throughout these intervals of macroeconomic challenges in order that we are able to proceed to be a useful resource to our native shoppers and audiences, and be nicely positioned to seize accelerated progress when financial tailwinds return. Our success has been and can proceed to be the results of the Townsquare Group specializing in what we do greatest: creating top quality, native unique content material for our audiences and delivering artistic and cost-effective advertising and marketing options for our native shoppers with sturdy return on funding.”

The Firm additionally introduced at this time that its Board of Administrators permitted the initiation of a quarterly money dividend of $0.1875 per share. The dividend will likely be payable on Could 1, 2023 to shareholders of file as of the shut of enterprise on March 27, 2023.

“The Board’s determination to approve a dividend displays confidence in our present capitalization, the power of our stability sheet, and our free money circulation era. Our quarterly money dividend of $0.1875 per share, or $0.75 per share on an annual foundation, commences in Could 2023,” concluded Mr. Wilson.

Phase Reporting
We now have three reportable working segments, Subscription Digital Advertising and marketing Options, Digital Promoting and Broadcast Promoting. The Subscription Digital Advertising and marketing Options phase consists of our subscription digital advertising and marketing options enterprise, Townsquare Interactive. The Digital Promoting phase, marketed externally as Townsquare Ignite, consists of digital promoting on our owned and operated digital properties, our first celebration knowledge digital administration platform and our digital programmatic promoting platform. The Broadcast Promoting phase consists of our native, regional, and nationwide promoting merchandise and options delivered by way of terrestrial radio broadcast, and different miscellaneous income that’s related to our broadcast promoting platform. The rest of our enterprise is reported within the Different class, which incorporates our dwell occasions enterprise.

Fourth Quarter Highlights*

  • As in comparison with the fourth quarter of 2021:
    • Web income elevated 8.8%
    • Web revenue elevated $2.0 million
    • Adjusted EBITDA elevated 11.0%
    • Complete Digital web income elevated 11.9%
      • Subscription Digital Advertising and marketing Options (“Townsquare Interactive”) web income elevated 4.4%
      • Digital Promoting web income elevated 16.9%
    • Complete Digital Adjusted Working Revenue elevated 20.1%
      • Subscription Digital Advertising and marketing Options Adjusted Working Revenue elevated 6.4%
      • Digital Promoting Adjusted Working Revenue elevated 28.9%
    • Broadcast Promoting web income elevated 4.0%
  • Diluted revenue per share was $0.20, and Adjusted Web Revenue per diluted share was $0.66

Full Yr Highlights*

  • As in comparison with the yr ended December 31, 2021:
    • Web income elevated 10.8%
    • Web revenue decreased $4.4 million
    • Adjusted EBITDA elevated 8.2%
    • Complete Digital web income elevated 16.2%
      • Subscription Digital Advertising and marketing Options web income elevated 10.5%
      • Digital Promoting web income elevated 20.2%
    • Complete Digital Adjusted Working Revenue elevated 12.2%
      • Subscription Digital Advertising and marketing Options Adjusted Working Revenue elevated 7.0%
      • Digital Promoting Adjusted Working Revenue elevated 15.7%
    • Broadcast Promoting web income elevated 3.8%
  • Repurchased mixture $19.2 million of our 2026 Secured Senior Notes at or beneath par
  • Accomplished the acquisition of Cherry Creek Broadcasting LLC (“Cherry Creek“) for $18.5 million, web of closing changes

*See beneath for dialogue of non-GAAP measures.

Steerage
For the primary quarter of 2023, web income is predicted to be between $100.0 million and $102.0 million (-0.2% to +1.8% as in comparison with the prior yr), and Adjusted EBITDA is predicted to be between $17.5 million and $18.5 million.

For the total yr 2023, web income is predicted to be between roughly $450 million and $470 million (-2.8% to +1.5% as in comparison with the prior yr), and Adjusted EBITDA is predicted to be between roughly $100 million and $110 million.

Quarter Ended December 31, 2022 In comparison with the Quarter Ended December 31, 2021

Web Income
Web income for the three months ended December 31, 2022 elevated $9.7 million, or 8.8%, to $120.3 million as in comparison with $110.6 million in the identical interval in 2021. Digital Promoting web income elevated $5.4 million, or 16.9%, and Subscription Digital Advertising and marketing Options web income elevated $0.9 million, or 4.4%, as in comparison with the identical interval in 2021. Broadcast Promoting web income elevated $2.3 million, or 4.0%, as in comparison with the identical interval in 2021. Different web income elevated $1.1 million resulting from a rise within the variety of dwell occasions. Excluding political income of $4.0 million and $1.7 million for the three months ended December 31, 2022 and 2021, respectively, web income elevated $7.4 million, or 6.8%, to $116.3 million, Digital Promoting web income elevated $5.2 million, or 16.3%, to $36.8 million, and Broadcast Promoting web income elevated $0.2 million, or 0.4%, to $55.6 million.

Web Revenue
Web revenue for the quarter ended December 31, 2022, elevated $2.0 million to $3.9 million, as in comparison with web revenue of $1.9 million in the identical interval final yr, primarily resulting from an revenue tax profit, partially offset by non-cash impairment prices. Adjusted Web Revenue elevated $8.5 million, primarily resulting from a lower within the provision for revenue taxes of $6.8 million.

Adjusted EBITDA
Adjusted EBITDA for the three months ended December 31, 2022, elevated $2.8 million, or 11.0%, to $28.4 million, as in comparison with $25.6 million in the identical interval final yr. Adjusted EBITDA (Excluding Political) elevated $0.9 million, or 3.7%, to $25.0 million, as in comparison with $24.1 million in the identical interval final yr.

Yr Ended December 31, 2022 In comparison with the Yr Ended December 31, 2021

Web Income
Web income for the yr ended December 31, 2022, elevated $45.1 million, or 10.8%, to $463.1 million as in comparison with $418.0 million in 2021. Digital Promoting income elevated $23.6 million, or 20.2% as in comparison with 2021 and our Subscription Digital Advertising and marketing Options income elevated $8.6 million, or 10.5% as in comparison with 2021, primarily resulting from incremental web subscribers of roughly 3,850 for the yr ended December 31, 2022. The rise in Broadcast Promoting Income of $8.3 million, or 3.8% was due partially to will increase within the buy of recent promoting by our shoppers and a rise in political broadcast promoting income of $3.5 million. The rise in Different web income of $4.7 million is because of a rise in dwell occasions held throughout 2022. Excluding political income of $7.5 million and $3.5 million for the years ended December 31, 2022 and 2021, respectively, web income elevated $41.1 million, or 9.9% to $455.6 million, Digital Promoting web income elevated $23.1 million, or 19.7%, to $139.9 million, and Broadcast Promoting web income elevated $4.8 million, or 2.2%, to $216.8 million.

Web Revenue
Web revenue for the yr ended December 31, 2022 decreased $4.4 million, or 23.4%, to $14.4 million, as in comparison with $18.8 million in the identical interval final yr, primarily pushed by non-cash impairment prices to our FCC licenses, intangible belongings, and investments of $31.1 million, partially offset by a rise in web income. Adjusted Web Revenue elevated $24.4 million, primarily pushed by the rise in web income and a lower within the provision for revenue taxes of $16.3 million.

Adjusted EBITDA
Adjusted EBITDA for the yr ended December 31, 2022 elevated $8.6 million, or 8.2% to $113.7 million, as in comparison with $105.1 million in the identical interval final yr. Adjusted EBITDA (Excluding Political) elevated $5.2 million, or 5.1%, to $107.3 million, as in comparison with $102.1 million in the identical interval final yr.

Liquidity and Capital Assets
As of December 31, 2022, we had a complete of $43.4 million of money and money equivalents and $530.8 million of excellent indebtedness, representing 4.67x and 4.29x gross and web leverage, respectively, primarily based on Adjusted EBITDA for the yr ended December 31, 2022, of $113.7 million.

The desk beneath presents a abstract, as of March 7, 2023, of our excellent frequent inventory.

Safety


Quantity
Excellent


Description

Class A typical inventory


13,051,575


One vote per share.

Class B frequent inventory


815,296


10 votes per share.1

Class C frequent inventory


3,461,341


No votes.1

Complete


17,328,212



1 Every share converts into one share of Class A typical inventory upon switch or on the choice of the holder, topic to sure
situations, together with compliance with FCC guidelines.

Convention Name
Townsquare Media, Inc. will host a convention name to debate sure fourth quarter 2022 monetary outcomes and 2023 steerage on Thursday, March 9, 2023 at 8:00 a.m. Jap Time. The convention name dial-in quantity is 1-877-407-0784 (U.S. & Canada) or 1-201-689-8560 (Worldwide) and the affirmation code is 13736640. A dwell webcast of the convention name can even be out there on the investor relations web page of the Firm’s web site at www.townsquaremedia.com.

A replay of the convention name will likely be out there by way of March 16, 2023. To entry the replay, please dial 1-844-512-2921 (U.S. and Canada) or 1-412-317-6671 (Worldwide) and enter affirmation code 13736640. An online-based archive of the convention name can even be out there on the above web site.

About Townsquare Media, Inc.
Townsquare is a community-focused digital media and digital advertising and marketing options firm with market main native radio stations, principally targeted outdoors the highest 50 markets within the U.S. Our belongings embrace a subscription digital advertising and marketing companies enterprise, Townsquare Interactive, offering web site design, creation and internet hosting, SEO, social media and on-line status administration in addition to different digital month-to-month companies for about 30,650 SMBs; a sturdy digital promoting division, Townsquare Ignite, a strong mixture of a) an owned and operated portfolio of greater than 400 native information and leisure web sites and cell apps together with a community of main nationwide music and leisure manufacturers, accumulating precious first celebration knowledge and b) a proprietary digital programmatic promoting know-how stack with an in-house demand and knowledge administration platform; and a portfolio of 357 native terrestrial radio stations in 74 U.S. markets strategically located outdoors the High 50 markets in america. Our portfolio consists of native media manufacturers reminiscent of WYRK.com, WJON.com and NJ101.5.com, and premier nationwide music manufacturers reminiscent of XXLmag.com, TasteofCountry.com, UltimateClassicRock.com, and Loudwire.com. For extra data, please go to www.townsquaremedia.com, www.townsquareinteractive.com and www.townsquareignite.com.

Ahead-Trying Statements
Apart from the historic data contained on this press launch, the issues addressed are forward-looking statements throughout the which means of the Personal Securities Litigation Reform Act of 1995. Ahead-looking statements typically focus on our present expectations and projections referring to our monetary situation, outcomes of operations, plans, targets, future efficiency and enterprise. You’ll be able to determine forward-looking statements by the truth that they don’t relate strictly to historic or present information. These statements might embrace phrases reminiscent of “purpose,” “anticipate,” “estimate,” “anticipate,” “forecast,” “outlook,” “potential,” “venture,” “projection,” “plan,” “intend,” “search,” “imagine,” “might,” “might,” “would,” “will,” “ought to,” “can,” “can have,” “probably,” the negatives thereof and different phrases and phrases. Precise occasions or outcomes might differ materially from the outcomes anticipated in these forward-looking statements on account of quite a lot of components. Whereas it’s not possible to determine all such components, components that would trigger precise outcomes to vary materially from these estimated by us embrace the impression of common financial situations in america, or within the particular markets in which we at the moment do enterprise together with provide chain disruptions, inflation, labor shortages and the impact on promoting exercise, business situations, together with current competitors and future aggressive applied sciences, the recognition of radio as a broadcasting and promoting medium, cancellations, disruptions or postponements of promoting schedules in response to nationwide or world occasions, together with the COVID-19 pandemic, our potential to develop and preserve digital applied sciences and rent and retain technical and gross sales expertise, our dependence on key personnel, our capital expenditure necessities, our continued potential to determine appropriate acquisition targets, and consummate and combine any future acquisitions, legislative or regulatory necessities, dangers and uncertainties referring to our leverage and adjustments in rates of interest, our potential to acquire financing at occasions, in quantities and at charges thought-about acceptable by us, our potential to entry the capital markets as and when wanted and on phrases that we think about favorable to us and different components mentioned on this part entitled “Administration’s Dialogue and Evaluation of Monetary Situation and Outcomes of Operations” on this report and below “Danger Components” in our 2022 Annual Report on Type 10-Ok, for the yr ended December 31, 2022, to be filed with the SEC, in addition to different dangers mentioned occasionally in our filings with the SEC. Many of those components are past our potential to foretell or management. As well as, on account of these and different components, our previous monetary efficiency shouldn’t be relied on as a sign of future efficiency. The cautionary statements referred to on this part additionally must be thought-about in reference to any subsequent written or oral forward-looking statements which may be issued by us or individuals appearing on our behalf. The forward-looking statements included on this report are made solely as of the date hereof or as of the date specified herein. We undertake no obligation to publicly replace or revise any forward-looking statements, whether or not on account of new data, future occasions or in any other case, besides as required by regulation.

Non-GAAP Monetary Measures and Definitions
On this press launch, we seek advice from Adjusted Working Revenue, Adjusted EBITDA, Adjusted EBITDA (Excluding Political), Adjusted Web (Loss) Revenue and Adjusted Web Revenue Per Share that are monetary measures that haven’t been ready in accordance with typically accepted accounting rules in america (“GAAP”).

We outline Adjusted Working Revenue as working revenue earlier than the deduction of depreciation and amortization, stock-based compensation, company bills, transaction prices, enterprise realignment prices, impairment of long-lived belongings, intangible belongings and investments and web (achieve) loss on sale and retirement of belongings. We outline Adjusted EBITDA as web revenue earlier than the deduction of revenue taxes, curiosity expense, web, (achieve) loss on repurchases, extinguishment and modification of debt, transaction and enterprise realignment prices, depreciation and amortization, stock-based compensation, impairment of long-lived belongings, intangible belongings and investments, web loss (achieve) on sale and retirement of belongings and different expense (revenue) web. We outline Adjusted EBITDA (Excluding Political) as Adjusted EBITDA much less political web income, web of a 15 % deduction to account for estimated nationwide consultant agency charges, music licensing charges and gross sales commissions expense. Adjusted Web Revenue is outlined as web revenue earlier than the deduction of transaction and enterprise realignment prices, impairment of long-lived belongings, intangible belongings and investments, change in truthful worth of funding, web (achieve) loss on sale and retirement of belongings, (achieve) loss on repurchases, extinguishment and modification of debt, achieve on insurance coverage recoveries and web revenue attributable to non-controlling curiosity, web of revenue taxes. Adjusted Web Revenue Per Share is outlined as Adjusted Web Revenue divided by the weighted common shares excellent. We outline Web Leverage as our complete excellent indebtedness, web of our complete money stability as of December 31, 2022, divided by our Adjusted EBITDA for the twelve months ended December 31, 2022. These measures don’t symbolize, and shouldn’t be thought-about as alternate options to or superior to, monetary outcomes and measures decided or calculated in accordance with GAAP. As well as, these non-GAAP measures aren’t primarily based on any complete set of accounting guidelines or rules. You need to be conscious that sooner or later we might incur bills or prices which are the identical as or just like a few of the changes within the presentation, and we don’t infer that our future outcomes will likely be unaffected by uncommon or non-recurring objects. As well as, these non-GAAP measures is probably not corresponding to similarly-named measures reported by different firms.

We use Adjusted Working Revenue to guage the working efficiency of our enterprise segments. We use Adjusted EBITDA and Adjusted EBITDA (Excluding Political) to facilitate company-to-company working efficiency comparisons by backing out potential variations attributable to variations in capital buildings (affecting curiosity expense), taxation and the age and e book depreciation of services and tools (affecting relative depreciation expense), which can range for various firms for causes unrelated to working efficiency, and to facilitate yr over yr comparisons, by backing out the impression of political income which varies relying on the election cycle and could also be unrelated to working efficiency. We use Adjusted Web Revenue and Adjusted Web Revenue Per Share to evaluate complete firm working efficiency on a constant foundation. We use Web Leverage to measure the Firm’s potential to deal with its debt burden. We imagine that these measures, when thought-about along with our GAAP monetary outcomes, present administration and buyers with a extra full understanding of our enterprise working outcomes, together with underlying tendencies, by excluding the consequences of transaction prices, web (achieve) loss on sale and retirement of belongings, enterprise realignment prices and sure impairments. Additional, whereas discretionary bonuses for members of administration aren’t decided just about particular targets, our board of administrators might think about Adjusted Working Revenue, Adjusted EBITDA, Adjusted EBITDA (Excluding Political), Adjusted Web Revenue, Adjusted Web Revenue Per Share, and Web Leverage when figuring out discretionary bonuses.

Investor Relations
Claire Yenicay
(203) 900-5555
[email protected]

TOWNSQUARE MEDIA, INC.

CONSOLIDATED BALANCE SHEETS

(in 1000’s, Besides Share and Per Share Information)



December 31,

2022


December 31,

2021

ASSETS




Present belongings:




   Money and money equivalents

$              43,417


$              50,505

Accounts receivable, web of allowance of $5,946 and $6,743, respectively

61,234


57,647

   Pay as you go bills and different present belongings

16,037


12,086

Complete present belongings  

120,688


120,238

Property and tools, web

113,846


106,717

Intangible belongings, web

276,838


278,265

Goodwill

161,385


157,947

Investments

19,106


18,217

Working lease right-of-use-assets

50,962


42,996

Different belongings

1,197


1,437

Restricted money

496


494

Complete belongings  

$            744,518


$            726,311

LIABILITIES AND STOCKHOLDERS’ EQUITY




Present liabilities:




  Accounts payable

$                4,127


$                5,676

  Deferred income

10,669


10,208

  Accrued compensation and advantages

14,831


14,411

  Accrued bills and different present liabilities

17,876


22,512

  Working lease liabilities, present

9,008


7,396

  Accrued curiosity

15,203


15,754

Complete present liabilities

71,714


75,957

Lengthy-term debt, web of deferred financing prices of $6,324 and $8,479, respectively

524,442


541,521

Deferred tax legal responsibility

18,748


20,081

Working lease legal responsibility, web of present portion

45,107


38,743

Different long-term liabilities

15,428


425

Complete liabilities  

675,439


676,727

Stockholders’ fairness:




Class A typical inventory, par worth $0.01 per share; 300,000,000 shares approved; 12,964,312 and
12,573,654 shares issued and excellent, respectively

130


126

Class B frequent inventory, par worth $0.01 per share; 50,000,000 shares approved; 815,296 and
815,296 shares issued and excellent, respectively

8


8

Class C frequent inventory, par worth $0.01 per share; 50,000,000 shares approved; 3,461,341 and
3,461,341 shares issued and excellent, respectively

35


35

   Complete frequent inventory

173


169

   Extra paid-in capital

309,645


302,724

   Collected deficit

(244,298)


(256,635)

   Non-controlling curiosity  

3,559


3,326

Complete stockholders’ fairness  

69,079


49,584

Complete liabilities and stockholders’ fairness  

$            744,518


$            726,311

TOWNSQUARE MEDIA, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in 1000’s, Besides Per Share Information)



Three Months Ended 

December 31,


Twelve Months Ended 

December 31,


2022


2021


2022


2021

Web income

$       120,276


$         110,578


$      463,077


$         417,957

Working prices and bills:








Direct working bills, excluding depreciation, amortization, and stock-based
compensation

83,350


76,465


324,931


288,302

Depreciation and amortization

5,498


4,552


19,044


19,098

Company bills

8,536


8,546


24,428


24,542

Inventory-based compensation

1,367


885


3,797


3,718

Transaction and enterprise realignment prices

2,168


(542)


4,448


5,305

Impairment of long-lived belongings, intangible belongings and investments

10,917


1,818


31,114


1,913

Web loss (achieve) on sale and retirement of belongings

63


(12)


(275)


601

    Complete working prices and bills

111,899


91,712


407,487


343,479

    Working revenue

8,377


18,866


55,590


74,478

Different expense (revenue):








Curiosity expense, web

9,790


10,066


39,828


39,846

(Achieve) loss on repurchases, extinguishment and modification of debt



(108)


5,997

Different expense (revenue), web

158


2,955


2,044


(500)

   (Loss) revenue from operations earlier than tax

(1,571)


5,845


13,826


29,135

Revenue tax (profit) provision

(5,503)


3,920


(564)


10,351

Web revenue

$           3,932


$             1,925


$        14,390


$           18,784









Web revenue attributable to:








     Controlling pursuits

$           3,459


$             1,448


$        12,337


$           16,736

     Non-controlling pursuits

$              473


$               477


$          2,053


$             2,048









Primary revenue per share:








    Attributable to frequent shares

$             0.20


$              0.09


$            0.73


$              0.90

    Attributable to taking part shares

$               —


$              0.09


$              —


$              0.90









Diluted revenue per share

$             0.20


$              0.07


$            0.68


$              0.79









Weighted common shares excellent:








     Primary attributable to frequent shares

17,141


16,595


16,991


16,836

     Primary attributable to taking part shares


9



1,747

     Diluted

17,439


19,757


18,204


21,241

TOWNSQUARE MEDIA, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in 1000’s)



Yr Ended December 31,


2022


2021

Money flows from working actions:




Web revenue

$               14,390


$               18,784

Changes to reconcile web revenue to web money offered by working actions:




     Depreciation and amortization

19,044


19,098

     Amortization of deferred financing prices

1,879


1,731

     Non-cash lease expense (revenue)

11


(186)

     Web deferred taxes and different

(1,333)


9,755

     Provision for uncertain accounts

3,015


3,921

     Inventory-based compensation expense

3,797


3,718

    (Achieve) loss on repurchases, extinguishment and modification of debt

(108)


5,997

     Commerce exercise, web

(4,626)


(10,933)

     Impairment of long-lived belongings, intangible belongings and investments

31,114


1,913

     Unrealized loss (achieve) on funding

2,073


(132)

     Content material rights acquired

(19,784)


     Amortization of content material rights

4,315


     Change in content material rights liabilities

16,297


     Different

(837)


(12)

Adjustments in belongings and liabilities, web of acquisitions:




Accounts receivable

(7,185)


(3,070)

Pay as you go bills and different belongings

(4,719)


1,407

Accounts payable

(1,608)


(3,350)

Accrued bills

(4,621)


6,947

Accrued curiosity

(551)


9,404

Different long-term liabilities

(378)


(3,876)

Web money offered by working actions – persevering with operations 

50,185


61,116

Web money utilized in working actions – discontinued operations 


(33)

Web money offered by working actions

50,185


61,083

Money flows from investing actions:




Fee for acquisition

(18,485)


Buy of property and tools

(15,828)


(12,423)

Buy of investments


(278)

Buy of digital belongings

(4,997)


Proceeds from insurance coverage recoveries

578


362

Proceeds from sale of belongings and funding associated transactions

968


1,701

Web money utilized in investing actions

(37,764)


(10,638)

Money flows from financing actions:




Repurchase of 2026 Notes

(18,850)


Reimbursement of time period loans


(272,381)

Repurchase of 2023 Notes


(273,416)

Proceeds from the issuance of 2026 Notes


550,000

Prepayment payment on 2023 Notes


(4,443)

Deferred financing prices


(9,177)

Repurchase of Oaktree securities


(80,394)

Transaction prices associated to Oaktree securities repurchase


(1,556)

Proceeds from inventory choices exercised

790


11,893

Repurchase of inventory

(225)


(1,400)

   Withholdings for shares issued below ESPP

753


Money distribution to non-controlling pursuits

(1,820)


(2,216)

Repayments of capitalized obligations

(155)


(79)

      Web money utilized in financing actions

(19,507)


(83,169)

Money, money equivalents and restricted money:




      Web lower in money, money equivalents and restricted money

(7,086)


(32,724)

      Starting of interval

50,999


83,723

      Finish of interval

$               43,913


$               50,999

TOWNSQUARE MEDIA, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(in 1000’s)



Twelve Months Ended 

December 31,


2022


2021

Supplemental Disclosure of Money Circulation Info:




 Money funds:




Curiosity  

$           38,603


$           28,701

Revenue taxes  

1,198


595





Supplemental Disclosure of Non-cash Actions:




   Investments acquired in trade for promoting(1)

$             4,161


$             6,576

   Property and tools acquired in trade for promoting(1)

1,198


2,522

   Investments rights acquired in trade for promoting


79

   Accrued capital expenditures

158


99





Supplemental Disclosure of Money Circulation Info referring to Leases:




Money paid for quantities included within the measurement of working lease liabilities, included in
working money flows

$           10,909


$           10,175

Proper-of-use belongings obtained in trade for working lease obligations

10,944


2,690





Reconciliation of money, money equivalents and restricted money




Money and money equivalents

$           43,417


$           50,505

Restricted money

496


494


$           43,913


$           50,999


(1) Represents complete promoting companies offered by the Firm in trade for fairness pursuits and property and tools acquired throughout every of the years ended December 31, 2022 and 2021, respectively.

TOWNSQUARE MEDIA, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS BY SEGMENT

(in 1000’s)



Three Months Ended 

December 31,




Twelve Months Ended 

December 31,




2022


2021


% Change


2022


2021


% Change

Subscription Digital Advertising and marketing Options

$        22,381


$       21,445


4.4 %


$        90,402


$        81,792


10.5 %

Digital Promoting

36,981


31,622


16.9 %


140,433


116,874


20.2 %

Broadcast Promoting

59,354


57,097


4.0 %


223,801


215,519


3.8 %

Different

1,560


414


276.8 %


8,441


3,772


123.8 %

Web income

120,276


110,578


8.8 %


463,077


417,957


10.8 %

Subscription Digital Advertising and marketing Options Bills

15,769


15,230


3.5 %


$        64,282


$        57,374


12.0 %

Digital Promoting bills

24,603


22,022


11.7 %


97,667


79,906


22.2 %

Broadcast Promoting bills

41,480


38,685


7.2 %


155,349


147,352


5.4 %

Different bills

1,498


528


183.7 %


7,633


3,670


108.0 %

Direct working bills

83,350


76,465


9.0 %


324,931


288,302


12.7 %

Depreciation and amortization

5,498


4,552


20.8 %


19,044


19,098


(0.3) %

Company bills

8,536


8,546


(0.1) %


24,428


24,542


(0.5) %

Inventory-based compensation

1,367


885


54.5 %


3,797


3,718


2.1 %

Transaction and enterprise realignment prices

2,168


(542)


(500.0) %


4,448


5,305


(16.2) %

Impairment of long-lived belongings, intangible
belongings and investments

10,917


1,818


**


31,114


1,913


**

Web loss (achieve) on sale and retirement of
belongings

63


(12)


**


(275)


601


**

    Complete working prices and bills

111,899


91,712


22.0 %


407,487


343,479


18.6 %

    Working revenue

8,377


18,866


(55.6) %


55,590


74,478


(25.4) %

Different expense (revenue):












Curiosity expense, web

9,790


10,066


(2.7) %


39,828


39,846


**

(Achieve) loss on repurchases, extinguishment
and modification of debt



**


(108)


5,997


**

Different expense (revenue), web

158


2,955


(94.7) %


2,044


(500)


**

   (Loss) revenue from operations earlier than tax

(1,571)


5,845


(126.9) %


13,826


29,135


(52.5) %

Revenue tax (profit) provision

(5,503)


3,920


(240.4) %


(564)


10,351


(105.4) %

Web revenue

$          3,932


$         1,925


104.3 %


$        14,390


$        18,784


(23.4) %

The next desk presents Web income and Adjusted Working Revenue by phase, for the three and twelve months ended December 31, 2022, and 2021, respectively (in 1000’s):


Three Months Ended 

December 31,




Twelve Months Ended 

December 31,




2022


2021


% Change


2022


2021


% Change

Subscription Digital Advertising and marketing Options

$       22,381


$       21,445


4.4 %


$       90,402


$       81,792


10.5 %

Digital Promoting

36,981


31,622


16.9 %


140,433


116,874


20.2 %

Digital

59,362


53,067


11.9 %


230,835


198,666


16.2 %

Broadcast Promoting

59,354


57,097


4.0 %


223,801


215,519


3.8 %

Different

1,560


414


276.8 %


8,441


3,772


123.8 %

Web income

$     120,276


$     110,578


8.8 %


$     463,077


$     417,957


10.8 %

Subscription Digital Advertising and marketing Options

$         6,612


$         6,215


6.4 %


$       26,120


$       24,418


7.0 %

Digital Promoting

12,378


9,600


28.9 %


42,766


36,968


15.7 %

Digital

18,990


15,815


20.1 %


68,886


61,386


12.2 %

Broadcast Promoting

17,874


18,412


(2.9) %


68,452


68,167


0.4 %

Different

62


(114)


**


808


102


**

Adjusted Working Revenue

$       36,926


$       34,113


8.2 %


$     138,146


$     129,655


6.5 %

The next desk reconciles Web income to Web income, excluding political income on a GAAP foundation by phase for the three and twelve months ended December 31, 2022, and 2021, respectively (in 1000’s):


Three Months Ended 

December 31,




Twelve Months Ended 

December 31,




2022


2021


% Change


2022


2021


% Change

Subscription Digital Advertising and marketing Options

$       22,381


$       21,445


4.4 %


$       90,402


$       81,792


10.5 %

Digital Promoting

36,981


31,622


16.9 %


140,433


116,874


20.2 %

Digital

59,362


53,067


11.9 %


230,835


198,666


16.2 %

Broadcast Promoting

59,354


57,097


4.0 %


223,801


215,519


3.8 %

Different

1,560


414


276.8 %


8,441


3,772


123.8 %

Web income

$     120,276


$     110,578


8.8 %


$     463,077


$     417,957


10.8 %

Subscription Digital Advertising and marketing Options political
income



**




**

Digital Promoting political income

204



**


501



**

Broadcast Promoting political income

3,783


1,720


119.9 %


7,021


3,498


100.7 %

Different political income



**




**

Political income

$         3,987


$         1,720


131.8 %


$         7,522


$         3,498


115.0 %

Subscription Digital Advertising and marketing Options web
income (ex. political)

$       22,381


$       21,445


4.4 %


$       90,402


$       81,792


10.5 %

Digital Promoting web income (ex. political)

36,777


31,622


16.3 %


139,932


116,874


19.7 %

Digital web income (ex. political)

59,158


53,067


11.5 %


230,334


198,666


15.9 %

Broadcast Promoting political web income (ex.
political)

55,571


55,377


0.4 %


216,780


212,021


2.2 %

Different web income (ex. political)

1,560


414


276.8 %


8,441


3,772


123.8 %

Web income (ex. political)

$     116,289


$     108,858


6.8 %


$     455,555


$     414,459


9.9 %

The next desk reconciles on a GAAP foundation web revenue, essentially the most immediately comparable monetary measure calculated and offered in accordance with GAAP, to Adjusted Web Revenue for the three and twelve months ended December 31, 2022, and 2021, respectively (in 1000’s, besides per share knowledge):


Three Months Ended 

December 31,


Twelve Months Ended 

December 31,


2022


2021


2022


2021

Web revenue

$         3,932


$         1,925


$       14,390


$       18,784

Revenue tax (profit) provision

(5,503)


3,920


(564)


10,351

(Loss) Revenue from operations earlier than taxes

(1,571)


5,845


13,826


29,135

Transaction and enterprise realignment prices

2,168


(542)


4,448


5,305

Impairment of long-lived belongings, intangible belongings and investments

10,917


1,818


31,114


1,913

Web loss (achieve) on sale and retirement of belongings

63


(12)


(275)


601

(Achieve) loss on repurchases, extinguishment and modification of debt



(108)


5,997

Change in truthful worth of funding

139


2,792


2,073


(132)

Achieve on insurance coverage recoveries

(126)



(578)


(362)

Web revenue attributable to non-controlling curiosity, web of revenue taxes

(473)


(477)


(2,053)


(2,048)

Adjusted web revenue earlier than revenue taxes

11,117


9,424


48,447


40,409

   Revenue tax (profit) provision(1)

(453)


6,320


(1,976)


14,356

Adjusted Web Revenue

$       11,570


$         3,104


$       50,423


$       26,053









Adjusted Web Revenue Per Share:








   Primary

$           0.67


$           0.19


$           2.97


$           1.55

   Diluted

$           0.66


$           0.16


$           2.77


$           1.23









Weighted common shares excellent:








     Primary

17,141


16,595


16,991


16,836

     Diluted

17,439


19,757


18,204


21,241

(1)

Revenue tax provision for This autumn 2022 was calculated utilizing December 31, 2022 annual tax charge.

The next desk reconciles on a GAAP foundation web revenue, essentially the most immediately comparable monetary measure calculated and offered in accordance with GAAP, to Adjusted EBITDA, Adjusted EBITDA (Excluding Political), and Adjusted EBITDA Much less Curiosity, Capex and Taxes for the three and twelve months ended December 31, 2022, and 2021, respectively ({dollars} in 1000’s):


Three Months Ended 

December 31,


Twelve Months Ended 

December 31,


2022


2021


2022


2021

Web revenue

$         3,932


$         1,925


$       14,390


$       18,784

Revenue tax (profit) provision

(5,503)


3,920


(564)


10,351

Curiosity expense, web

9,790


10,066


39,828


39,846

(Achieve) loss on repurchases, extinguishment and modification of debt



(108)


5,997

Depreciation and amortization

5,498


4,552


19,044


19,098

Inventory-based compensation

1,367


885


3,797


3,718

Transaction and enterprise realignment prices

2,168


(542)


4,448


5,305

Impairment of long-lived belongings, intangible belongings and investments

10,917


1,818


31,114


1,913

Different (a)

221


2,943


1,769


101

Adjusted EBITDA

$       28,390


$       25,567


$     113,718


$     105,113

Political Adjusted EBITDA

(3,389)


(1,462)


(6,394)


(2,973)

Adjusted EBITDA (Excluding Political)

$       25,001


$       24,105


$     107,324


$     102,140

Political Adjusted EBITDA

3,389


1,462


6,394


2,973

Web money paid for curiosity

(319)


(8)


(38,603)


(28,701)

Capital expenditures

(2,728)


(4,583)


(15,828)


(12,423)

Money paid for taxes

(149)


39


(1,198)


(595)

Adjusted EBITDA Much less Curiosity, Capex and Taxes

$       25,194


$       21,015


$       58,089


$       63,394

(a)

Different consists of web loss (achieve) on sale and retirement of belongings and different expense (revenue), web.

The next tables reconcile Working revenue (loss), essentially the most immediately comparable monetary measure calculated and offered in accordance with GAAP, to Adjusted Working Revenue by phase for the three months ended December 31, 2022, and 2021 (in 1000’s):


Three Months Ended December 31, 2022


Subscription
Digital
Advertising and marketing
Options


Digital
Promoting


Broadcast
Promoting


Different


Company
and Different
Reconciling
Gadgets


Complete

Working revenue (loss)

$             6,164


$           12,212


$             2,788


$                  14


$         (12,801)


$             8,377

Depreciation and amortization

329


156


4,215


40


758


5,498

Company bills





8,536


8,536

Inventory-based compensation

119


10


133


1


1,104


1,367

Transaction and enterprise
realignment prices




7


2,161


2,168

Impairment of long-lived belongings,
intangible belongings and
investments



10,675



242


10,917

Web loss on sale and retirement
of belongings



63




63

Adjusted Working Revenue

$             6,612


$           12,378


$           17,874


$                  62


$                  —


$           36,926




Three Months Ended December 31, 2021


Subscription
Digital
Advertising and marketing
Options


Digital
Promoting


Broadcast
Promoting


Different


Company
and Different
Reconciling
Gadgets


Complete

Working revenue (loss)

$             5,940


$             9,517


$           13,325


$              (162)


$           (9,754)


$           18,866

Depreciation and amortization

146


72


3,218


40


1,076


4,552

Company bills





8,546


8,546

Inventory-based compensation

129


11


63


3


679


885

Transaction and enterprise
realignment prices




5


(547)


(542)

Impairment of long-lived belongings,
intangible belongings and
investments



1,818




1,818

Web achieve on sale and retirement
of belongings



(12)




(12)

Adjusted Working Revenue (Loss)

$             6,215


$             9,600


$           18,412


$              (114)


$                  —


$           34,113

The next tables reconcile Working revenue (loss), essentially the most immediately comparable monetary measure calculated and offered in accordance with GAAP, to Adjusted Working Revenue by phase for the yr ended December 31, 2022, and 2021 (in 1000’s):


Yr Ended December 31, 2022


Subscription
Digital
Advertising and marketing
Options


Digital
Promoting


Broadcast
Promoting


Different


Company
and Different
Reconciling
Gadgets


Complete

Working revenue (loss)

$           24,359


$           42,190


$           27,507


$                501


$         (38,967)


$           55,590

Depreciation and amortization

1,240


516


13,818


153


3,317


19,044

Company bills





24,428


24,428

Inventory-based compensation

521


60


413


9


2,794


3,797

Transaction and enterprise
realignment prices




25


4,423


4,448

Impairment of long-lived belongings,
intangible belongings and
investments



26,933


120


4,061


31,114

Web achieve on sale and retirement
of belongings



(219)



(56)


(275)

Adjusted Working Revenue

$           26,120


$           42,766


$           68,452


$                808


$                  —


$         138,146




Yr Ended December 31, 2021


Subscription
Digital
Advertising and marketing
Options


Digital
Promoting


Broadcast
Promoting


Different


Company
and Different
Reconciling
Gadgets


Complete

Working revenue (loss)

$           22,892


$           36,426


$           52,459


$              (204)


$         (37,095)


$           74,478

Depreciation and amortization

986


489


12,971


167


4,485


19,098

Company bills





24,542


24,542

Inventory-based compensation

540


53


318


14


2,793


3,718

Transaction and enterprise
realignment prices




30


5,275


5,305

Impairment of long-lived belongings,
intangible belongings and
investments



1,818


95



1,913

Web loss on sale and retirement
of belongings



601




601

Adjusted Working Revenue

$           24,418


$           36,968


$           68,167


$                102


$                  —


$         129,655

SOURCE Townsquare Media, Inc.

Leave a Reply

Your email address will not be published. Required fields are marked *