Towerstream Reports Third Quarter 2012 Results
MIDDLETOWN, R.I., November 8, 2012 –Towerstream Corporation (NASDAQ: TWER) (the “Company”), a leading 4G and Small Cell Rooftop Tower (“rooftop tower locations”) company, announced results for the third quarter ended September 30, 2012.
Third Quarter Operating Highlights
| · | Adjusted EBITDA profitability, excluding non-recurring expenses and net costs associated with the rooftop tower locations, was $1.5 million for the third quarter 2012 compared to $1.3 million for the second quarter 2012 and $1.1 million for the third quarter 2011. |
| · | Customer churn for the third quarter 2012 was 1.54% compared to 1.65% for the second quarter 2012 and 1.27% for the third quarter 2011. Customer churn remained within the Company’s target range of 1.4% to 1.7% for the twelfth consecutive quarter. |
| · | Average revenue per user (“ARPU”) of all customers increased to $714 compared to $708 for the second quarter 2012 and $709 for the third quarter 2011. |
| · | Customer upgrades for the third quarter were at record levels for the second consecutive quarter. |
Management Comments
“We made tremendous progress on our small cell network in the third quarter and now have more than 10,000 Wi-Fi and small cell antenna locations available for lease,” stated Jeffrey Thompson, President and Chief Executive Officer. “Earlier this week, AT&T announced its plans to deploy 40,000+ small cell antennas and we believe we are well positioned to be part of their solution.”
“We are pleased to report record adjusted EBITDA profitability for our fixed wireless business and our goal is to reach cash flow profitability for that business in the first half of 2013,” noted Joseph Hernon, Chief Financial Officer. “The launch of small cell in early 2013 presents a new backhaul revenue opportunity for our fixed wireless business”.
Selected Financial Data and Key Operating Metrics
(All dollars are in thousands except ARPU)
| | | (Unaudited) | |
| | | Three months ended | |
| | | 9/30/2012 | | | 6/30/2012 | | | 9/30/2011 | |
| Selected Financial Data | | | | | | | | | | | | |
| Revenues | | $ | 8,127 | | | $ | 8,103 | | | $ | 6,776 | |
| Gross margin | | | 45 | % | | | 54 | % | | | 67 | % |
| Adjusted gross margin excluding rooftop tower locations expenses | | | 71 | % | | | 70 | % | | | 73 | % |
| Depreciation and amortization | | | 3,399 | | | | 3,348 | | | | 2,299 | |
| Core operating expenses (1)(2) | | | 5,669 | | | | 5,750 | | | | 4,875 | |
| Operating loss (1) | | | (5,380 | ) | | | (4,714 | ) | | | (2,629 | ) |
| Gain (loss) on business acquisition | | | - | | | | (40 | ) | | | - | |
| Net loss (1) | | | (5,408 | ) | | | (4,759 | ) | | | (2,620 | ) |
| Adjusted EBITDA (2) | | | (1,424 | ) | | | (884 | ) | | | 96 | |
| Non-recurring expenses | | | 55 | | | | 41 | | | | 112 | |
| Rooftop tower locations expenses, net | | | 2,820 | | | | 2,180 | | | | 880 | |
| Adjusted EBITDA excluding non-recurring and rooftop tower locations expenses, net (2) | | | 1,451 | | | | 1,337 | | | | 1,088 | |
| Capital expenditures | | | | | | | | | | | | |
| Wireless broadband | | $ | 1,935 | | | $ | 3,779 | | | $ | 2,627 | |
| Rooftop tower locations | | | 4,299 | | | | 4,046 | | | | 1,663 | |
| | | | | | | | | | | | | |
| Key Operating Metrics | | | | | | | | | | | | |
| Churn rate (2) | | | 1.54 | % | | | 1.65 | % | | | 1.27 | % |
| ARPU (2) | | $ | 714 | | | $ | 708 | | | $ | 709 | |
| ARPU of new customers (2) | | | 560 | | | | 477 | | | | 625 | |
(1) Includes stock-based compensation of $438, $392 and $415, respectively.
(2) See Non-GAAP Measures below for a definition and reconciliation of Adjusted EBITDA, and definitions of Core Operating Expenses, Churn, ARPU and ARPU of new customers.
Operating Outlook and Guidance
| · | Revenues for the fourth quarter 2012 are expected to range between $8.1 million to $8.2 million. |
| · | Adjusted EBITDA profitability is expected to range between $1.4 million to $1.6 million. |
Non-GAAP Measures
The terms “Adjusted EBITDA,” “Churn,” “Churn rate,” “ARPU,” and “Market Cash Flow” are measurements used by Towerstream to monitor business performance and are not recognized measures under generally accepted accounting principles (“GAAP”). Accordingly, investors are cautioned in using or relying upon these measures as alternatives to recognized GAAP measures. Our methods of calculating these measures may differ from other issuers and, accordingly, may not be comparable to similar measures presented by other issuers.
We focus on Adjusted EBITDA as a principal indicator of the operating performance of our business. EBITDA represents net income (loss) before interest, income taxes, depreciation and amortization. We define Adjusted EBITDA as net income (loss) before interest, income taxes, depreciation and amortization expenses, excluding, when applicable, stock-based compensation, other non-operating income or expenses as well as gain or loss on (i) disposal of property and equipment, (ii) nonmonetary transactions, and (iii) business acquisitions. Adjusted Market EBITDA also excludes corporate overhead expenses and other centralized costs. We believe that Adjusted Market EBITDA trends are insightful indicators of our markets’ relative performance, and whether our markets are able to produce sufficient market cash flow to fund working capital and capital expenditure needs.
The term “Core Operating Expenses” includes customer support services, sales and marketing, and general and administrative expenses, and excludes cost of revenues, depreciation and amortization.
The terms “Churn” and “Churn rate” refer to the percent of revenue lost on a monthly basis from customers disconnecting from our network or reducing the amount of their bandwidth. The term “ARPU” refers to the monthly average revenue per user, or customer, being generated from those customers under contract at the end of each indicated period. We calculate ARPU by dividing our monthly recurring revenue (“MRR”) at the end of a period by the number of customers generating that MRR. “ARPU of new customers” is calculated in the same manner but only includes new customers who entered into contracts during the indicated period. Market Cash Flow represents the amount of cash generated in a market after deducting a market’s direct operating expenses from that market’s revenues. Market Cash Flow does not include (i) centralized costs which support all markets collectively or (ii) any network related capital expenditures incurred in a market.
The Non-GAAP measure, Adjusted EBITDA, excluding non-recurring expenses and rooftop tower locations expenses, net, has been reconciled to Net loss as follows:
(All dollars are in thousands)
| | | Three months ended | |
| | | 9/30/2012 | | | 6/30/2012 | | | 9/30/2011 | |
| Reconciliation of Non-GAAP to GAAP: | | | | | | | | | | | | |
| Adjusted EBITDA, excluding non-recurring expenses and rooftop tower locations expenses, net | | $ | 1,451 | | | $ | 1,337 | | | $ | 1,088 | |
| Depreciation and amortization | | | (3,399 | ) | | | (3,348 | ) | | | (2,299 | ) |
| Non-recurring expenses, primarily acquisition-related | | | (55 | ) | | | (41 | ) | | | (112 | ) |
| Rooftop tower locations expenses, net | | | (2,820 | ) | | | (2,180 | ) | | | (880 | ) |
| Stock-based compensation | | | (438 | ) | | | (392 | ) | | | (415 | ) |
| Loss on property and equipment | | | (48 | ) | | | (12 | ) | | | (1 | ) |
| Loss on nonmonetary transactions | | | (71 | ) | | | (78 | ) | | | (10 | ) |
| Interest expense | | | (37 | ) | | | (17 | ) | | | (9 | ) |
| Gain (loss) on business acquisition | | | - | | | | (40 | ) | | | - | |
| Other income (expense), net | | | (1 | ) | | | (2 | ) | | | (4 | ) |
| Interest income | | | 10 | | | | 14 | | | | 22 | |
| Net loss | | $ | (5,408 | ) | | $ | (4,759 | ) | | $ | (2,620 | ) |
Summary Condensed Consolidated Financial Statements
(All dollars are in thousands except per share amounts)
| Statement of Operations | | (Unaudited) | | | (Unaudited) | |
| | | Three months ended
September 30, | | | Nine months ended
September 30, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2011 | |
| | | | | | | | | | | | | |
| Revenues | | $ | 8,127 | | | $ | 6,776 | | | $ | 24,050 | | | $ | 19,310 | |
| | | | | | | | | | | | | | | | | |
| Operating Expenses | | | | | | | | | | | | | | | | |
| Cost of revenues (exclusive of depreciation) | | | 4,439 | | | | 2,231 | | | | 11,226 | | | | 5,583 | |
| Depreciation and amortization | | | 3,399 | | | | 2,299 | | | | 10,029 | | | | 6,487 | |
| Customer support services | | | 1,129 | | | | 870 | | | | 3,369 | | | | 2,374 | |
| Sales and marketing | | | 1,518 | | | | 1,348 | | | | 4,458 | | | | 4,069 | |
| General and administrative | | | 3,022 | | | | 2,657 | | | | 9,432 | | | | 6,797 | |
| Total Operating Expenses | | | 13,507 | | | | 9,405 | | | | 38,514 | | | | 25,310 | |
| Operating Loss | | | (5,380 | ) | | | (2,629 | ) | | | (14,464 | ) | | | (6,000 | ) |
| Other Income (Expense) | | | | | | | | | | | | | | | | |
| Gain (loss) on business acquisition | | | - | | | | - | | | | (40 | ) | | | 1,045 | |
| Interest income | | | 10 | | | | 22 | | | | 41 | | | | 32 | |
| Interest expense | | | (37 | ) | | | (9 | ) | | | (76 | ) | | | (13 | ) |
| Other income (expense), net | | | (1 | ) | | | (4 | ) | | | (8 | ) | | | (9 | ) |
| Total Other Income (Expense) | | | (28 | ) | | | 9 | | | | (83 | ) | | | 1,055 | |
| Net Loss | | $ | (5,408 | ) | | $ | (2,620 | ) | | $ | (14,547 | ) | | $ | (4,945 | ) |
| | | | | | | | | | | | | | | | | |
| Net loss per common share – basic and diluted | | $ | (0.10 | ) | | $ | (0.05 | ) | | $ | (0.27 | ) | | $ | (0.11 | ) |
| Weighted average common shares outstanding – basic and diluted | | | 54,403 | | | | 51,599 | | | | 54,361 | | | | 45,517 | |
Analysis of Third Quarter Results of Operations
Revenues for the third quarter 2012 increased by less than 1% from the second quarter 2012 and increased 20% compared to the third quarter 2011. The year-over-year increase was driven by a 14% growth in our customer base from approximately 3,200 customers at the end of the third quarter 2011 to approximately 3,600 at the end of the third quarter 2012.
ARPU of all customers in the third quarter 2012 increased 1% compared to both the second quarter 2012 and the third quarter 2011. ARPU of new customers increased 17% in the third quarter 2012 compared to the second quarter 2012 and decreased 10% compared to the third quarter 2011. ARPU of new customers can fluctuate on a quarter-to-quarter basis depending upon the relative percentage of customers purchasing lower bandwidth service, known as multipoint, and higher bandwidth service, known as point-to-point.
Customer churn during the third quarter 2012 was 1.54% compared to 1.65% during the second quarter 2012 and 1.27% during the third quarter 2011. Our churn rate was within our targeted range of 1.4% to 1.7% and remains low compared to industry averages.
Cost of revenue increased 19% in the third quarter 2012 compared to the second quarter 2012 and increased by 99% compared to the third quarter 2011. The Company spent $2.1 million in the third quarter 2012 related to the construction of its rooftop tower locations as compared to $1.3 million in the second quarter 2012 and $0.4 million in the third quarter 2011. The year-over-year increase also related to additional network expenses associated with the acquisition of Color Broadband in the fourth quarter 2011.
Depreciation expense increased 9% in the third quarter 2012 compared to the second quarter 2012 and increased 56% compared to the third quarter 2011. The base of depreciable assets was 9% higher at the end of the third quarter 2012 as compared to the second quarter 2012 and 57% higher compared to the third quarter of 2011. The increased depreciable base reflects continued growth in the core business as well as spending on the rooftop tower locations.
Amortization expense decreased 18% in the third quarter 2012 compared to the second quarter 2012 and increased 25% compared to the third quarter 2011. The sequential decrease relates to customer based intangible assets recorded in connection with the acquisition of Pipeline Wireless which were fully amortized in May 2012. The year-over-year increase relates to customer based intangible assets recorded in connection with the acquisition of Color Broadband in the fourth quarter 2011.
Customer support expenses decreased by 4% in the third quarter 2012 compared to the second quarter 2012 and increased 30% compared to the third quarter 2011. Costs associated with rooftop tower locations totaled approximately $244,000 in the third quarter 2012 compared to approximately $252,000 in the second quarter 2012 and approximately $150,000 in the third quarter 2011. In addition, there were staffing additions and other costs incurred to support our customer base which increased 23% over the one year period.
Sales and marketing expenses increased by less than 1% in the third quarter 2012 compared to the second quarter 2012 and increased 13% compared to the third quarter 2011. The year-over-year increase primarily related to higher commissions and bonuses.
General and administrative expenses decreased by 1% in the third quarter 2012 compared to the second quarter 2012 and increased 14% compared to the third quarter 2011. Costs associated with rooftop tower locations totaled approximately $0.6 million in both the third quarter 2012 and the second quarter 2012 compared to approximately $0.3 million in the third quarter 2011. The year-over-year increase also relates to higher information technology spending.
Capital expenditures totaled $6.2 million for the third quarter 2012 as compared to $7.8 million for the second quarter 2012 and $4.3 million for the third quarter 2011. The Company spent $4.3 million in the third quarter 2012 related to the construction of its rooftop tower locations as compared to $4.0 million in the second quarter 2012 and $1.7 million in the third quarter 2011.
Balance Sheet
(All dollars are in thousands)
| | | (Unaudited) | | | (Audited) | |
| | | September 30, 2012 | | | December 31, 2011 | |
| Assets | | | | | | | | |
| Current Assets | | | | | | | | |
| Cash and cash equivalents | | $ | 23,132 | | | $ | 44,672 | |
| Other | | | 1,399 | | | | 1,216 | |
| Total Current Assets | | | 24,531 | | | | 45,888 | |
| | | | | | | | | |
| Property and equipment, net | | | 39,990 | | | | 27,531 | |
| | | | | | | | | |
| Other assets | | | 8,712 | | | | 10,218 | |
| | | | | | | | | |
| Total Assets | | | 73,233 | | | | 83,637 | |
| | | | | | | | | |
| Liabilities and Stockholders’ Equity | | | | | | | | |
| Current Liabilities | | | | | | | | |
| Accounts payable and accrued expenses | | | 4,608 | | | | 3,564 | |
| Deferred revenues and other | | | 2,360 | | | | 2,277 | |
| Total Current Liabilities | | | 6,968 | | | | 5,841 | |
| | | | | | | | | |
| Long-Term Liabilities | | | 2,355 | | | | 651 | |
| Total Liabilities | | | 9,323 | | | | 6,492 | |
| | | | | | | | | |
| Stockholders’ Equity | | | | | | | | |
| Common stock | | | 54 | | | | 54 | |
| Additional paid-in-capital | | | 120,782 | | | | 119,470 | |
| Accumulated deficit | | | (56,926 | ) | | | (42,379 | ) |
| Total Stockholders’ Equity | | | 63,910 | | | | 77,145 | |
| Total Liabilities and Stockholders’ Equity | | $ | 73,233 | | | $ | 83,637 | |
| | | | | | | | | |
| Statement of Cash Flows (Unaudited) | | Nine months ended September 30, | |
| | | 2012 | | | 2011 | |
| Cash Flows From Operating Activities | | | | | | | | |
| Net loss | | $ | (14,547 | ) | | $ | (4,945 | ) |
| Non-cash adjustments: | | | | | | | | |
| Depreciation & amortization | | | 10,029 | | | | 6,487 | |
| Stock-based compensation | | | 1,353 | | | | 661 | |
| (Gain) loss on business acquisition | | | 40 | | | | (1,045 | ) |
| Other | | | 216 | | | | 202 | |
| Changes in operating assets and liabilities | | | (725 | ) | | | 102 | |
| Net Cash (Used in) Provided By Operating Activities | | | (3,634 | ) | | | 1,462 | |
| | | | | | | | | |
| Cash Flows From Investing Activities | | | | | | | | |
| Acquisitions of property and equipment | | | (17,382 | ) | | | (10,359 | ) |
| Acquisition of business | | | - | | | | (1,600 | ) |
| Other | | | (501 | ) | | | (136 | ) |
| Net Cash Used in Investing Activities | | | (17,883 | ) | | | (12,095 | ) |
| | | | | | | | | |
| Cash Flows From Financing Activities | | | | | | | | |
| Repayment of capital leases | | | (385 | ) | | | (97 | ) |
| Proceeds from stock issuances | | | 397 | | | | 309 | |
| Net proceeds from sale of common stock | | | - | | | | 38,835 | |
| Other | | | (35 | ) | | | - | |
| Net Cash (Used in) Provided By Financing Activities | | | (23 | ) | | | 39,047 | |
| | | | | | | | | |
| Net (Decrease) Increase In Cash and Cash Equivalents | | | (21,540 | ) | | | 28,414 | |
| Cash and Cash Equivalents – Beginning | | | 44,672 | | | | 23,173 | |
| Cash and Cash Equivalents – Ending | | $ | 23,132 | | | $ | 51,587 | |
Market data for the three months ended September 30, 2012
(All dollars are in thousands)
| Market | | Revenues | | | Cost of
Revenues(1) | | | Gross Margin (1) | | | Operating
Costs | | | Adjusted
Market
EBITDA | |
| Los Angeles | | $ | 1,995 | | | $ | 599 | | | $ | 1,396 | | | | 70 | % | | $ | 397 | | | $ | 999 | |
| New York | | | 1,858 | | | | 435 | | | | 1,423 | | | | 77 | % | | | 320 | | | | 1,103 | |
| Boston | | | 1,698 | | | | 388 | | | | 1,310 | | | | 77 | % | | | 220 | | | | 1,090 | |
| Chicago | | | 944 | | | | 304 | | | | 640 | | | | 68 | % | | | 170 | | | | 470 | |
| Miami | | | 413 | | | | 117 | | | | 296 | | | | 72 | % | | | 94 | | | | 202 | |
| San Francisco | | | 373 | | | | 87 | | | | 286 | | | | 77 | % | | | 80 | | | | 206 | |
| Las Vegas-Reno | | | 370 | | | | 158 | | | | 212 | | | | 57 | % | | | 29 | | | | 183 | |
| Dallas-Fort Worth | | | 158 | | | | 83 | | | | 75 | | | | 48 | % | | | 90 | | | | (15 | ) |
| Seattle | | | 144 | | | | 54 | | | | 90 | | | | 63 | % | | | 36 | | | | 54 | |
| Providence-Newport | | | 132 | | | | 65 | | | | 67 | | | | 51 | % | | | 30 | | | | 37 | |
| Philadelphia | | | 30 | | | | 22 | | | | 8 | | | | 26 | % | | | 32 | | | | (24 | ) |
| Nashville | | | 12 | | | | 14 | | | | (2 | ) | | | -% | | | | 8 | | | | (10 | ) |
| Total | | $ | 8,127 | | | $ | 2,326 | | | $ | 5,801 | | | | 71 | % | | $ | 1,506 | | | $ | 4,295 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Reconciliation of Non-GAAP Financial Measure to GAAP Financial Measure | |
| Adjusted market EBITDA | | | | | | | | | | | | | | | | | | | | | | $ | 4,295 | |
| Centralized costs(1) | | | | | | | | | | | | | | | | | | | | | | | (940 | ) |
| Corporate expenses | | | | | | | | | | | | | | | | | | | | | | | (2,012 | ) |
| Rooftop tower locations expenses | | | | | | | | | | | | | | | | | | | | (2,886 | ) |
| Depreciation and amortization | | | | | | | | | | | | | | | | | | | | (3,399 | ) |
| Stock-based compensation | | | | | | | | | | | | | | | | | | | | | | | (438 | ) |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | (28 | ) |
| Net loss | | | | | | | | | | | | | | | | | | | | | | $ | (5,408 | ) |
Market data for the three months ended September 30, 2011
(All dollars are in thousands)
| Market | | Revenues | | | Cost of
Revenues(1) | | | Gross Margin(1) | | | Operating
Costs | | | Adjusted
Market
EBITDA | |
| Boston | | $ | 1,695 | | | $ | 390 | | | $ | 1,305 | | | | 77 | % | | $ | 224 | | | $ | 1,081 | |
| New York | | | 1,533 | | | | 349 | | | | 1,184 | | | | 77 | % | | | 310 | | | | 874 | |
| Los Angeles | | | 1,087 | | | | 223 | | | | 864 | | | | 79 | % | | | 263 | | | | 601 | |
| Chicago | | | 870 | | | | 266 | | | | 604 | | | | 69 | % | | | 151 | | | | 453 | |
| Las Vegas-Reno | | | 409 | | | | 180 | | | | 229 | | | | 56 | % | | | 44 | | | | 185 | |
| San Francisco | | | 370 | | | | 67 | | | | 303 | | | | 82 | % | | | 92 | | | | 211 | |
| Miami | | | 365 | | | | 81 | | | | 284 | | | | 78 | % | | | 100 | | | | 184 | |
| Dallas-Fort Worth | | | 166 | | | | 85 | | | | 81 | | | | 49 | % | | | 80 | | | | 1 | |
| Seattle | | | 125 | | | | 55 | | | | 70 | | | | 56 | % | | | 27 | | | | 43 | |
| Providence-Newport | | | 120 | | | | 51 | | | | 69 | | | | 58 | % | | | 24 | | | | 45 | |
| Philadelphia | | | 23 | | | | 15 | | | | 8 | | | | 35 | % | | | 28 | | | | (20 | ) |
| Nashville | | | 13 | | | | 1 | | | | 12 | | | | 92 | % | | | 11 | | | | 1 | |
| Total | | $ | 6,776 | | | $ | 1,763 | | | $ | 5,013 | | | | 74 | % | | $ | 1,354 | | | $ | 3,659 | |
| Reconciliation of Non-GAAP Financial Measure to GAAP Financial Measure | |
| | | | | | | | | | | | | | | | | | | |
| Adjusted market EBITDA | | | | | | | | | | | | | | | | | | | | | | $ | 3,659 | |
| Centralized costs(1) | | | | | | | | | | | | | | | | | | | | | | | (761 | ) |
| Corporate expenses | | | | | | | | | | | | | | | | | | | | | | | (1,933 | ) |
| Rooftop tower locations expenses | | | | | | | | | | | | | | | | | | | | (880 | ) |
| Depreciation and amortization | | | | | | | | | | | | | | | | | | | | | | | (2,299 | ) |
| Stock-based compensation | | | | | | | | | | | | | | | | | | | | | | | (415 | ) |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | 9 | |
| Net loss | | | | | | | | | | | | | | | | | | | | | | $ | (2,620 | ) |
Market data for the nine months ended September 30, 2012
(All dollars are in thousands)
| Market | | Revenues | | | Cost of
Revenues(1) | | | Gross Margin(1) | | | Operating
Costs | | | Adjusted
Market
EBITDA | |
| Los Angeles | | $ | 5,888 | | | $ | 1,798 | | | $ | 4,090 | | | | 69 | % | | $ | 1,109 | | | $ | 2,981 | |
| New York | | | 5,349 | | | | 1,340 | | | | 4,009 | | | | 75 | % | | | 911 | | | | 3,098 | |
| Boston | | | 5,135 | | | | 1,147 | | | | 3,988 | | | | 78 | % | | | 710 | | | | 3,278 | |
| Chicago | | | 2,743 | | | | 836 | | | | 1,907 | | | | 70 | % | | | 507 | | | | 1,400 | |
| Miami | | | 1,238 | | | | 299 | | | | 939 | | | | 76 | % | | | 291 | | | | 648 | |
| Las Vegas-Reno | | | 1,199 | | | | 464 | | | | 735 | | | | 61 | % | | | 115 | | | | 620 | |
| San Francisco | | | 1,160 | | | | 277 | | | | 883 | | | | 76 | % | | | 244 | | | | 639 | |
| Dallas-Fort Worth | | | 488 | | | | 258 | | | | 230 | | | | 47 | % | | | 258 | | | | (28 | ) |
| Seattle | | | 375 | | | | 173 | | | | 202 | | | | 54 | % | | | 88 | | | | 114 | |
| Providence-Newport | | | 365 | | | | 150 | | | | 215 | | | | 59 | % | | | 93 | | | | 122 | |
| Philadelphia | | | 79 | | | | 55 | | | | 24 | | | | 30 | % | | | 77 | | | | (53 | ) |
| Nashville | | | 31 | | | | 42 | | | | (11 | ) | | | -% | | | | 26 | | | | (37 | ) |
| Total | | $ | 24,050 | | | $ | 6,839 | | | $ | 17,211 | | | | 72 | % | | $ | 4,429 | | | $ | 12,782 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Reconciliation of Non-GAAP Financial Measure to GAAP Financial Measure | |
| | | | | | | | | | | | | | | | | | | |
| Adjusted market EBITDA | | | | | | | | | | | | | | | | | | | | | | $ | 12,782 | |
| Centralized costs(1) | | | | | | | | | | | | | | | | | | | | | | | (2,829 | ) |
| Corporate expenses | | | | | | | | | | | | | | | | | | | | | | | (6,300 | ) |
| Rooftop tower locations expenses | | | | | | | | | | | | | | | | | | | | (6,735 | ) |
| Depreciation and amortization | | | | | | | | | | | | | | | | | | | | (10,029 | ) |
| Stock-based compensation | | | | | | | | | | | | | | | | | | | | | | | (1,353 | ) |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | (83 | ) |
| Net loss | | | | | | | | | | | | | | | | | | | | | | $ | (14,547 | ) |
Market data for the nine months ended September 30, 2011
(All dollars are in thousands)
| Market | | Revenues | | | Cost of
Revenues(1) | | | Gross Margin(1) | | | Operating
Costs | | | Adjusted
Market
EBITDA | |
| Boston | | $ | 5,054 | | | $ | 1,183 | | | $ | 3,871 | | | | 77 | % | | $ | 722 | | | $ | 3,149 | |
| New York | | | 4,484 | | | | 1,025 | | | | 3,459 | | | | 77 | % | | | 946 | | | | 2,513 | |
| Los Angeles | | | 3,085 | | | | 589 | | | | 2,496 | | | | 81 | % | | | 799 | | | | 1,697 | |
| Chicago | | | 2,604 | | | | 788 | | | | 1,816 | | | | 70 | % | | | 499 | | | | 1,317 | |
| San Francisco | | | 1,105 | | | | 199 | | | | 906 | | | | 82 | % | | | 283 | | | | 623 | |
| Miami | | | 1,008 | | | | 229 | | | | 779 | | | | 77 | % | | | 295 | | | | 484 | |
| Las Vegas-Reno | | | 598 | | | | 256 | | | | 342 | | | | 57 | % | | | 53 | | | | 289 | |
| Dallas-Fort Worth | | | 490 | | | | 245 | | | | 245 | | | | 50 | % | | | 215 | | | | 30 | |
| Seattle | | | 400 | | | | 163 | | | | 237 | | | | 59 | % | | | 90 | | | | 147 | |
| Providence-Newport | | | 351 | | | | 134 | | | | 217 | | | | 62 | % | | | 75 | | | | 142 | |
| Philadelphia | | | 87 | | | | 46 | | | | 41 | | | | 47 | % | | | 84 | | | | (43 | ) |
| Nashville | | | 44 | | | | 21 | | | | 23 | | | | 52 | % | | | 34 | | | | (11 | ) |
| Total | | $ | 19,310 | | | $ | 4,878 | | | $ | 14,432 | | | | 75 | % | | $ | 4,095 | | | $ | 10,337 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Reconciliation of Non-GAAP Financial Measure to GAAP Financial Measure | |
| | | | | | | | | | | | | | | | | | | |
| Adjusted market EBITDA | | | | | | | | | | | | | | | | | | | | | | $ | 10,337 | |
| Centralized costs(1) | | | | | | | | | | | | | | | | | | | | | | | (2,243 | ) |
| Corporate expenses | | | | | | | | | | | | | | | | | | | | | | | (5,540 | ) |
| Rooftop tower locations expenses | | | | | | | | | | | | | | | | | | | | (1,406 | ) |
| Depreciation and amortization | | | | | | | | | | | | | | | | | | | | (6,487 | ) |
| Stock-based compensation | | | | | | | | | | | | | | | | | | | | | | | (661 | ) |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | 1,055 | |
| Net loss | | | | | | | | | | | | | | | | | | | | | | $ | (4,945 | ) |
| (1) | Certain expenses are reported as Cost of Revenues for financial statement purposes but are included in other line items in the Market Data table, either because they are not specific to any market or they relate to rooftop tower locations. |
Conference Call and Webcast
A conference call led by President and Chief Executive Officer, Jeff Thompson, and Chief Financial Officer, Joseph Hernon, will be held on November 8, 2012 at 5:00 p.m. ETto review our financial results and provide an update on current business developments.
Interested parties may participate in the conference by dialing877-755-7423or 678-894-3069 (for international callers). A telephonic replay of the conference may be accessed approximately two hours after the call through November 14, 2012 at 11:59 p.m. ET by dialing800-585-8367or404-537-3406(for international callers) using pass code56988940.
The call will also be webcast and can be accessed in a listen-only mode on the Company’s website athttp://ir.towerstream.com/events.cfm.
About Towerstream Corporation
Towerstream (NASDAQ: TWER) is a leading 4G and Small Cell Rooftop Tower company. The company owns, operates, and leases Wi-Fi and Small Cell rooftop tower locations to cellular phone operators, tower, Internet and cable companies and hosts a variety of customers on its network. Towerstream was originally founded in 2000 to deliver fixed-wireless high-speed Internet access to businesses and to date offers broadband services in over 12 urban markets including New York City, Boston, Los Angeles, Chicago, Philadelphia, the San Francisco Bay area, Miami, Seattle, Dallas-Fort Worth, Nashville, Las Vegas-Reno and the greater Providence area. For more information on Towerstream services, please visitwww.towerstream.comand/or follow us @Towerstream.
The Towerstream Corporation logo is available at:http://www.globenewswire.com/newsroom/prs/?pkgid=6570
Safe Harbor
Certain statements contained in this press release are “forward-looking statements” within the meaning of applicable federal securities laws, including, without limitation, anything relating or referring to future financial results and plans for future business development activities, and are thus prospective. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified based on current expectations. Such risks and uncertainties include, without limitation, the risks and uncertainties set forth from time to time in reports filed by the Company with the Securities and Exchange Commission, including, without limitation, risk related to our ability to deploy and expand rooftop tower locations in the New York City and other key markets. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. Consequently, future events and actual results could differ materially from those set forth in, contemplated by, or underlying the forward-looking statements contained herein. The Company undertakes no obligation to correct or update any forward-looking statements, whether as a result of new information, future events or otherwise.
INVESTOR CONTACT:
Terry McGovern
Vision Advisors
415-902-3001
mcgovern@visionadvisors.net
MEDIA CONTACT:
Todd Barrish
Indicate Media
646-396-6090
todd@indicatemedia.com
