-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TyRWdscIf37fTbN7Nx1YYi8s+8lXOpJwIyzeo0t25ubq6K9wW9OG1orBe1XTplAK QJSA8lUl3Hpq+D3JiTDCoQ== 0001193125-07-054562.txt : 20070314 0001193125-07-054562.hdr.sgml : 20070314 20070314162008 ACCESSION NUMBER: 0001193125-07-054562 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20070314 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20070314 DATE AS OF CHANGE: 20070314 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NTN BUZZTIME INC CENTRAL INDEX KEY: 0000748592 STANDARD INDUSTRIAL CLASSIFICATION: TELEVISION BROADCASTING STATIONS [4833] IRS NUMBER: 311103425 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11460 FILM NUMBER: 07693878 BUSINESS ADDRESS: STREET 1: 5966 LA PLACE CT STREET 2: STE 100 CITY: CARLSBAD STATE: CA ZIP: 92008 BUSINESS PHONE: 7604387400 MAIL ADDRESS: STREET 1: 5966 LA PLACE COURT STREET 2: STE 100 CITY: CARLSBAD STATE: CA ZIP: 92008 FORMER COMPANY: FORMER CONFORMED NAME: NTN COMMUNICATIONS INC DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: ALROY INDUSTRIES INC DATE OF NAME CHANGE: 19850411 8-K 1 d8k.htm FORM 8-K Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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) March 14, 2007

 


NTN BUZZTIME, INC.

(Exact name of Registrant as Specified in Charter)

 


 

Delaware   001-11460   31-1103425

(State or Other Jurisdiction of

Incorporation)

  (Commission File Number)  

(I.R.S. Employer

Identification No.)

 

5966 La Place Court

Carlsbad, California

  92008
(Address of Principal Executive Offices)   (Zip Code)

(760) 438-7400

(Registrant’s telephone number, including area code)

 


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ 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 (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 



Item 2.02. Results of Operation and Financial Condition

NTN Buzztime, Inc. issued a press release on March 14, 2007. The press release announced its financial results for the quarter and year ended December 31, 2006. The press release is filed as Exhibit 99.1 and is hereby incorporated by reference in its entirety. The information in this Form 8-K and the exhibit attached hereto is being furnished (not filed) under Item 2.02 of Form 8-K.

 

Item 9.01 Financial Statements and Exhibits

(d) Exhibits

 

99.1   Press Release of NTN Buzztime, Inc. dated March 14, 2007 (financial results for the quarter and year ended December 31, 2006)


SIGNATURE

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

 

NTN BUZZTIME, INC.

/s/ Kendra Berger

Kendra Berger
Chief Financial Officer

Date: March 14, 2007


EXHIBIT INDEX

 

Exhibit No.   

Document

99.1    Press Release of NTN Buzztime, Inc. dated March 14, 2007 (financial results for the quarter and year ended December 31, 2006)
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

NTN BUZZTIME, INC. ANNOUNCES

FOURTH QUARTER AND FULL YEAR 2006 RESULTS

 

   

Revenues increased 8% year over year: 7% increase in Entertainment Division

 

   

Cash and equivalents increased $2.8 million in 2006 to $8.8 million, $0.8 million in Q4 2006

 

   

Operating cash flow from the Entertainment Division totaled $5.7 million in 2006, an improvement of $2.5 million over prior year

 

   

Company begins reporting non-core businesses as “Discontinued Operations” as it executes its divestiture plan

CARLSBAD, Calif., March 14/PRNewswire-FirstCall/ — NTN Buzztime, Inc. (Amex: NTN), a leader in interactive communications and entertainment products for the hospitality industry and for the home, today announced results for the fourth quarter and full year ended December 31, 2006. In anticipation of its planned divestiture of its Hospitality Division, NTN has classified its non-core businesses as “Discontinued Operations” while the Entertainment Division, consisting of the Buzztime iTV Network and Buzztime Distribution (formerly known as Buzztime Entertainment) comprises “Continuing Operations”.

Entertainment Division Financial Results (Continuing Operations)

Results for the Fourth Quarter Ended December 31, 2006

Revenue from continuing operations, which consists solely of the Entertainment Division, decreased $0.1 million or 2% to $8.5 million for the fourth quarter of 2006, compared to revenues of $8.6 million for the fourth quarter of 2005. The Entertainment Division net loss for the fourth quarter of 2006 was $52,000 compared to net income of $362,000 for the fourth quarter of 2005.

The Buzztime iTV Network revenues for the fourth quarter of 2006 were $8.3 million, comparable to the fourth quarter of 2005. Gross margin as a percentage of revenue for Buzztime iTV network increased to 72% in 2006 from 70% in 2005 due to operational cost savings. Adjusted EBITDA for the Buzztime iTV Network was $1.5 million in the fourth quarter of 2006 and 2005. (Adjusted EBITDA is a non-GAAP measure representing earnings before interest, taxes, depreciation and amortization, non-cash stock based compensation and non-cash impairment charges; a reconciliation to GAAP is provided in the tables below). The Buzztime iTV Network net income for the fourth quarter was $0.3 million compared to $0.5 million for the fourth quarter of 2005. The Buzztime iTV Network net income includes $0.2 million in stock option expense related to the adoption of SFAS 123R effective January 1, 2006; no such charge was recognized in 2005.

The Buzztime Distribution revenues for the fourth quarter of 2006 were $163,000, a decrease of $171,000 compared to the fourth quarter of 2005. The Buzztime Distribution net loss for the fourth quarter of 2006 was $368,000, compared to a net loss of $144,000 in the fourth quarter of 2005.

Results for the Year Ended December 31, 2006

Revenue from continuing operations increased $2.3 million or 7% to $33.0 million in 2006 from $30.7 million in 2005. The Entertainment Division’s net loss for 2006 was $1.5 million, the same as 2005.

The Buzztime iTV Network revenues increased $2.8 million or 10% to $32.2 million in 2006 from $29.4 million in 2005 due to a worldwide increase in average number of subscribers year-over-year. Gross margin as a percentage of revenue for the Buzztime iTV network increased to 70% in 2006 from 69% in 2005 due to operational cost savings. Adjusted EBITDA (non-GAAP) for the Buzztime iTV Network increased $1.7 million or 48% to $5.2 million in 2006 from $3.5 million in 2005 due to the revenue growth and operational savings. The Buzztime iTV Network net loss (GAAP) was $0.3 million in 2006 compared to a net loss of $0.1 million in 2005. The Buzztime iTV Network net loss includes $0.9 million in stock option expense related to the adoption of SFAS 123R effective January 1, 2006; no such charge was recognized in 2005.

“We generated approximately $800,000 in cash during the fourth quarter of 2006 and $2.8 million for the full year, leaving us with $8.8 million in cash as of the end of the year,” said Dario L. Santana, Chief Executive Officer. “With improved financial strength and a focus on our core business, we are committed and well-positioned to execute our growth strategy without the need for additional capital.”


The Buzztime Distribution revenues decreased $0.6 million to $0.8 million in 2006 from $1.4 million in 2005 due to a reduction in royalties from our retail products year over year. The Buzztime Distribution net loss improved $0.2 million to a net loss of $1.2 million in 2006 from a net loss of $1.4 million in 2005. This improvement was due to a reduction in labor costs related to the completion of development projects which more than offset the loss in gross margin.

“During the quarter, we announced a technical paper co-authored with Cox Communications, which outlines our thinking surrounding the deployment of real-time, community-based interactive gaming for pay TV systems,” said Santana. “Cox’s selection of NTN Buzztime for this joint-effort reaffirms our leadership position in iTV gaming services targeting broadband video subscribers.”

Hospitality Division Financial Results (Discontinued Operations)

The results of the Hospitality Division are included in Discontinued Operations following the Company’s anticipated divestiture plan to sell these businesses.

Results for the Fourth Quarter Ended December 31, 2006

The Hospitality Division revenues for the fourth quarter of 2006 were $2.6 million, consistent with revenues for the fourth quarter of 2005. The Hospitality Division net loss for the fourth quarter of 2006 was $2.9 million compared to an $188,000 loss for the fourth quarter of 2005. The Hospitality Division consists of two segments, Wireless and Software Solutions.

The Wireless segment reported revenues of $1.4 million and net income of $69,000 for the fourth quarter of 2006, representing a slight decrease in revenue and net income compared to the prior year period. The Software Solutions segment had revenues of $1.2 million and a net loss of $3.0 million, representing a slight increase in revenue and a $2.6 million increase in the net loss compared to the fourth quarter of 2005. The increase in the net loss for Software Solutions is due to the recognition of non-cash charges totaling $2.7 million related to the impairment of goodwill and other intangibles.

“As a result of our intensified efforts to find buyers for these businesses including hiring an investment bank, we have made significant progress and expect to close on the sale of both NTN Wireless and Software Solutions during the first half of 2007,” said Mr. Santana. “Divesting these businesses will allow us to focus on our core business of entertaining players in our network of approximately 4,000 restaurants and sports bars worldwide.”

Results for the Year Ended December 31, 2006

Revenue for the Hospitality Division increased $0.9 million or 9% to $10.9 million in 2006 from $10.0 million in 2005. The Hospitality Division net loss for 2006 was $3.3 million compared to $0.6 million for 2005.

Revenue for the Wireless segment increased $0.4 million or 7% to $6.1 million in 2006 from $5.7 million in 2005 due to a large installation of our Wireless products in 2006. Gross margin as a percentage of revenue for Wireless decreased to 37% in 2006 from 42% in 2005 due to increases in the unit cost of two of our products and an increase in the sales generated by resellers, which carry lower gross margins. Adjusted EBITDA for the Wireless segment was $0.8 million in 2006 compared to $0.9 million in 2005. The Wireless net income was $0.7 million in 2006 compared to $0.8 million in 2005.

Revenue for Software Solutions increased $0.6 million or 13% to $4.9 million in 2006 from $4.3 million in 2005. The increase was primarily due to sales associated with software licenses, installations and development services and support and maintenance fees. Gross margin as a percentage of revenue for Software Solutions increased to 91% in 2006 from 86% in 2005 due to decreases in pass-through license sales and a reduction in hardware sales each of which carry a lower gross margin relative to other Software Solutions products. Adjusted EBITDA for Software Solutions was $(0.8) million in 2006 compared to $(0.7) million in 2005. The Software Solutions net loss was $3.9 million in 2006 compared to $1.4 million in 2005. The increase in the net loss for Software Solutions is due to the recognition of non-cash charges totaling $2.7 million related to the impairment of goodwill and other intangibles.

A detailed schedule reconciling net income and loss, the nearest GAAP measure, to Adjusted EBITDA is included in the following supplemental tables. Adjusted EBITDA is included herein because management believes that certain investors find it to be a useful tool for measuring the Company's operating performance. Adjusted EBITDA should be considered in addition to results prepared in accordance with GAAP but should not be considered a substitute for, or superior to, GAAP results. Non-GAAP financial information such as Adjusted EBITDA, by its nature, departs from traditional accounting conventions; accordingly, its use can make it difficult to compare NTN's results with results of other companies.


A Strategic Roadmap for Growth – An Update from the CEO

“During the last quarterly update, I outlined a strategic roadmap designed to drive top-line growth during 2007 and beyond; this strategy has as its foundation four key elements: grow player community, increase focus on national accounts, grow advertising revenue and improve product segmentation,” said Mr. Santana. “Since then, NTN Buzztime has reached a number of important milestones demonstrating that this management team is single-mindedly pursuing a growth strategy consistent with our stated roadmap. Key milestones achieved since our last update include:

 

   

Restructured organization to achieve greater clarity, accountability and focus across the entire organization

 

   

Launched new strategic marketing initiatives with Southard Communication to increase consumer awareness and expand our player network.

 

   

Hired an expert in consumer research which provides us with the skill set necessary for success in our advertising initiative.

 

   

Reduced non-core workforce in our Canadian operation with anticipated annual cost savings of $350,000.

 

   

Made progress towards completing the divestiture of our non-core businesses.

 

   

Increased our ability to directly manage over sales, marketing and customer retention activities in the UK through dissolution of an exclusive sales and marketing agreement with Q109.

 

 

 

Improved ‘close-rate’ through the launch of our product segmentation initiative on January 1st; early indications point to a 5% improvement though we expect additional improvement as tactics are refined.

 

   

Began conducting trivia and prediction game promotions targeting both avid and casual players in January of this year.

 

   

Engaged a hospitality industry expert to assist with the design of a national accounts growth strategy.

 

   

Launched Text2TV, a new service, which capitalizes on the network’s potential for social interaction, through any mobile phone platform.”

“This organization is well positioned for success. We have the right strategy, the initiatives that support our growth vision, and the talent for effective execution,” concluded Mr. Santana.

Expected results for 2007 and beyond

“During the last earnings update, I promised to provide guidance for 2007 when we reported full year 2006 results. In line with that commitment, I share the following forward-looking statements for this calendar year: revenue is expected to grow between 4% and 6% in 2007 and we expect that EBITDA will range between $2.5 million and $3.0 million,” said Santana. “With site count remaining unchanged during 2006, 2007 revenue growth will be driven entirely by the initiatives outlined in our strategic roadmap. We should begin to see an improvement to our top-line during the second quarter and we expect accelerating growth trends during the third and fourth quarters of 2007. During 2008, we anticipate double digit growth rates with a $2.0 million improvement to EBITDA compared to 2007.”

Conference Call

Management will review these results today at 4:30 p.m. EDT. The call is open to the public. Investors may access the teleconference call by dialing (800) 896-8445 approximately 15 minutes prior to the starting time and ask to be connected to the NTN Buzztime Earnings Conference Call. International callers please dial (785) 830-1916. This call is being simultaneously web cast and can be accessed at NTN’s web site at www.ntnbuzztime.com.

A replay of the conference call will be available beginning on March 14, following the conclusion of the call, through April 13, 2007 at 11:59 p.m. EDT. Please dial (800) 243-8160. International callers please dial (402) 220-9032.

An archive of the web cast will also be available on the Company's Web site at www.ntnbuzztime.com.

About NTN Buzztime, Inc.

Based in Carlsbad, CA, NTN Buzztime, Inc. has been a leader in interactive television entertainment for more than 20 years and distributes its Play Along TV games and technology through numerous platforms including its own Buzztime® iTV Network, which


is available on TVs in approximately 4,000 restaurants, sports bars and pubs throughout North America and the United Kingdom. Its innovative games are also distributed through cable TV, satellite TV, mobile phones, electronic games and books. For more information, please visit www.buzztime.com.

Forward-looking Statements;

This release contains forward-looking statements which reflect management's current views of future events and operations including but not limited to trends in subscriber preference and engagement and results of marketing strategies. These statements are based on current expectations and assumptions that are subject to risks and uncertainties that could cause actual results to differ materially. These risks and uncertainties include the risk of changing economic conditions, failure of product demand or market acceptance of both existing and new products and services and the impact of competitive products and pricing. Please see NTN Buzztime, Inc.’s recent filings with the Securities and Exchange Commission for information about these and other risks that may affect the Company. All forward-looking statements included in this release are based on information available to us on the date hereof. These statements speak only as of the date hereof, and NTN Buzztime, Inc. does not undertake to publicly update or revise any of its forward-looking statements, even if experience or future changes show that the indicated results or events will not be realized.

CONTACT:

Kendra Berger

Chief Financial Officer

NTN Buzztime, Inc.

(760) 438-7400

Kendra.berger@ntnbuzztime.com

Or

Peter Seltzberg

Hayden Communications

(646) 415-8972

peter@haydenir.com


Consolidated Results

For the Year Ended December 31,

 

 

Revenues by Segment:

   2006     2005  

Continuing Operations:

    

Buzztime iTV Network

   $ 32,180,000     $ 29,374,000  

Buzztime Distribution

     805,000       1,375,000  
                

Total Entertainment Division

     32,985,000       30,749,000  

Discontinued Operations:

    

Wireless

     6,060,000       5,689,000  

Software Solutions

     4,876,000       4,321,000  
                

Total Hospitality Division

     10,936,000       10,010,000  

Consolidated Revenues

   $ 43,921,000     $ 40,759,000  
                

 

Consolidated Results

For the Year Ended December 31,

 

 

Income (Loss) by Segment:

   2006     2005  

Continuing Operations:

    

Buzztime iTV Network

   $ (328,000 )   $ (100,000 )

Buzztime Distribution

     (1,183,000 )     (1,351,000 )
                

Total Entertainment Division

     (1,511,000 )     (1,451,000 )

Discontinued Operations:

    

Wireless

     651,000       784,000  

Software Solutions

     (3,913,000 )     (1,352,000 )
                

Total Hospitality Division

     (3,262,000 )     (568,000 )

Consolidated Net Income (Loss)

   $ (4,773,000 )   $ (2,019,000 )
                

 

Consolidated Results

For the Three Months Ended December 31,

 

 

Revenues by Segment:

   2006     2005  

Continuing Operations:

    

Buzztime iTV Network

   $ 8,292,000     $ 8,275,000  

Buzztime Distribution

     163,000       334,000  
                

Total Entertainment Division

     8,455,000       8,609,000  

Discontinued Operations:

    

Wireless

     1,404,000       1,450,000  

Software Solutions

     1,205,000       1,138,000  
                

Total Hospitality Division

     2,609,000       2,588,000  

Consolidated Revenues

   $ 11,064,000     $  11,197,000  
                

 

Consolidated Results

For the Three Months Ended December 31,

 

 

Income (Loss) by Segment:

   2006     2005  

Continuing Operations:

    

Buzztime iTV Network

   $ 316,000     $ 506,000  

Buzztime Distribution

     (368,000 )     (144,000 )
                

Total Entertainment Division

   $ (52,000 )   $ 362,000  

Discontinued Operations:

    

Wireless

     69,000       176,000  

Software Solutions

     (2,956,000 )     (364,000 )
                

Total Hospitality Division

     (2,887,000 )     (188,000 )

Consolidated Net Income (Loss)

   $ (2,939,000 )   $ 174,000  
                


NTN BUZZTIME, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

December 31, 2006 and 2005

(In thousands, except share data)

 

     2006     2005  

ASSETS

    

Current Assets:

    

Cash and cash equivalents

   $ 8,774     $ 5,982  

Restricted cash

     58       69  

Accounts receivable, net

     1,874       2,153  

Investments available-for-sale

     337       258  

Deposits on broadcast equipment

     381       799  

Deferred costs

     1,067       1,115  

Prepaid expenses and other current assets

     908       929  

Assets held for sale

     2,659       5,765  
                

Total current assets

     16,058       17,070  

Broadcast equipment and fixed assets, net

     5,919       7,810  

Software development costs, net

     806       706  

Deferred costs

     963       1,256  

Goodwill

     974       974  

Intangible assets, net

     1,561       2,027  

Other assets

     244       175  
                

Total assets

   $ 26,525     $ 30,018  
                

LIABILITIES AND SHAREHOLDERS' EQUITY

    

Current Liabilities:

    

Accounts payable

   $ 1,139     $ 593  

Accrued expenses

     1,282       1,437  

Sales tax payable

     763       700  

Accrued salaries

     475       490  

Accrued vacation

     401       438  

Income taxes payable

     53       140  

Obligations under capital leases – current portion

     349       436  

Revolving line of credit

     —         700  

Deferred revenue

     1,486       1,420  

Deferred revenue-Buzztime

     340       632  

Liabilities of discontinued operations

     1,441       1,453  
                

Total current liabilities

     7,729       8,439  

Obligations under capital leases, excluding current portion

     20       366  

Deferred revenue, excluding current portion

     246       321  
                

Total liabilities

   $ 7,995     $ 9,126  
                

Shareholders' equity:

    

Series A 10% cumulative convertible preferred stock

     1       1  

Common stock

     272       268  

Additional paid-in capital

     111,617       109,860  

Accumulated deficit

     (93,561 )     (88,788 )

Accumulated other comprehensive income (loss)

     201       (449 )
                

Total shareholders' equity

     18,530       20,892  
                

Total liabilities and shareholders' equity

   $ 26,525     $ 30,018  
                


NTN BUZZTIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

For the years ended December 31, 2006, 2005 and 2004

(In thousands, except share data)

 

     2006     2005     2004  

Revenues

   $ 32,985     $ 30,749     $ 26,284  

Operating expenses:

      

Direct operating costs of services (includes depreciation)

     10,029       9,858       8,576  

Selling, general and administrative

     20,843       19,871       19,076  

Litigation, legal and professional fees

     1,950       1,362       1,196  

Depreciation and amortization (excluding depreciation included in direct costs)

     675       692       713  

Research and development

     207       248       316  
                        

Total operating expenses

     33,704       32,031       29,877  
                        

Operating loss

     (719 )     (1,282 )     (3,593 )

Other income (expense):

      

Interest income

     125       95       98  

Interest expense

     (113 )     (185 )     (152 )

Realized loss on investment available-for-sale

     (652 )     —         —    

Gain from litigation settlement

     —         —         225  
                        

Total other income (expense)

     (640 )     (90 )     171  
                        

Loss from continuing operations before income taxes

     (1,359 )     (1,372 )     (3,422 )

Provision for income taxes

     (152 )     (79 )     (93 )
                        

Net loss from continuing operations

     (1,511 )     (1,451 )     (3,515 )

Net loss from discontinued operations, net of tax

     (3,262 )     (568 )     (1,464 )
                        

Net loss

   $ (4,773 )   $ (2,019 )   $ (4,979 )
                        

Net loss per common share – basic and diluted:

      

Net loss from continuing operations

     (0.03 )     (0.03 )     (0.06 )

Net loss from discontinued operations

     (0.06 )     (0.01 )     (0.03 )
                        

Net loss

   $ (0.09 )   $ (0.04 )   $ (0.09 )
                        

Weighted average shares outstanding — basic and diluted

     54,267       53,501       52,599  
                        


NTN BUZZTIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the years ended December 31, 2006, 2005 and 2004

(In thousands)

 

     2006     2005     2004  

Cash flows provided by operating activities:

      

Net loss

   $ (4,773 )   $ (2,019 )   $ (4,979 )

Adjustments to reconcile net loss to net cash provided by operating activities:

      

Net loss from discontinued operations, net of tax

     3,262       568       1,464  

Depreciation and amortization

     4,325       3,724       3,441  

Provision for doubtful accounts

     550       707       345  

Provision for warranty reserve

     —         —         17  

Loss from disposition of equipment and capitalized software

     394       230       164  

Write-off of excess field equipment

     176       —         —    

Stock-based compensation changes

     1,227       290       293  

Realized loss on investment available for sale

     652       —         —    

Changes in assets and liabilities:

      

Restricted cash

     10       —         (66 )

Accounts receivable

     (266 )     (841 )     (662 )

Prepaid expenses and other assets

     13       55       (338 )

Accounts payable and accrued expenses

     405       319       (139 )

Provision for income taxes

     (94 )     54       13  

Deferred costs

     264       (492 )     (883 )

Deferred revenue

     (301 )     637       223  

Deferred tax asset

     (9 )     (39 )     —    
                        

Net cash provided by operating activities

     5,835       3,193       (1,107 )
                        

Cash flows used in investing activities:

      

Capital expenditures

     (1,109 )     (1,560 )     (2,061 )

Software development expenditures

     (401 )     (360 )     (416 )

Deposits on broadcast equipment

     (689 )     (2,256 )     (1,208 )

Net change in loans to discontinued operations

     (163 )     255       (1,791 )

Other

     —         —         (32 )
                        

Net cash used in investing activities

     (2,362 )     (4,221 )     (5,508 )
                        

Cash flows (used in) provided by financing activities:

      

Principal payments on capital leases

     (433 )     (370 )     (181 )

Borrowings from revolving line of credit

     —         700       —    

Principal payments on note payable and revolving line of credit

     (700 )     (620 )     (2,548 )

Proceeds from issuance of common stock, net of issuance costs

     —         —         13,001  

Proceeds from exercise of warrants and options

     534       566       497  
                        

Net cash (used in) provided by financing activities

     (599 )     276       10,769  
                        

Net increase (decrease) in cash and cash equivalents

     2,874       (752 )     4,154  
                        

Effect of exchange rate on cash

     (82 )     24       53  
                        

Cash and cash equivalents at beginning of year

     5,982       6,710       2,503  
                        

Cash and cash equivalents at end of year

   $ 8,774     $ 5,982     $ 6,710  
                        


NTN BUZZTIME, INC. AND SUBSIDIARIES

Adjusted EBITDA

The following tables reconcile our net loss per GAAP to Adjusted EBITDA:

For the year ended December 31, 2006

 

($000)       

Adjusted EBITDA

Calculation:

   Buzztime
iTV
Network
    Buzztime
Distribution
    Software
Solutions
   

NTN

Wireless

   Total  

Net income (loss) per GAAP

   $ (328 )   $ (1,183 )   $ (3,913 )   $ 651    $ (4,773 )

Interest expense, net

     (15 )     3       —         —        (12 )

Depreciation and amortization

     3,766       559       330       67      4,722  

Non-cash stock based compensation

     998       93       116       20      1,227  

Non-cash asset impairment charge

     652       —         2,712       —        3,364  

Income taxes

     152       —         —         19      171  
                                       

Adjusted EBITDA

   $ 5,225     $ (528 )   $ (755 )   $ 757    $ 4,700  
                                       

For the year ended December 31, 2005

 

($000)       

Adjusted EBITDA

Calculation:

   Buzztime
iTV
Network
    Buzztime
Distribution
    Software
Solutions
   

NTN

Wireless

   Total  

Net income (loss) per GAAP

   $ (100 )   $ (1,351 )   $ (1,352 )   $ 784    $ (2,019 )

Interest expense (net)

     84       6       —         —        90  

Depreciation and amortization

     3,149       575       343       68      4,135  

Non-cash stock based compensation

     290       —         —         —        290  

Non-cash charge related to software product sale

     —         —         276       —        276  

Income taxes

     79       —         7       —        86  
                                       

Adjusted EBITDA

   $ 3,502     $ (770 )   $ (726 )   $ 852    $ 2,858  
                                       
-----END PRIVACY-ENHANCED MESSAGE-----