NTN Communications Announces Results for First Quarter 2005

NTN Communications Announces Results for First Quarter 2005

- iTV Network Registers Highest Q1 Domestic Site Growth in 8 Years

- Fourth Consecutive Quarter of Strong iTV Network Site Growth

- Buzztime Expands Agreement with Comcast and Records Development and License Revenues

CARLSBAD, Calif., May 10 /PRNewswire-FirstCall/ -- NTN Communications, Inc. (AMEX:NTN), a leader in interactive communications and entertainment products for the home and for the hospitality industry, today announced results for the first quarter ended March 31, 2005. NTN will host a live webcast and conference call today at 1:00 pm EDT to discuss the results (see conference call details below).

First Quarter 2005 Results

Consolidated Results

Consolidated revenues increased by 7.5% to $9.51 million in the first quarter of 2005, compared to revenues of $8.84 million in the first quarter of 2004. The company reported a consolidated net loss of $1,347,000, or $(0.03) per common share for the 2005 period, which was a $53,000 increase over the net loss of $1,294,000, or $(0.02) per common share in the 2004 period. The $1.35 million net loss represented the combination of a net loss of $684,000 from the NTN Hospitality Technologies division and a net loss of $663,000 from NTN's Buzztime subsidiary.

Hospitality Technologies Division Results

Revenues for the Hospitality Technologies division increased by $412,000, or 4.7%, to $9,213,000 in the first quarter of 2005, compared to revenues of $8,801,000 in the first quarter of 2004. The revenue growth arose primarily from the NTN iTV Network both domestically and in Canada.

NTN iTV Network's net site growth of 45 sites in the United States in the first quarter of 2005 was the strongest first quarter net site growth in eight years. NTN historically has posted losses in its domestic net site count in the first quarter due in part to the end of the football season occurring in that period. The net site growth of 45 gave the company a 119-site quarterly improvement over a 2004 first quarter loss of 74 sites, and was well above an average first quarter loss of 57 sites over the previous seven years. The quarter ended with a record U.S. site count of 3,354, which was 307 sites higher than at March 31, 2004. Management attributes this success to the marketing launch of its new NTN Blast content, including the Texas Hold 'em poker game, and a restructured sales force.

The NTN Hospitality Technologies division's net loss of $684,000 in the first quarter of 2005 represented an increased loss of $372,000 from a net loss of $312,000 in the first quarter of 2004. Within the Hospitality Technologies division, the three segments posted the following revenue and income contributions:

Three Months Ended March 31, 2005 2004

Revenues by Segment: NTN iTV Network $6,793,000 $6,316,000 NTN Wireless 1,466,000 1,539,000 Software Solutions 954,000 946,000 Hospitality Technologies Division Revenues $9,213,000 $8,801,000

Income (Loss) by Segment: NTN iTV Network $ (63,000) $197,000 NTN Wireless 49,000 55,000 Software Solutions (670,000) (564,000) Hospitality Technologies Division Income (Loss) $(684,000) $(312,000)

Net Income in the three segments is addressed as follows:

a) The earnings of the NTN iTV Network segment declined as a result of several cost items summing to $537,000 as follows:

1. Sarbanes-Oxley-related costs of $141,000, including related internal audit expenses, with no comparable expense in the Q1 2004,

2. $184,000 of expenses relating to the UK trial with no comparable expense in the Q1 2004,

3. An increase in technical site visits and freight and shipping of $159,000 as the company moved to aggressively install new sites and upgrade software in existing sites.

4. Increased non-cash stock based compensation expense of $53,000,

Without these charges, the NTN iTV Network segment net income would have been $277,000 higher in the first quarter of 2005 than in 2004. Management believes that going forward in 2005, Sarbanes-Oxley-related costs will decline as we move into year two of that government mandate.

b) Earnings in the Wireless Segment were negatively impacted in periods by approximately $40,000 in legal fees incurred while successfully defending a lawsuit from a competitor. On March 2nd 2005, the court dismissed the competitor's litigation under a settlement agreement without liability or any payment by NTN to the other party.

c) The increased loss in the Software Solutions segment was due to a $276,000 one-time, non-cash charge related to the spin off of some of the segment's software products to Intura Solutions LP that reflected the transfer of certain of our intangible assets to Intura. Without that non-cash charge, the segment would have posted a reduced loss of $170,000. That economic improvement was due to personnel reductions at that segment. Following the Intura transaction, we are now focusing on our reservation and table management products, which we believe show strong potential.

Buzztime Subsidiary Results

Buzztime revenues increased by $251,000 to $294,000 in the first quarter of 2005 from $43,000 in the first quarter of 2004. The primary components in the $251,000 revenue increase were an incremental $188,000 revenue under the Trial Agreement with Comcast Cable that related to a combination of technology development work, equipment installations and license fees and an incremental

$40,000 in consumer subscription fees via our distribution through wireless/mobile phones and satellite television companies.

The net loss for Buzztime was $663,000 in the first quarter of 2005, a reduction of $319,000, or 32.5%, from the net loss of $982,000 in the first quarter of 2004.

NTN posted consolidated EBITDA of $(333,000) in the first quarter of 2005 compared to EBITDA of $(314,000), a decrease of $19,000. The NTN Hospitality Technology division posted EBITDA of $173,000 in the first quarter of 2005 versus $547,000 in the 2004 period.

"We are very pleased with the positive long-term trends of the operations," stated chairman and CEO Stanley B. Kinsey. "In Buzztime, our revenues and relationships with the cable operators strengthened while we increased licensing revenues from satellite and mobile markets. We also expect to recognize retail license revenues in Q2 from our new Buzztime plug- and-play retail electronic home game.

"Our Hospitality Technologies business is getting stronger as can be seen by the normalized numbers. The fantastic increase in iTV Network site count will drive substantial recurring iTV revenues. Meanwhile, we have made improvements to our Software Solutions business and have begun in Q2 to book the first solid revenues from that segment's customer management products. Finally, we maintain a positive outlook for the UK market as our trial demonstration period is showing several reasons for long-term optimism."

Conference Call

A conference call to review the first quarter earnings is scheduled for today at 1:00 pm. EDT. Investors may access the teleconference call by dialing (800) 795-1259 approximately 15 minutes prior to the starting time and ask to be connected to the NTN Communications First Quarter Earnings Conference Call. International callers please dial (785) 832-0326. This call is also being simultaneously webcast and can be accessed at NTN Communications' web site at www.ntn.com.

A replay will be available beginning on immediately following the conclusion of the conference call through May 24, 2005 at 11:59 p.m. EST. Please dial (800) 839-4198 to access the replay. International callers please dial (402) 220-2988.

An archive of the webcast will also be available on the Company's Web site at www.ntn.com.

About NTN Communications, Inc.

Based in Carlsbad, CA, NTN Communications, Inc. is the parent corporation of the NTN Hospitality Technologies division and Buzztime Entertainment, Inc., a subsidiary. The NTN Hospitality Technologies division, which focuses on the out-of-home hospitality industries, is comprised of the NTN interactive Television (iTV) Network, NTN Wireless Communications, Inc. and NTN Software Solutions, Inc. The iTV Network is the largest out of home interactive entertainment network in the world and provides a promotional service to our hospitality customers. The NTN iTV Network delivers entertainment and sports game content engaging more than 1.7 million players and reaching more than 6 million unique customers each month in over 3,600 North American hospitality locations. NTN Wireless(TM) manufactures, sells, and repairs paging equipment to over 2,700 restaurants, as well as providing on site messaging solutions for hospitals, church and synagogue nurseries, salons, business offices and retail establishments. NTN Software Solutions develops and markets restaurant management software products to over 3,400 restaurants. NTN Hospitality Technologies provides services to leading restaurants such as Applebee's, Buffalo Wild Wings, The Cheesecake Factory, Darden Restaurants, Domino's Pizza, Gaylord Entertainment, MGM MIRAGE, TGIFriday's and more. Buzztime Entertainment, Inc. produces Buzztime(R), the interactive trivia channel, and live sports prediction games such as QB1(R) from its live interactive broadcast studio. Buzztime's multiplayer games are available on the NTN iTV Network, cable television, satellite television, mobile phones and airplanes. Buzztime's partners include: Media General, Inc., Echostar, Airborne Entertainment, Cadaco, DTI Software, America West Airlines, Liberate Technologies, Digeo Inc., ICTV and the National Football League.

This release contains forward-looking statements which reflect management's current views of future events and operations, including, but not limited to, statements pertaining to the expected reduction in the cost of Sarbanes-Oxley compliance efforts, future expansion in the hospitality and cable industry as well as in the satellite, mobile and in-home retail markets, introduction of new products such as NTN Blast, including Texas Hold 'Em poker, changes in business lines such as the reduction in losses of Software Solutions, ongoing sales growth in the iTV Network, expected reductions in the cost of a site installation in the iTV Network, expected improvement in iTV Network advertising sales and consummation of contracts such as the national agreement with a cable operator, are all 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, delays in closing of sales or agreements, unforeseen and uncontrollable increases in expenses or costs and the impact of competitive products and pricing. Other important factors that may cause actual results to differ materially from the forward-looking statements are discussed in the "Risk Factors" section and other sections of NTN's Form 10-K/A for the year ended December 31, 2004, which is on file with the Securities and Exchange Commission. 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 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.

For additional free information on NTN Communications at no charge, please call 1-800-PRO-INFO and enter ticker symbol NTN

CONTACT: James Frakes Chief Financial Officer NTN Communications, Inc. (888) 752-9686 x 1263 James.Frakes@ntn.com

NTN COMMUNICATIONS, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

Three Months Ended March 31, 2005 2004 Revenues: NTN Hospitality Technologies revenues $9,213,000 $8,799,000 BUZZTIME service revenues 294,000 43,000 Other revenues -- 2,000 Total revenues 9,507,000 8,844,000

Operating expenses: Direct operating costs 3,420,000 3,102,000 Selling, general and administrative 6,326,000 6,144,000 Litigation, legal and professional fees 380,000 378,000 Non-cash charge related oo software product sale 276,000 -- Stock based compensation 107,000 54,000 Depreciation and amortization 255,000 336,000 Research and development 59,000 84,000 Total operating expenses 10,823,000 10,098,000

Operating loss (1,316,000) (1,254,000)

Other income (expense): Interest income 26,000 19,000 Interest expense (24,000) (38,000) Total other income (expense) 2,000 (19,000)

Net loss before income taxes (1,314,000) (1,273,000)

Provision for income taxes (33,000) (21,000)

Net loss $(1,347,000) $(1,294,000)

Net loss per common share - basic and diluted Net loss per share $(0.03) $(0.02)

Weighted average shares outstanding - basic and diluted 53,222,000 51,871,000

EBITDA Reconciliation: Net loss $(1,347,000) $(1,294,000) add back: Interest expense, net (2,000) 19,000 Provision for income taxes 33,000 21,000 Depreciation and amortization 983,000 940,000 EBITDA $(333,000) $(314,000)

EBITDA (earnings before interest, taxes, depreciation and amortization) is not intended to represent a measure of performance in accordance with generally accepted accounting principles ("GAAP"). EBITDA is included herein because management believes that certain investors find it to be a useful tool for measuring the Company's operating performance.

NTN COMMUNICATIONS, INC. AND SUBSIDIARIES

Statements of Operations by Business

For the purposes of this presentation, Hospiality Technologies division information includes certain "Other Revenues," which are not material.

For the Three Months Ended March 31, 2005 Hospitality Technologies Buzztime Total Revenues $9,213,000 $294,000 $9,507,000 Operating expenses 9,867,000 956,000 10,823,000 Operating income (loss) (654,000) (662,000) (1,316,000) Other income (expense) 3,000 (1,000) 2,000 Income (loss) before income tax (651,000) (663,000) (1,314,000) Provision for income taxes (33,000) -- (33,000) Net income (loss) $(684,000) $(663,000) $(1,347,000)

EBITDA Calculation: Net income (loss) $(684,000) $(663,000) $(1,347,000) less: Interest expense, net (3,000) 1,000 (2,000) Provision for income taxes 33,000 -- 33,000 Depreciation & amortization 827,000 156,000 983,000 EBITDA $173,000 $(506,000) $(333,000)

For the Three Months Ended March 31, 2004 Hospitality Technologies Buzztime Total Revenues $8,801,000 $43,000 $8,844,000 Operating expenses 9,073,000 1,025,000 10,098,000 Operating income (loss) (272,000) (982,000) (1,254,000) Other income (expense) (19,000) -- (19,000) Income (loss) before income tax (291,000) (982,000) (1,273,000) Provision for income taxes (21,000) -- (21,000) Net income (loss) $(312,000) $(982,000) $(1,294,000)

EBITDA Calculation: Net income (loss) $(312,000) $(982,000) $(1,294,000) less: Interest expense, net 19,000 -- 19,000 Provision for income taxes 21,000 -- 21,000 Depreciation & amortization 819,000 121,000 940,000 EBITDA $547,000 $(861,000) $(314,000)

EBITDA (earnings before interest, taxes, depreciation and amortization) is not intended to represent a measure of performance in accordance with generally accepted accounting principles ("GAAP").EBITDA is included herein because management believes that certain investors find it to be a useful tool for measuring the Company's operating performance.

NTN COMMUNICATIONS, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

MARCH 31, 2005 DECEMBER 31, Assets (UNAUDITED) 2004

Current Assets: Cash and cash equivalents $5,678,000 $6,710,000 Restricted cash 66,000 66,000 Accounts receivable - trade, net 3,453,000 3,405,000 Inventory 443,000 399,000 Investments available-for-sale 485,000 304,000 Deposits on broadcast equipment 624,000 534,000 Deferred costs 990,000 960,000 Prepaid expenses and other current assets 1,331,000 1,128,000

Total current assets 13,070,000 13,506,000

Broadcast equipment and fixed assets, net 7,201,000 6,451,000 Software development costs, net 831,000 763,000 Deferred costs 1,039,000 922,000 Goodwill 3,658,000 3,658,000 Intangible assets, net 3,468,000 4,011,000 Other assets 135,000 77,000 Total assets $29,402,000 $29,388,000

Liabilities and Shareholders' Equity Current Liabilities: Accounts payable $1,641,000 $1,590,000 Accrued expenses 1,333,000 1,125,000 Revolving line of credit 500,000 -- Accrued salaries 613,000 447,000 Accrued vacation 623,000 635,000 Taxes payable 516,000 558,000 Obligations under capital leases 215,000 148,000 Deferred revenue 1,786,000 1,448,000 Deferred revenue-Buzztime 270,000 291,000 Equipment note payable 235,000 620,000 Total current liabilities 7,732,000 6,862,000

Obligations under capital leases, excluding current portion 235,000 123,000 Deferred revenue 303,000 368,000 Total liabilities 8,270,000 7,353,000

Shareholders' equity: Series A 10% cumulative convertible preferred stock, $.005 par value, 5,000,000 shares authorized; 161,000 shares issued and outstanding at March 31, 2005 and December 31, 2004 1,000 1,000 Common stock, $.005 par value, 84,000,000 shares authorized; 53,336,000 and 53,026,000 shares issued and outstanding at March 31, 2005 and December 31, 2004, respectively 265,000 264,000 Additional paid-in capital 109,270,000 109,008,000 Accumulated deficit (88,116,000) (86,769,000) Accumulated other comprehensive loss (288,000) (469,000) Total shareholders' equity 21,132,000 22,035,000

Total liabilities and shareholders' equity $29,402,000 $29,388,000

Source: NTN Communications, Inc.

CONTACT: James Frakes, Chief Financial Officer of NTN Communications, Inc., +1-888-752-9686, ext. 1263, James.Frakes@ntn.com

Web site: http://www.ntn.com/

------- Profile: Ent