株探米国株
日本語 英語
エドガーで原本を確認する
0001499832false00014998322022-08-022022-08-02




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): August 2, 2022


Townsquare Media, Inc.
(Exact name of registrant as specified in its charter)
Delaware
001-36558
27-1996555
(State or other jurisdiction of incorporation or organization)
(Commission file number)
(I.R.S. Employer Identification No.)
One Manhattanville Road,
Suite 202

Purchase,
New York
10577
 (Address of Principal Executive Offices, including Zip Code)

(203) 861-0900
(Registrant's telephone number, including area code)

Not applicable
(Former name, former address and former fiscal year, if changed since last report)

Check the appropriate box below if Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

    ☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
    ☐ Soliciting material pursuant to Rule 14a - 12 under the Exchange Act (17 CFR 240.14a-12)
    ☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17CFR 240.14d-2(b))
    ☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Class A Common Stock, $0.01 par value per share TSQ The New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

                                    Emerging growth company   ☐ 

If an emerging growth company indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.   ☐ 


1


Item 2.02 - Results of Operations and Financial Condition.

On August 2, 2022, Townsquare Media Inc. (the “Company”) issued a press release announcing operating results for the quarter ended June 30, 2022. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference. In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

The Company uses the “Equity Investors” section of its website as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. Investors are urged to monitor the Company’s website for announcements of material information relating to the Company.

Item 9.01 - Financial Statements and Exhibits

    (d) Exhibits

Exhibit No. Description
Press release, dated August 2, 2022
104 Cover Page Interactive Data File (cover page XBRL tags are embedded within the Inline XBRL document).
2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


Date: August 2, 2022
TOWNSQUARE MEDIA, INC.
By: /s/ Stuart Rosenstein
Name: Stuart Rosenstein
Title: Executive Vice President and Chief Financial Officer



3
EX-99.1 2 a63022pressrelease.htm EX-99.1 Document

tslogoa29.jpg
IMMEDIATE RELEASE

TOWNSQUARE’S SECOND QUARTER NET REVENUE AND ADJUSTED EBITDA REACH ALL-TIME HIGH
WITH NET REVENUE +14% AND ADJUSTED EBITDA +7% YEAR-OVER-YEAR

June YTD 2022 Digital Revenue and Adjusted Operating Income 50% of Total
Net Leverage Declines to 4.65x
Raising 2022 Guidance

Purchase, NY – August 2, 2022 - Townsquare Media, Inc. (NYSE: TSQ) (“Townsquare”, the "Company," "we," "us," or "our") announced today its financial results for the second quarter ended June 30, 2022.

“I am proud to share that the Townsquare Team delivered another quarter of strong revenue and profit growth, and in doing so, we achieved all-time record highs for both net revenue and Adjusted EBITDA. Our performance clearly demonstrates the strength and differentiation of our digital businesses and our legacy broadcast business. Townsquare’s second quarter net revenue increased year-over-year by +14%, exceeding our guidance range, and Adjusted EBITDA increased +7% year-over-year, meeting our guidance range. In addition, our digital revenue growth accelerated from the first quarter (Q1 +16% year-over-year), with second quarter total digital revenue increasing +21% year-over-year. Our strong top-line growth, margin profile, and cash generation characteristics have contributed to the reduction of our net leverage, now at a historical low of 4.65x as of June 30th, including the repurchase and retirement of $19 million of our Senior Secured Notes at or below par in Q2,” commented Bill Wilson, Chief Executive Officer of Townsquare Media, Inc. “We are also pleased to announce that we are raising our FY 2022 guidance following the close of the Cherry Creek acquisition on June 17th. Our updated full year guidance reflects the ongoing momentum of our business and the strength of our performance to date, fueled by our differentiated digital platform. As a Digital First Local Media Company focused principally on markets outside of the Top 50 in the United States, we have a resilient digital growth engine supported by subscription digital marketing solutions, with a large addressable market and limited competition. As we move forward, we expect double-digit digital net revenue growth to continue at strong margins, reaching our digital revenue target of at least $275 million in 2024. With half of our total revenue and profit coming from digital today, it is our belief that over time as digital continues to meaningfully grow, Townsquare should and will be afforded a sum-of the-parts valuation that our digital assets deserve.”

Segment Reporting
We have three reportable operating segments, Subscription Digital Marketing Solutions, Digital Advertising and Broadcast Advertising. The Subscription Digital Marketing Solutions segment includes our subscription digital marketing solutions business, Townsquare Interactive. The Digital Advertising segment, marketed externally as Townsquare Ignite, includes digital advertising on our owned and operated digital properties and our digital programmatic advertising platform. The Broadcast Advertising segment includes our local, regional, and national advertising products and solutions delivered via terrestrial radio broadcast, and other miscellaneous revenue that is associated with our broadcast advertising platform. The remainder of our business is reported in the Other category, which includes our live events business. The Company has presented segment information for the three and six months ended June 30, 2021 in conformity with the current period’s segment information.

Second Quarter Highlights*
•As compared to the second quarter of 2021:
•Net revenue increased 13.6%
•Net income decreased $5.2 million
•Adjusted EBITDA increased 6.8%
•Total Digital net revenue increased 20.7%
•Subscription Digital Marketing Solutions (“Townsquare Interactive”) net revenue increased 13.7%
•Digital Advertising net revenue increased 25.4%
•Total Digital Adjusted Operating Income increased 11.0%
•Subscription Digital Marketing Solutions Adjusted Operating Income increased 9.8%
•Digital Advertising Adjusted Operating Income increased 11.8%
•Broadcast Advertising net revenue increased 1.0%
1


•Diluted income per share was $0.24, and Adjusted Net Income per diluted share was $0.71
•Townsquare Interactive added approximately 1,150 net subscribers
•Repurchased aggregate $19.2 million of our 2026 Secured Senior Notes at or below par
•Completed the acquisition of Cherry Creek Broadcasting LLC ("Cherry Creek") for $18.4 million, net of closing adjustments

Year to Date Highlights*
•As compared to the six months ended June 30, 2021:
•Net revenue increased 13.3%
•Net income increased $3.7 million
•Adjusted EBITDA increased 8.0%
•Total Digital net revenue increased 18.4%
•Subscription Digital Marketing Solutions net revenue increased 14.3%
•Digital Advertising net revenue increased 21.4%
•Total Digital Adjusted Operating Income increased 10.9%
•Subscription Digital Marketing Solutions Adjusted Operating Income increased 8.6%
•Digital Advertising Adjusted Operating Income increased 12.4%
•Broadcast Advertising net revenue increased 4.0%
•Townsquare Interactive added approximately 2,200 net subscribers
*See below for discussion of non-GAAP measures.

Guidance
For the third quarter of 2022, net revenue is expected to be between $120 million and $127 million and Adjusted EBITDA is expected to be between $30 million and $32 million.

For the full year 2022, net revenue guidance is raised to be between $465 million and $480 million and Adjusted EBITDA guidance is raised to be between $116 million and $121 million.

Quarter Ended June 30, 2022 Compared to the Quarter Ended June 30, 2021

Net Revenue
Net revenue for the three months ended June 30, 2022 increased $14.6 million, or 13.6%, as compared to the same period in 2021. Our Digital Advertising net revenue increased $7.5 million, or 25.4%, and our Subscription Digital Marketing Solutions net revenue increased $2.8 million, or 13.7%, as compared to the same period in 2021 due in part to the addition of approximately 1,150 additional net subscribers during the second quarter of 2022.

Our Other net revenue increased $3.7 million due to an increase in the number of live events held in the current period and our Broadcast Advertising net revenue increased $0.6 million, or 1.0%, as compared to the same period in 2021, due to increases in the purchase of new advertising by our clients.

Adjusted EBITDA
Adjusted EBITDA for the quarter ended June 30, 2022, increased $2.1 million, or 6.8%, to $32.4 million, as compared to $30.3 million in the same period last year. Adjusted EBITDA (Excluding Political) increased $1.4 million, or 4.8%, to $31.1 million, as compared to $29.6 million in the same period last year.

Net Income
Net income for the quarter ended June 30, 2022, decreased $5.2 million to $4.9 million, as compared to $10.1 million in the same period last year.

2


Six Months Ended June 30, 2022 Compared to the Six Months Ended June 30, 2021

Net Revenue
Net revenue for the six months ended June 30, 2022, increased $26.1 million, or 13.3%, as compared to the same period in 2021. Our Digital Advertising net revenue increased $11.7 million, or 21.4% and our Subscription Digital Marketing Solutions net revenue increased $5.6 million, or 14.3% as compared to the same period in 2021 due in part to the addition of approximately 2,200 additional net subscribers during the six months ended June 30, 2022.

Our Other net revenue increased $4.7 million due to the increase in live events held during the period, as compared to the same period a year ago. Our Broadcast Advertising net revenue increased $4.1 million, or 4.0%, due to increases in the purchase of new advertising by our clients.

Adjusted EBITDA
Adjusted EBITDA for the six months ended June 30, 2022 increased $4.0 million, or 8.0% to $54.4 million, as compared to $50.4 million in the same period last year. Adjusted EBITDA (Excluding Political) increased $3.4 million, or 6.9%, to $52.8 million, as compared to $49.4 million in the same period last year.

Net Income
Net income for the six months ended June 30, 2022 increased $3.7 million, or 93.2%, to $7.7 million, as compared to $4.0 million in the same period last year.

Liquidity and Capital Resources
As of June 30, 2022, we had a total of $22.8 million of cash and cash equivalents and $530.8 million of outstanding indebtedness, representing 4.86x and 4.65x gross and net leverage, respectively, based on Adjusted EBITDA for the twelve months ended June 30, 2022, of $109.1 million.

The table below presents a summary, as of July 29, 2022, of our outstanding common stock.

Security
Number Outstanding Description
Class A common stock 12,876,711  One vote per share.
Class B common stock 815,296 
10 votes per share.1
Class C common stock 3,461,341 
No votes.1
Total 17,153,348 
1 Each share converts into one share of Class A common stock upon transfer or at the option of the holder, subject to certain conditions, including compliance with FCC rules.

Conference Call
Townsquare Media, Inc. will host a conference call to discuss certain second quarter 2022 financial results and 2022 guidance on Tuesday, August 2, 2022 at 8:00 a.m. Eastern Time. The conference call dial-in number is 1-877-407-0784 (U.S. & Canada) or 1-201-689-8560 (International) and the confirmation code is 13731436. A live webcast of the conference call will also be available on the investor relations page of the Company’s website at www.townsquaremedia.com.

A replay of the conference call will be available through August 9, 2022. To access the replay, please dial 1-844-512-2921 (U.S. and Canada) or 1-412-317-6671 (International) and enter confirmation code 13731436. A web-based archive of the conference call will also be available at the above website.

About Townsquare Media, Inc.
Townsquare is a community-focused digital media and digital marketing solutions company with market leading local radio stations, principally focused outside the top 50 markets in the U.S. Our assets include a subscription digital marketing services business, Townsquare Interactive, providing website design, creation and hosting, search engine optimization, social media and online reputation management as well as other digital monthly services for approximately 29,000 SMBs; a robust digital advertising division, Townsquare Ignite, a powerful combination of a) an owned and operated portfolio of more than 400 local news and entertainment websites and mobile apps along with a network of leading national music and entertainment brands, collecting valuable first party data and b) a proprietary digital programmatic advertising technology stack with an in-house demand and data management platform; and a portfolio of 357 local terrestrial radio stations in 74 U.S. markets strategically situated outside the Top 50 markets in the United States. Our portfolio includes local media brands such as WYRK.com, WJON.com and NJ101.5.com, and premier national music brands such as XXLmag.com, TasteofCountry.com, UltimateClassicRock.com, and Loudwire.com.
3


For more information, please visit www.townsquaremedia.com, www.townsquareinteractive.com and www.townsquareignite.com.

Forward-Looking Statements
Except for the historical information contained in this press release, the matters addressed are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements often discuss our current expectations and projections relating to our financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “aim,” “anticipate,” “estimate,” “expect,” “forecast,” “outlook,” “potential,” “project,” “projection,” “plan,” “intend,” “seek,” “believe,” “may,” “could,” “would,” “will,” “should,” “can,” “can have,” “likely,” the negatives thereof and other words and terms. Actual events or results may differ materially from the results anticipated in these forward-looking statements as a result of a variety of factors. While it is impossible to identify all such factors, factors that could cause actual results to differ materially from those estimated by us include the impact of general economic conditions in the United States, or in the specific markets in which we currently do business including supply chain disruptions, inflation, labor shortages and the effect on advertising activity, industry conditions, including existing competition and future competitive technologies, the popularity of radio as a broadcasting and advertising medium, cancellations, disruptions or postponements of advertising schedules in response to national or world events, including the COVID-19 pandemic, our ability to develop and maintain digital technologies and hire and retain technical and sales talent, our dependence on key personnel, our capital expenditure requirements, our continued ability to identify suitable acquisition targets, and consummate and integrate any future acquisitions, legislative or regulatory requirements, risks and uncertainties relating to our leverage and changes in interest rates, our ability to obtain financing at times, in amounts and at rates considered appropriate by us, our ability to access the capital markets as and when needed and on terms that we consider favorable to us and other factors discussed in this section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this report and under “Risk Factors” in our 2021 Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 16, 2022, as well as other risks discussed from time to time in our filings with the SEC. Many of these factors are beyond our ability to predict or control. In addition, as a result of these and other factors, our past financial performance should not be relied on as an indication of future performance. The cautionary statements referred to in this section also should be considered in connection with any subsequent written or oral forward-looking statements that may be issued by us or persons acting on our behalf. The forward-looking statements included in this report are made only as of the date hereof or as of the date specified herein. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Non-GAAP Financial Measures and Definitions
In this press release, we refer to Adjusted Operating Income, Adjusted EBITDA, Adjusted EBITDA (Excluding Political), Adjusted Net Income and Adjusted Net Income Per Share which are financial measures that have not been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”).

We define Adjusted Operating Income as operating income before the deduction of depreciation and amortization, stock-based compensation, corporate expenses, transaction costs, business realignment costs, impairment of goodwill, long-lived and intangible assets and net loss (gain) on sale and retirement of assets. We define Adjusted EBITDA as net income (loss) before the deduction of income taxes, interest expense, net, loss (gain) on extinguishment and modification of debt, transaction costs, depreciation and amortization, stock-based compensation, business realignment costs, impairment of long-lived assets, intangible assets and investments, change in fair value of investment, net (loss) gain on sale and retirement of assets and other expense (income) net. We define Adjusted EBITDA (Excluding Political) as Adjusted EBITDA less political net revenue, net of a fifteen percent deduction to account for estimated national representative firm fees, music licensing fees and sales commissions expense. Adjusted Net Income is defined as net income (loss) before the deduction of transaction costs, business realignment costs, impairment of long-lived assets, intangible assets and investments, change in fair value of investment, net loss (gain) on sale and retirement of assets, loss (gain) on extinguishment and modification of debt, gain on insurance recoveries and net income attributable to non-controlling interest, net of income taxes. Adjusted Net Income Per Share is defined as Adjusted Net Income divided by the weighted average shares outstanding. We define Net Leverage as our total outstanding indebtedness, net of our total cash balance as of June 30, 2022, divided by our Adjusted EBITDA for the twelve months ended June 30, 2022. These measures do not represent, and should not be considered as alternatives to or superior to, financial results and measures determined or calculated in accordance with GAAP. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. You should be aware that in the future we may incur expenses or charges that are the same as or similar to some of the adjustments in the presentation, and we do not infer that our future results will be unaffected by unusual or non-recurring items. In addition, these non-GAAP measures may not be comparable to similarly-named measures reported by other companies.

4


We use Adjusted Operating Income to evaluate the operating performance of our business segments. We use Adjusted EBITDA and Adjusted EBITDA (Excluding Political) to facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in capital structures (affecting interest expense), taxation and the age and book depreciation of facilities and equipment (affecting relative depreciation expense), which may vary for different companies for reasons unrelated to operating performance, and to facilitate year over year comparisons, by backing out the impact of political revenue which varies depending on the election cycle and may be unrelated to operating performance. We use Adjusted Net Income and Adjusted Net Income Per Share to assess total company operating performance on a consistent basis. We use Net Leverage to measure the Company’s ability to handle its debt burden. We believe that these measures, when considered together with our GAAP financial results, provide management and investors with a more complete understanding of our business operating results, including underlying trends, by excluding the effects of transaction costs, net loss (gain) on sale and retirement of assets, business realignment costs and certain impairments. Further, while discretionary bonuses for members of management are not determined with reference to specific targets, our board of directors may consider Adjusted Operating Income, Adjusted EBITDA, Adjusted EBITDA (Excluding Political), Adjusted Net Income, Adjusted Net Income Per Share and Net Leverage when determining discretionary bonuses.

Investor Relations
Claire Yenicay
(203) 900-5555
investors@townsquaremedia.com
5


TOWNSQUARE MEDIA, INC.
CONSOLIDATED BALANCE SHEETS
(in Thousands, Except Share and Per Share Data)
(unaudited)


June 30,
2022
December 31,
2021
ASSETS
Current assets:
   Cash and cash equivalents $ 22,825  $ 50,505 
Accounts receivable, net of allowance of $5,561 and $6,743, respectively
63,458  57,647 
   Prepaid expenses and other current assets 12,205  12,086 
Total current assets
98,488  120,238 
Property and equipment, net 109,944  106,717 
Intangible assets, net 300,935  278,265 
Goodwill 166,324  157,947 
Investments 16,445  18,217 
Operating lease right-of-use-assets 49,910  42,996 
Other assets 2,067  1,437 
Restricted cash 494  494 
Total assets
$ 744,607  $ 726,311 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
  Accounts payable $ 8,783  $ 5,676 
  Deferred revenue 10,435  10,208 
  Accrued compensation and benefits 9,453  14,411 
  Accrued expenses and other current liabilities 25,684  22,512 
  Operating lease liabilities, current 8,651  7,396 
  Accrued interest 15,197  15,754 
Total current liabilities 78,203  75,957 
Long-term debt, net of deferred finance costs of $7,348 and $8,479, respectively
523,418  541,521 
Deferred tax liability 22,395  20,081 
Operating lease liability, net of current portion 44,151  38,743 
Other long-term liabilities 16,965  425 
Total liabilities
685,132  676,727 
Stockholders’ equity:
Class A common stock, par value $0.01 per share; 300,000,000 shares authorized; 12,876,711 and 12,573,654 shares issued and outstanding, respectively
129  126 
Class B common stock, par value $0.01 per share; 50,000,000 shares authorized; 815,296 and 815,296 shares issued and outstanding, respectively
Class C common stock, par value $0.01 per share; 50,000,000 shares authorized; 3,461,341 and 3,461,341 shares issued and outstanding, respectively
35  35 
   Total common stock 172  169 
   Treasury stock, at cost; 25,623 and zero shares of Class A common stock, respectively
(225) — 
   Additional paid-in capital 306,997  302,724 
   Accumulated deficit (250,017) (256,635)
   Non-controlling interest 2,548  3,326 
Total stockholders’ equity
59,475  49,584 
Total liabilities and stockholders’ equity
$ 744,607  $ 726,311 

6


TOWNSQUARE MEDIA, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in Thousands, Except Per Share Data)
(unaudited)



Three Months Ended 
June 30,
Six Months Ended 
June 30,
2022 2021 2022 2021
Net revenue $ 121,924  $ 107,338  $ 222,166  $ 196,099 
Operating costs and expenses:
Direct operating expenses, excluding depreciation, amortization, and stock-based compensation 83,833  71,591  157,596  136,118 
Depreciation and amortization 4,314  4,996  9,079  9,725 
Corporate expenses 5,739  5,452  10,148  9,586 
Stock-based compensation 839  894  1,708  1,956 
Transaction and business realignment costs 824  456  1,276  5,361 
Impairment of long-lived assets, intangible assets and investments 9,419  95  9,897  95 
Net loss (gain) on sale and retirement of assets 89  34  (219) 627 
    Total operating costs and expenses 105,057  83,518  189,485  163,468 
    Operating income 16,867  23,820  32,681  32,631 
Other expense (income):
Interest expense, net 10,044  9,809  20,071  19,964 
(Gain) loss on repurchases, extinguishment and modification of debt (108) —  (108) 5,997 
Other expense (income), net 806  (40) 2,394  (377)
    Income from operations before tax 6,125  14,051  10,324  7,047 
Income tax provision 1,206  3,977  2,664  3,082 
Net income $ 4,919  $ 10,074  $ 7,660  $ 3,965 
Net income attributable to:
     Controlling interests $ 4,394  $ 9,432  $ 6,618  $ 2,883 
     Non-controlling interests $ 525  $ 642  $ 1,042  $ 1,082 
Basic income per share:
    Attributable to common shares $ 0.26  $ 0.58  $ 0.39  $ 0.14 
    Attributable to participating shares $ —  $ 0.58  $ —  $ 0.14 
Diluted income per share $ 0.24  $ 0.50  $ 0.35  $ 0.13 
Weighted average shares outstanding:
     Basic attributable to common shares 16,986  16,087  16,891  17,187 
     Basic attributable to participating shares —  163  —  3,474 
     Diluted 18,695  18,837  19,177  22,730 

7


TOWNSQUARE MEDIA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in Thousands)
(unaudited)
Six Months Ended June 30,
2022 2021
Cash flows from operating activities:
Net income $ 7,660  $ 3,965 
Adjustments to reconcile net income to net cash provided by operating activities:
     Depreciation and amortization 9,079  9,725 
     Amortization of deferred financing costs 855  674 
     Non-cash lease income (251) (261)
     Net deferred taxes and other 2,314  2,841 
     Provision for doubtful accounts 494  901 
     Stock-based compensation expense 1,708  1,956 
    (Gain) loss on repurchases, extinguishment and modification of debt (108) 5,997 
     Trade activity, net (1,773) (7,876)
     Impairment of long-lived assets, intangible assets and investments 9,897  95 
     Unrealized loss on investment 2,172  — 
     Content rights acquired
(19,320) — 
     Amortization of content rights
1,952  — 
     Change in content rights liabilities
18,278  — 
     Other (283) (147)
Changes in assets and liabilities, net of acquisitions:
Accounts receivable (5,984) 2,799 
Prepaid expenses and other assets (507) 2,309 
Accounts payable 1,401  88 
Accrued expenses (3,917) (3,301)
Accrued interest (556) 12,135 
Other long-term liabilities (106) (729)
Net cash provided by operating activities - continuing operations
23,005  31,171 
Net cash used in operating activities - discontinued operations
—  (33)
Net cash provided by operating activities
23,005  31,138 
Cash flows from investing activities:
Payment for acquisition (18,419) — 
Purchase of property and equipment (7,627) (4,839)
Purchase of investments (100) (278)
Purchase of digital assets (4,997) — 
Proceeds from insurance recoveries 11  225 
Proceeds from sale of assets and investment related transactions 639  839 
Net cash used in investing activities
(30,493) (4,053)
Cash flows from financing activities:
Repurchase of 2026 Notes (18,850) — 
Repayment of term loans —  (272,381)
Repurchase of 2023 Notes —  (273,416)
Proceeds from the issuance of 2026 Notes —  550,000 
Prepayment fee on 2023 Notes —  (4,443)
Deferred financing costs —  (9,027)
Repurchase of Oaktree securities —  (80,394)
Transaction costs related to Oaktree securities repurchase —  (1,556)
Proceeds from stock options exercised 759  9,702 
Repurchase of stock (225) (1,400)
Cash distribution to non-controlling interests (1,820) (2,216)
Repayments of capitalized obligations (56) (37)
      Net cash used in financing activities (20,192) (85,168)
Cash and cash equivalents and restricted cash:
      Net decrease in cash, cash equivalents and restricted cash (27,680) (58,083)
      Beginning of period 50,999  83,723 
      End of period $ 23,319  $ 25,640 
8


TOWNSQUARE MEDIA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(in Thousands)
(unaudited)

Six Months Ended 
June 30,
2022 2021
Supplemental Disclosure of Cash Flow Information:
   Cash payments:
Interest
$ 19,508  $ 7,151 
Income taxes
859  484 
Supplemental Disclosure of Non-cash Activities:
   Investments acquired in exchange for advertising(1)
$ 1,500  $ 6,100 
   Property and equipment acquired in exchange for advertising(1)
519  1,642 
   Accrued capital expenditures 1,517  183 
   Accrued financing fees —  150 
Supplemental Disclosure of Cash Flow Information relating to Leases:
Cash paid for amounts included in the measurement of operating lease liabilities, included in operating cash flows
$ 5,036  $ 5,243 
Right-of-use assets obtained in exchange for operating lease obligations
5,211  1,662 
Reconciliation of cash, cash equivalents and restricted cash
Cash and cash equivalents $ 22,825  $ 25,146 
Restricted cash 494  494 
$ 23,319  $ 25,640 

(1) Represents total advertising services provided by the Company in exchange for equity interests and property and equipment acquired during each of the six months ended June 30, 2022 and 2021, respectively.


9


TOWNSQUARE MEDIA, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS BY SEGMENT
(in Thousands)
(unaudited)

Three Months Ended 
June 30,
Six Months Ended 
June 30,
2022 2021 % Change 2022 2021 % Change
Subscription Digital Marketing Solutions $ 22,983  $ 20,220  13.7  % $ 44,833  $ 39,217  14.3  %
Digital Advertising 37,198  29,655  25.4  % 66,437  54,731  21.4  %
Broadcast Advertising 56,975  56,422  1.0  % 105,180  101,108  4.0  %
Other 4,768  1,041  358.0  % 5,716  1,043  448.0  %
Net revenue 121,924  107,338  13.6  % 222,166  196,099  13.3  %
Subscription Digital Marketing Solutions Expenses 16,293  14,125  15.3  % $ 31,769  $ 27,190  16.8  %
Digital Advertising expenses 26,104  19,731  32.3  % 47,115  37,543  25.5  %
Broadcast Advertising expenses 37,542  37,045  1.3  % 73,980  70,627  4.7  %
Other expenses 3,894  690  464.3  % 4,732  758  524.3  %
Direct operating expenses 83,833  71,591  17.1  % 157,596  136,118  15.8  %
Depreciation and amortization 4,314  4,996  (13.7) % 9,079  9,725  (6.6) %
Corporate expenses 5,739  5,452  5.3  % 10,148  9,586  5.9  %
Stock-based compensation 839  894  (6.2) % 1,708  1,956  (12.7) %
Transaction and business realignment costs 824  456  80.7  % 1,276  5,361  (76.2) %
Impairment of long-lived assets, intangible assets and investments 9,419  95  ** 9,897  95  **
Net loss (gain) on sale and retirement of assets 89  34  161.8  % (219) 627  **
    Total operating costs and expenses 105,057  83,518  25.8  % 189,485  163,468  15.9  %
    Operating income 16,867  23,820  (29.2) % 32,681  32,631  0.2  %
Other expense (income):
Interest expense, net 10,044  9,809  2.4  % 20,071  19,964  0.5  %
(Gain) loss on repurchases, extinguishment and modification of debt (108) —  ** (108) 5,997  **
Other expense (income), net 806  (40) ** 2,394  (377) **
    Income from operations before tax 6,125  14,051  (56.4) % 10,324  7,047  46.5  %
Income tax provision 1,206  3,977  (69.7) % 2,664  3,082  (13.6) %
Net income $ 4,919  $ 10,074  (51.2) % $ 7,660  $ 3,965  93.2  %
** not meaningful

10


The following table presents Net revenue and Adjusted Operating Income by segment, for the three and six months ended June 30, 2022, and 2021, respectively (in thousands):

Three Months Ended 
June 30,
Six Months Ended 
June 30,
(Unaudited) (Unaudited)
2022 2021 % Change 2022 2021 % Change
Subscription Digital Marketing Solutions $ 22,983  $ 20,220  13.7  % $ 44,833  $ 39,217  14.3  %
Digital Advertising 37,198  29,655  25.4  % 66,437  54,731  21.4  %
Digital 60,181  49,875  20.7  % 111,270  93,948  18.4  %
Broadcast Advertising 56,975  56,422  1.0  % 105,180  101,108  4.0  %
Other 4,768  1,041  358.0  % 5,716  1,043  448.0  %
Net revenue $ 121,924  $ 107,338  13.6  % $ 222,166  $ 196,099  13.3  %
Subscription Digital Marketing Solutions $ 6,690  $ 6,095  9.8  % $ 13,064  $ 12,027  8.6  %
Digital Advertising 11,094  9,924  11.8  % 19,322  17,188  12.4  %
Digital 17,784  16,019  11.0  % 32,386  29,215  10.9  %
Broadcast Advertising 19,433  19,377  0.3  % 31,200  30,481  2.4  %
Other 874  351  149.0  % 984  285  245.3  %
Adjusted Operating Income $ 38,091  $ 35,747  6.6  % $ 64,570  $ 59,981  7.7  %
    
** not meaningful


The following table reconciles Net revenue to Net revenue, excluding political revenue on a GAAP basis by segment for the three and six months ended June 30, 2022, and 2021, respectively (in thousands):

Three Months Ended 
June 30,
Six Months Ended 
June 30,
(Unaudited) (Unaudited)
2022 2021 % Change 2022 2021 % Change
Subscription Digital Marketing Solutions $ 22,983  $ 20,220  13.7  % $ 44,833  $ 39,217  14.3  %
Digital Advertising 37,198  29,655  25.4  % 66,437  54,731  21.4  %
Digital 60,181  49,875  20.7  % 111,270  93,948  18.4  %
Broadcast Advertising 56,975  56,422  1.0  % 105,180  101,108  4.0  %
Other 4,768  1,041  358.0  % 5,716  1,043  448.0  %
Net revenue $ 121,924  $ 107,338  13.6  % $ 222,166  $ 196,099  13.3  %
Subscription Digital Marketing Solutions political revenue —  —  ** —  —  **
Digital Advertising political revenue 151  —  ** 197  —  **
Broadcast Advertising political revenue 1,365  764  78.7  % 1,751  1,203  45.6  %
Other political revenue —  —  ** —  —  **
Political revenue $ 1,516  $ 764  98.4  % $ 1,948  $ 1,203  61.9  %
Subscription Digital Marketing Solutions net revenue (ex. political) $ 22,983  $ 20,220  13.7  % $ 44,833  $ 39,217  14.3  %
Digital Advertising net revenue (ex. political) 37,047  29,655  24.9  % 66,240  54,731  21.0  %
Digital net revenue (ex. political) 60,030  49,875  20.4  % 111,073  93,948  18.2  %
Broadcast Advertising political net revenue (ex. political) 55,610  55,658  (0.1) % 103,429  99,905  3.5  %
Other net revenue (ex. political) 4,768  1,041  358.0  % 5,716  1,043  448.0  %
Net revenue (ex. political) $ 120,408  $ 106,574  13.0  % $ 220,218  $ 194,896  13.0  %
** not meaningful





11


The following table reconciles on a GAAP basis net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Net Income for the three and six months ended June 30, 2022, and 2021, respectively (in thousands, except per share data):

Three Months Ended 
June 30,
Six Months Ended 
June 30,
(Unaudited)
2022 2021 2022 2021
Net income $ 4,919  $ 10,074  $ 7,660  $ 3,965 
Income tax provision 1,206  3,977  2,664  3,082 
Income from operations before income taxes 6,125  14,051  10,324  7,047 
Transaction and business realignment costs 824  456  1,276  5,361 
Impairment of long-lived assets, intangible assets and investments 9,419  95  9,897  95 
Net loss (gain) on sale and retirement of assets 89  34  (219) 627 
(Gain) loss on repurchases, extinguishment and modification of debt (108) —  (108) 5,997 
Change in fair value of investment 664  —  2,172  — 
Gain on insurance recoveries —  —  (11) (225)
Net income attributable to non-controlling interest, net of income taxes (525) (642) (1,042) (1,082)
Adjusted net income before income taxes 16,488  13,994  22,289  17,820 
   Income tax provision 3,246  3,961  5,751  7,794 
Adjusted Net Income $ 13,242  $ 10,033  $ 16,538  $ 10,026 
Adjusted Net Income Per Share:
   Basic $ 0.78  $ 0.62  $ 0.98  $ 0.58 
   Diluted $ 0.71  $ 0.53  $ 0.86  $ 0.44 
Weighted average shares outstanding:
     Basic 16,986  16,087  16,891  17,187 
     Diluted 18,695  18,837  19,177  22,730 

12


The following table reconciles on a GAAP basis net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA, Adjusted EBITDA (Excluding Political), and Adjusted EBITDA Less Interest, Capex and Taxes for the three and six months ended June 30, 2022, and 2021, respectively (dollars in thousands):

Three Months Ended 
June 30,
Six Months Ended 
June 30,
(Unaudited)
2022 2021 2022 2021
Net income $ 4,919  $ 10,074  $ 7,660  $ 3,965 
Income tax provision 1,206  3,977  2,664  3,082 
Interest expense, net 10,044  9,809  20,071  19,964 
(Gain) loss on repurchases, extinguishment and modification of debt (108) —  (108) 5,997 
Depreciation and amortization 4,314  4,996  9,079  9,725 
Stock-based compensation 839  894  1,708  1,956 
Transaction and business realignment costs 824  456  1,276  5,361 
Impairment of long-lived assets, intangible assets and investments 9,419  95  9,897  95 
Change in fair value of investment 664  —  2,172  — 
Other (a)
231  (6) 250 
Adjusted EBITDA $ 32,352  $ 30,295  $ 54,422  $ 50,395 
Political Adjusted EBITDA (1,289) (649) (1,656) (1,023)
Adjusted EBITDA (Excluding Political) $ 31,063  $ 29,646  $ 52,766  $ 49,372 
Political Adjusted EBITDA 1,289  649  1,656  1,023 
Net cash paid for interest (599) (1) (19,508) (7,151)
Capital expenditures (4,862) (2,979) (7,627) (4,839)
Cash paid for taxes (811) (414) (859) (484)
Adjusted EBITDA Less Interest, Capex and Taxes $ 26,080  $ 26,901  $ 26,428  $ 37,921 
(a) Other includes net loss (gain) on sale and retirement of assets and other expense (income), net.

13


The following table reconciles net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA on a quarterly basis for the twelve months ended June 30, 2022 (dollars in thousands):
Three Months Ended Twelve Months Ended
(Unaudited)
September 30, 2021 December 31, 2021 March 31, 2022 June 30, 2022 June 30, 2022
Net income $ 12,894  $ 1,925  $ 2,741  $ 4,919  $ 22,479 
Income tax provision 3,349  3,920  1,458  1,206  9,933 
Interest expense, net 9,816  10,066  10,027  10,044  39,953 
Gain on repurchases, extinguishment and modification of debt —  —  —  (108) (108)
Depreciation and amortization 4,821  4,552  4,765  4,314  18,452 
Stock-based compensation 877  885  869  839  3,470 
Transaction and business realignment costs 486  (542) 452  824  1,220 
Impairment of long-lived assets, intangible assets and investments —  1,818  478  9,419  11,715 
Change in fair value of investment (2,924) 2,792  1,508  664  2,040 
Other (a)
(168) 151  (228) $ 231  (14)
Adjusted EBITDA $ 29,151  $ 25,567  $ 22,070  $ 32,352  $ 109,140 
(a) Other includes net loss (gain) on sale and retirement of assets and other expense (income), net.

14


The following tables reconcile Operating income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Operating Income by segment for the three months ended June 30, 2022, and 2021 (in thousands):

Three Months Ended June 30, 2022
(Unaudited)
Subscription Digital Marketing Solutions Digital Advertising Broadcast Advertising Other Corporate and Other Reconciling Items Total
Operating income (loss) $ 6,244  $ 10,934  $ 10,152  $ 816  $ (11,279) $ 16,867 
Depreciation and amortization 313  145  3,157  49  650  4,314 
Corporate expenses —  —  —  —  5,739  5,739 
Stock-based compensation 133  15  84  604  839 
Transaction and business realignment costs —  —  —  818  824 
Impairment of long-lived assets, intangible assets and investments —  —  5,951  —  3,468  9,419 
Net loss on sale and retirement of assets —  —  89  —  —  89 
Adjusted Operating Income $ 6,690  $ 11,094  $ 19,433  $ 874  $ —  $ 38,091 

Three Months Ended June 30, 2021
(Unaudited)
Subscription Digital Marketing Solutions Digital Advertising Broadcast Advertising Other Corporate and Other Reconciling Items Total
Operating income (loss) $ 5,686  $ 9,801  $ 16,056  $ 303  $ (8,026) $ 23,820 
Depreciation and amortization 281  112  3,258  41  1,304  4,996 
Corporate expenses —  —  —  —  5,452  5,452 
Stock-based compensation 128  11  63  689  894 
Transaction and business realignment costs —  —  —  452  456 
Impairment of long-lived and intangible assets —  —  —  —  95  95 
Net loss on sale and retirement of assets —  —  —  —  34  34 
Adjusted Operating Income $ 6,095  $ 9,924  $ 19,377  $ 351  $ —  $ 35,747 






15


The following tables reconcile Operating income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Operating Income by segment for the six months ended June 30, 2022, and 2021 (in thousands):

Six Months Ended June 30, 2022
(Unaudited)
Subscription Digital Marketing Solutions Digital Advertising Broadcast Advertising Other Corporate and Other Reconciling Items Total
Operating income (loss) $ 12,209  $ 19,082  $ 18,952  $ 759  $ (18,321) $ 32,681 
Depreciation and amortization 590  210  6,302  87  1,890  9,079 
Corporate expenses —  —  —  —  10,148  10,148 
Stock-based compensation 265  30  171  1,236  1,708 
Transaction and business realignment costs —  —  —  12  1,264  1,276 
Impairment of long-lived assets, intangible assets and investments —  —  5,958  120  3,819  9,897 
Net gain on sale and retirement of assets —  —  (183) —  (36) (219)
Adjusted Operating Income $ 13,064  $ 19,322  $ 31,200  $ 984  $ —  $ 64,570 

Six Months Ended June 30, 2021
(Unaudited)
Subscription Digital Marketing Solutions Digital Advertising Broadcast Advertising Other Corporate and Other Reconciling Items Total
Operating income (loss) $ 11,047  $ 16,821  $ 23,762  $ 172  $ (19,171) $ 32,631 
Depreciation and amortization 697  335  6,529  86  2,078  9,725 
Corporate expenses —  —  —  —  9,586  9,586 
Stock-based compensation 283  32  190  1,442  1,956 
Transaction and business realignment costs —  —  —  18  5,343  5,361 
Impairment of long-lived and intangible assets —  —  —  —  95  95 
Net loss on sale and retirement of assets —  —  —  —  627  627 
Adjusted Operating Income $ 12,027  $ 17,188  $ 30,481  $ 285  $ —  $ 59,981 
16