<PAGE>

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

                               FORM 10-Q/A (No. 1)

(Mark One)

|X|   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2001
                               -------------------------------------------------

                                       or

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the transition period from ___________________ to __________________________

Commission File Number: 333-62916
                        333-62916-01
                        --------------------------------------------------------

                            Nexstar Finance, L.L.C.
                             Nexstar Finance, Inc.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                                                         23-3063155
                Delaware                                 23-3063152
----------------------------------------       ---------------------------------
    (State or other jurisdiction of
     incorporation or organization)            (IRS Employer Identification No.)

 909 Lake Carolyn Parkway, Suite 1450
             Irving, Texas                                   75039
----------------------------------------       ---------------------------------
(Address of principal executive offices)                   (Zip Code)

                                 (972) 373-8800
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                           |X| Yes        |_| No

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2)  Yes |_|    No |X|

As of June 30, 2001, Nexstar Finance, L.L.C. had one member, Nexstar Finance
Holdings, L.L.C., and Nexstar Finance, Inc. had 1,000 shares of common stock
outstanding.

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                             Page
                                                                                                             ----
<S>                                                                                                          <C>
PART I. Financial Information

Item 1. Financial Statements (Unaudited)...................................................................    4
         Consolidated Balance Sheets - June 30, 2001 and December 31, 2000.................................    4
         Consolidated Statements of Operations and Other Comprehensive Loss for the three and six months
           ended June 30, 2001 and 2000....................................................................    5
         Consolidated Statement of Changes in Member's Interest for the year
           ended December 31, 2000 and for the six months ended June 30, 2000 and 2001.....................    6
         Consolidated Statements of Cash Flows for the six months ended
           June 30, 2001 and 2000..........................................................................    7
         Notes to Unaudited Consolidated Financial Statements..............................................    8
Item 2. Management's Discussion and Analysis of Financial Condition and Results of
         Operations........................................................................................   17
Item 3. Quantitative and Qualitative Disclosures about Market Risk.........................................   26

PART II. Other Information
Item 1. Legal Proceedings..................................................................................   27
Item 2. Changes in Securities and Use of Proceeds..........................................................   27
Item 3. Defaults Upon Senior Securities....................................................................   27
Item 4. Submission of Matters to a Vote of Security Holders................................................   27
Item 5. Other Information..................................................................................   27
Item 6. Exhibits and Reports on Form 8-K...................................................................   27

Signatures.................................................................................................   28
</TABLE>


                                        2

<PAGE>

     As more fully discussed in Note 13 to the Consolidated Financial
Statements, the Company is restating its consolidated financial statements. In
conjunction with the refinancing of the Company's senior credit facilities in
June 1999, the Company expensed certain debt financing costs. The Company
subsequently determined that a portion of those costs, specifically, those
related to the revolving credit facility, should not have been expensed, but
should have remained capitalized and subsequently amortized. As a result, the
1999, 2000, and 2001 financial statements have been restated.

     In addition, the following Report on Form 10-Q/A incorporates expanded
disclosures on various matters including the disclosure of the financial
position, results of operations and cash flows of Nexstar Finance, L.L.C.,
Bastet Broadcasting, Inc. and Mission Broadcasting of Wichita Falls, Inc. on a
consolidating basis (see Note 11).

                                       3

<PAGE>



PART I

ITEM 1. FINANCIAL INFORMATION

                            Nexstar Finance, L.L.C.
                          Consolidated Balance Sheets
                          ---------------------------

<TABLE>
<CAPTION>
                                                                     December 31,      June 30,
                                                                        2000             2001
                                                                     (Restated)       (Restated)
                                                                     (Unaudited)      (Unaudited)
                                                                    -------------    -------------
<S>                                                                 <C>              <C>
Assets
Current assets:
   Cash and cash equivalents - unrestricted                         $   2,750,058    $   2,379,872
   Cash - restricted                                                           --       10,500,000
   Accounts receivable, net of allowance for doubtful accounts of
     $415,000 and $432,000, respectively                               23,273,690       22,955,525
   Current portion of broadcast rights                                 10,865,789        5,594,238
   Prepaid expenses and other current assets                              530,157          743,367
   Deferred tax assets                                                    221,079          742,187
                                                                    -------------    -------------

       Total current assets                                            37,640,773       42,915,189

Property and equipment, net                                            55,343,529       62,231,904
Broadcast rights                                                        4,180,989        4,866,982
Due from parent entities                                                  494,387        1,778,115
Other noncurrent assets                                                    76,789           66,465
Intangible assets, net                                                221,703,693      323,088,073
                                                                    -------------    -------------

       Total assets                                                 $ 319,440,160    $ 434,946,728
                                                                    =============    =============

Liabilities and Member's Interest
Current liabilities:
   Current portion of debt                                          $  11,125,000    $     187,500
   Current portion of capital lease obligations                            60,839           43,177
   Current portion of broadcast rights payable                         10,754,398        5,504,736
   Accounts payable                                                     7,058,999        6,233,212
   Unrealized losses on derivative instruments                                 --        2,298,427
   Taxes payable                                                          624,719          161,410
   Interest payable                                                       308,477        6,369,225
   Deferred revenue                                                       367,876          553,968
   Due to Midwest Television, Inc.                                      2,255,809               --
                                                                    -------------    -------------

       Total current liabilities                                       32,556,117       21,351,655

Debt                                                                  242,346,850      313,745,951
Capital lease obligations                                                  22,699            3,797
Broadcast rights payable                                                4,262,200        4,794,512
Deferred tax liabilities                                                7,562,548        7,562,548

                                                                    -------------    -------------

       Total liabilities                                              286,750,414      347,458,463
                                                                    -------------    -------------

Commitment and contingencies (Note 10)
Member's interest:
   Contributed capital                                                 61,531,387      136,480,286
   Accumulated deficit                                                (28,841,641)     (46,693,594)
   Accumulated other comprehensive loss on derivative instruments              --       (2,298,427)
                                                                    -------------    -------------

       Total member's interest                                         32,689,746       87,488,265
                                                                    -------------    -------------

       Total liabilities and member's interest                      $ 319,440,160    $ 434,946,728
                                                                    =============    =============
</TABLE>

                   The accompanying notes are an integral part
                   of these consolidated financial statements

                                        4

<PAGE>

                            Nexstar Finance, L.L.C.
       Consolidated Statements of Operations and Other Comprehensive Loss
       ------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                        Three Months Ended               Six Months Ended
                                                             June 30,                        June 30,
                                                   ----------------------------    ----------------------------
                                                       2000            2001            2000            2001
                                                    (Restated)                      (Restated)      (Restated)
                                                    (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
Revenue (excluding trade and barter)               $ 30,662,539    $ 29,642,542    $ 55,789,823    $ 56,246,173
Less: commissions                                    (4,320,515)     (4,064,205)     (7,719,023)     (7,587,619)
                                                   ------------    ------------    ------------    ------------

Net broadcast revenue (excluding trade
  and barter)                                        26,342,024      25,578,337      48,070,800      48,658,554
Trade and barter revenue                              2,046,190       2,467,288       4,237,553       4,992,189
                                                   ------------    ------------    ------------    ------------

        Total net revenue                            28,388,214      28,045,625      52,308,353      53,650,743
                                                   ------------    ------------    ------------    ------------

Operating expenses:
    Direct operating expenses (exclusive
      of depreciation and amortization
      shown separately below)                         7,275,688       7,726,525      14,565,799      15,544,019
    Selling, general and administrative
      expenses (exclusive of depreciation
      and amortization shown separately below)        7,199,857       6,740,332      13,709,363      13,864,821
    Amortization of broadcast rights                  3,495,868       3,721,873       7,262,649       7,803,786
    Amortization of intangible assets                 3,633,455       5,123,842       7,427,526      10,556,266
    Depreciation                                      2,224,251       3,256,263       4,381,850       6,181,692
                                                   ------------    ------------    ------------    ------------

        Total expenses                               23,829,119      26,568,835      47,347,187      53,950,584
                                                   ------------    ------------    ------------    ------------

Income (loss) from operations                         4,559,095       1,476,790       4,961,166        (299,841)
Interest expense, including amortization of debt
  financing costs                                    (5,805,856)     (9,354,591)    (11,346,470)    (16,239,412)
Interest income                                          71,404         108,900         117,008         156,456
Other expense, net                                     (176,930)       (423,015)       (188,187)       (435,289)
                                                   ------------    ------------    ------------    ------------

Loss before income taxes                             (1,352,287)     (8,191,916)     (6,456,483)    (16,818,086)

Income tax (expense) benefit                            (40,589)        145,403           7,312         383,279
                                                   ------------    ------------    ------------    ------------

Loss before extraordinary loss from
  refinancing of credit facilities                   (1,392,876)     (8,046,513)     (6,449,171)    (16,434,807)

Extraordinary loss from refinancing of credit
  facilities, net of income tax effect                       --              --              --      (1,417,146)
                                                   ------------    ------------    ------------    ------------

Net loss                                           $ (1,392,876)   $ (8,046,513)   $ (6,449,171)   $(17,851,953)
                                                   ============    ============    ============    ============

Other comprehensive loss:
Cumulative effect of change in accounting
  principle                                        $         --    $         --    $         --    $   (241,235)

Change in market value of derivative instruments             --         (91,945)             --      (2,057,192)
                                                   ------------    ------------    ------------    ------------

Net loss and other comprehensive loss              $ (1,392,876)   $ (8,138,458)   $ (6,449,171)   $(20,150,380)
                                                   ============    ============    ============    ============
</TABLE>

                   The accompanying notes are an integral part
                   of these consolidated financial statements

                                        5

<PAGE>

                            Nexstar Finance, L.L.C.
            Consolidated Statement of Changes in Member's Interest
            ------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                       Other          Total
                                                    Contributed      Accumulated   Comprehensive     Member's
                                                      Capital          Deficit          Loss         Interest
                                                   -------------    ------------    -----------    -------------
<S>                                                <C>              <C>             <C>            <C>
Balance at December 31, 1999 (Restated)            $  61,671,357    $(26,201,028)   $        --    $  35,470,329

Distributions                                           (148,057)             --             --         (148,057)

Net loss (Restated)                                           --      (6,449,171)            --       (6,449,171)
                                                   -------------    ------------    -----------    -------------

Balance at June 30, 2000 (Restated)(Unaudited)        61,523,300     (32,650,199)            --       28,873,101

Contributions                                             10,156              --             --           10,156

Distributions                                             (2,069)             --             --           (2,069)

Net income (Restated)                                         --       3,808,558             --        3,808,558
                                                   -------------    ------------    -----------    -------------

Balance at December 31, 2000 (Restated)               61,531,387     (28,841,641)            --       32,689,746

Contributions                                        105,003,000              --             --      105,003,000

Distributions                                        (30,054,101)             --             --      (30,054,101)

Net loss (Restated)                                           --     (17,851,953)            --      (17,851,953)

Cumulative effect of change in accounting
  principle                                                   --              --       (241,235)        (241,235)

Change in market value of derivative instruments              --              --     (2,057,192)      (2,057,192)
                                                   -------------    ------------    -----------    -------------

Balance at June 30, 2001 (Restated)(Unaudited)     $ 136,480,286    $(46,693,594)   $(2,298,427)   $  87,488,265
                                                   =============    ============    ===========    =============
</TABLE>

                   The accompanying notes are an integral part
                   of these consolidated financial statements

                                        6

<PAGE>

                            Nexstar Finance, L.L.C.
                     Consolidated Statements of Cash Flows
                     -------------------------------------
<TABLE>
<CAPTION>
                                                                     Six Months Ended
                                                                         June 30,
                                                              -----------------------------
                                                                  2000             2001
                                                               (Restated)      (Restated)
                                                               (Unaudited)     (Unaudited)
                                                              ------------    -------------
<S>                                                           <C>             <C>
Cash flows from operating activities:
    Net loss                                                  $ (6,449,171)   $ (17,851,953)
    Adjustments to reconcile net loss to net cash
     provided by operating activities:
      Deferred income taxes                                       (274,401)        (447,086)
      Depreciation of property and equipment                     4,381,850        6,181,692
      Amortization of intangible assets                          7,427,526       10,556,266
      Amortization of debt financing costs                         184,357          948,604
      Amortization of broadcast rights, excluding barter         4,217,486        3,899,057
      Payments for broadcast rights                             (4,195,875)      (4,008,112)
      Loss on asset disposal, net                                  216,157          346,749
      Loss from refinancing of credit facilities, net of tax            --        1,417,146
      Amortization of debt discount                                     --          171,555
    Changes in assets and liabilities:
      Increase in accounts receivable                             (338,010)        (965,563)
      (Increase) decrease in prepaid expenses and
         other current assets                                      198,601         (213,210)
      Decrease in other noncurrent assets                           25,732           10,054
      Increase (decrease) in accounts payable                      839,905         (825,787)
      Increase (decrease) in taxes payable                         250,128         (463,309)
      Increase (decrease) in interest payable                     (219,689)       6,060,748
      Increase (decrease) in deferred revenue                      (36,900)         186,092
      Decrease in due to Midwest Television, Inc.               (2,366,420)      (2,255,809)
                                                              ------------    -------------

        Net cash provided by operating activities                3,861,276        2,747,134
                                                              ------------    -------------

Cash flows from investing activities:
    Additions to property and equipment                         (3,540,747)      (3,950,916)
    Proceeds from sale of assets                                    77,252            7,553
    Acquisition of broadcast properties and related
     transaction costs                                          (5,000,000)    (107,956,151)
                                                              ------------    -------------

        Net cash used for investing activities                  (8,463,495)    (111,899,514)
                                                              ------------    -------------

Cash flows from financing activities:
    Proceeds from debt issuance                                 20,500,000      580,094,283
    Repayment of loans                                             (36,596)    (532,340,800)
    Proceeds from revolver draws                                 3,000,000       12,500,000
    Repayment of note to related party                         (14,522,000)              --
    Payments for debt finance costs                               (901,218)     (15,920,188)
    Cash escrowed for debt service                                      --      (10,500,000)
    Capital contributions                                               --      105,003,000
    Distributions                                                       --      (30,054,101)
                                                              ------------    -------------

        Net cash provided by financing activities                8,040,186      108,782,194
                                                              ------------    -------------

Net increase (decrease) in cash                                  3,437,967         (370,186)

Cash and cash equivalents at beginning of period                 2,989,121        2,750,058
                                                              ------------    -------------

Cash and cash equivalents at end of period                    $  6,427,088    $   2,379,872
                                                              ============    =============
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       7

<PAGE>

                            Nexstar Finance, L.L.C.
              Notes to Unaudited Consolidated Financial Statements

1.    Organization and Business Operations

      Nexstar Finance, L.L.C ("Nexstar") owns, operates and programs, through
      its subsidiaries, six NBC-affiliated television stations, three ABC-
      affiliated television stations and four CBS-affiliated television stations
      in the United States of America. Through various local service agreements,
      Nexstar (i) programs one Fox-affiliated television station under a Time
      Brokerage Agreement ("TBA") and has a Shared Services Agreement ("SSA")
      with a CBS-affiliated television station and (ii) has an SSA and a Joint
      Sales Agreement ("JSA") with a Fox-affiliated television station and a
      low-power UPN-affiliated television station. The television stations
      described above are located in New York, Pennsylvania, Illinois,
      Indiana, Missouri, Texas and Louisiana.

      Nexstar was organized as a limited liability company ("LLC") on December
      5, 2000 under the laws of the State of Delaware under a plan of
      reorganization for the purpose of executing various financing transactions
      described in Note 7. The reorganization has been accounted for as a
      combination of entities under common control in a manner similar to a
      pooling of interests and, accordingly, the financial statements for all
        periods have been restated to reflect the exchange of member's interest.

      Nexstar is a wholly-owned subsidiary of Nexstar Finance Holdings, L.L.C
      ("Nexstar Holdings") which was organized as an LLC on December 5, 2000 in
      the State of Delaware to execute the financing transactions referenced
      above. On August 6, 2001, Nexstar Holdings was renamed Nexstar Finance
      Holdings II, L.L.C. under a plan of reorganization. A separate entity,
      subsequently renamed Nexstar Finance Holdings, L.L.C. was created and is
      now the direct parent of Nexstar. Nexstar, Nexstar Holdings and Nexstar
      Finance Holdings II, L.L.C. are wholly-owned, indirect subsidiaries of
      Nexstar Broadcasting Group, L.L.C. ("Nexstar Broadcasting") which was
      organized as a LLC on December 12, 1996 in the State of Delaware. Nexstar
      Broadcasting commenced operations on April 15, 1997.

      Television broadcasting is subject to the jurisdiction of the Federal
      Communications Commission ("FCC") under the Communications Act of 1934, as
      amended (the "Communications Act"). The Communications Act prohibits the
      operation of television broadcasting stations, except under a license
      issued by the FCC, and empowers the FCC, among other things, to issue,
      revoke, and modify broadcasting licenses, determine the location of the
      stations, regulate the equipment used by the stations, adopt regulations
      to carry out the provisions of the Communications Act and impose penalties
      for the violation of such regulations.

2.    Summary of Significant Accounting Policies

      Basis of Presentation

      The consolidated financial statements include the accounts of Nexstar and
      its wholly-owned subsidiaries and independently-owned Bastet Broadcasting,
      Inc. ("Bastet") and Mission Broadcasting of Wichita Falls, Inc.
      ("Mission") and their respective subsidiaries (collectively, the
      "Company"). Bastet and Mission (collectively, the "Mission Group") are
      separate entities 100% owned by an independent third party. Collectively,
      the Mission Group owns and operates the following television stations:
      WYOU, WFXP, KODE, KJTL and KJBO-LP. Nexstar does not own the Mission
      Group television stations; however, under U.S. generally accepted
      accounting principles ("GAAP"), Nexstar is deemed to have a controlling
      financial interest in them due to Nexstar's guarantee of Mission Group's
      debt and the service and purchase option agreements described below. In
      order for both Nexstar and the Mission Group to continue to comply with
      FCC regulations, the Mission Group must maintain complete responsibility
      for and control over programming, finances, personnel and operations of
      its stations. Nexstar has entered into various service agreements with all
      of the Mission Group stations. Nexstar has a TBA with WFXP, which allows
      Nexstar to program most of the station's broadcasting time, sell the
      station's advertising time and retain the advertising revenue generated by
      WFXP. Nexstar has an SSA with KJTL and KJBO-LP, which allows the sharing
      of services including news production, technical maintenance and security,
      in exchange for Nexstar's right to receive certain payments from the
      Mission Group as described in the SSAs. These payments have had the effect
      of Nexstar receiving substantially all of the available cash, after
      payment of debt service costs, generated by KJTL and KJBO-LP. Nexstar
      anticipates that the payments required by the SSAs with KJTL and KJBO-LP
      will continue to have the effect of Nexstar receiving substantially all of
      the available cash, after payment of debt service costs, generated by KJTL
      and KJBO-LP. Through a JSA, Nexstar has also acquired the right to sell
      and receive the revenue from the advertising time on KJTL and KJBO-LP in
      return for monthly payments to the Mission Group. Nexstar has an SSA with
      each of WYOU and KODE, which have terms substantially similar to the terms
      of the SSAs with KJTL and KJBO-LP. Nexstar's ability to receive cash from
      the Mission Group is governed by the agreements described above.

      In addition to providing certain services to the television stations,
      Nexstar is also the guarantor of the Mission Group's debt (Note 7). The
      Mission Group is a guarantor of the senior credit facility entered into
      and the senior subordinated notes issued by Nexstar (Note 7).

      In connection with its proposed initial public offering, Nexstar
      Broadcasting Group, Inc. requested the FCC to review and reconfirm
      compliance with the FCC's rules and published policies of Nexstar's local
      service agreements with the Mission Group and the purchase options granted
      by the owner of the Mission Group. As a result of its review, the FCC
      requested certain revisions to the purchase options. Under the revised
      purchase options, the owner of the Mission Group has granted to Nexstar
      a purchase option on each Mission Group television station to acquire the
      assets and liabilities of each station for consideration equal to the
      greater of (i) seven times the station's broadcast cash flow less the
      amount of its indebtedness, as defined in the option agreement or (ii) its
      indebtedness. Broadcast cash flow is defined as income (loss)from
      operations, plus depreciation and amortization (including amortization of
      broadcast rights), interest income, non-cash trade and barter expenses,
      non-recurring expenses (including time brokerage agreement fees) network
      compensation payments received or receivable and corporate management
      fees, less payments for broadcast rights, non-cash trade and barter
      revenue and network compensation revenue. These option agreements are
      freely exercisable or assignable by Nexstar without consent or approval
      by the owner of the Mission Group.

      As a result of the service arrangements, the debt guarantees and the
      option agreements with the Mission Group, Nexstar is deemed to have a
      controlling financial interest in the Mission Group under U.S. GAAP while
      complying with the FCC's rules regarding ownership limits in television
      markets. As a result of Nexstar's controlling financial interest in the
      Mission Group under U.S. GAAP, Nexstar consolidates the financial
      position, results of operations and cash flows of the Mission Group with
      Nexstar as if it were a wholly-owned entity of Nexstar in order to
      provide a more meaningful presentation of Nexstar's performance. Because
      the Mission Group has a net asset deficit and because there is
      no binding obligation on the owner of the Mission Group to make capital
      contributions to cover the deficit, Nexstar recognizes 100% of the Mission
      Group losses.


                                       8

<PAGE>


      The financial statements as of June 30, 2001 and for the six months ended
      June 30, 2000 and 2001 are unaudited. However, in the opinion of
      management, such statements include all adjustments (consisting solely of
      normal recurring adjustments) necessary for the fair statement of the
      financial information included herein in accordance with generally
      accepted accounting principles in the United States of America and
      pursuant to the rules and regulations of the Securities and Exchange
      Commission. The preparation of consolidated financial statements in
      conformity with generally accepted accounting principles in the United
      States of America requires management to make estimates and assumptions
      that affect the reported amounts of assets and liabilities and disclosure
      of contingent assets and liabilities at the date of the consolidated
      financial statements and reported amounts of revenues and expenses during
      the period. Actual results could differ from those estimates. Results of
      operations for interim periods are not necessarily indicative of results
      for the full year. The balance sheet at December 31, 2000 has been derived
      from the audited financial statements at that date, but does not include
      all the information and footnotes required by generally accepted
      accounting principles for complete financial statements. All intercompany
      account balances and transactions have been eliminated in consolidation.
      Certain prior period amounts have been reclassified to conform to current
      period presentation.

      Cash - Restricted

      On occasion, the Nexstar may enter into certain escrow agreements
      restricting the use of certain funds. These amounts are designated as such
      on the balance sheet.

      Derivatives and Hedging Activities

      In June 1998, the Financial Accounting Standards Board ("FASB") issued
      Statement of Financial Accounting Standards No.133, "Accounting for
      Derivative Instruments and Hedging Activities", ("SFAS No. 133") which
      establishes new guidelines for accounting for such transactions.
      Subsequently, SFAS No. 133 was amended by the issuance of Statement of
      Accounting Standards No. 137 and Statement of Accounting Standards No.
      138. These amendments modify the provisions and effective date of SFAS No.
      133. SFAS No. 133, as amended, is effective for fiscal quarters beginning
      after January 1, 2001. The Company adopted SFAS No. 133 on January 1,
      2001.

      The Company uses derivative financial instruments for purposes other than
      trading, such as hedging for long-term debt and does so to reduce its
      exposure to fluctuations in interest rates, as dictated by their credit
      agreement. All derivatives are recognized on the balance sheet at their
      fair value. Changes in the fair value of derivatives are recorded each
      period in current earnings or other comprehensive income, depending on
      whether a derivative is designated as part of a hedge transaction and, if
      it is, the type of hedge transaction. The Company assesses, both at its
      inception and on an on-going basis, whether the derivatives that are used
      in hedging transactions are highly effective in offsetting the changes in
      cash flows of hedged items. The Company assesses hedge ineffectiveness on
      a quarterly basis and records the gain or loss related to the ineffective
      portion to current earnings, to the extent it is significant. If the
      Company determines that a cash flow hedge is no longer probable of
      occurring, the Company discontinues hedge accounting for the affected
      portion of the forecasted transaction, and any unrealized gain or loss on
      the contract is recognized in current earnings.


                                       9

<PAGE>


      Comprehensive Income

      Statement of Financial Accounting Standards No. 130, "Reporting
      Comprehensive Income", ("SFAS No. 130") requires the display of
      comprehensive income or loss and its components as part of the Company's
      full set of financial statements. Comprehensive income or loss is
      comprised of net income or loss and other comprehensive income or loss.
      Other comprehensive income or loss includes certain changes in equity that
      are excluded from net income, such as translation adjustments and
      unrealized holding gains and losses on available-for-sale marketable
      securities and certain derivative instruments, net of tax.

      Prior to January 1, 2001, the Company did not have any transactions that
      qualified as comprehensive income or loss. Upon adoption of SFAS No. 133,
      on January 1, 2001, the Company recorded other comprehensive loss to
      recognize the fair value of all derivatives that were designated as cash
      flow hedging instruments, which was comprised of unrealized losses related
      to the Company's interest rate swaps of $0.2 million. This unrealized loss
      increased by $2.1 million during the first six months of 2001. As of June
      30, 2001, the cumulative unrealized losses on the Company's interest rate
      swaps were $2.3 million.

      Recently Issued Accounting Pronouncements

      In July 2001, the FASB issued SFAS No. 141, "Business Combinations" and
      SFAS No. 142, "Goodwill and Other Intangible Assets". SFAS No. 141
      requires that all business combinations be accounted for under the
      purchase method only and that certain acquired intangible assets in a
      business combination be recognized as assets apart from goodwill.
      SFAS No. 142 requires that ratable amortization of goodwill be replaced
      with periodic tests of the goodwill's impairment and that intangible
      assets other than goodwill be amortized over their useful lives.
      SFAS No. 141 is effective for all business combinations initiated after
      June 30, 2001 and for all business combination accounted for by the
      purchase method for which the date of acquisition is after June 30, 2001.
      The provisions of SFAS will be effective for fiscal years beginning after
      December 15, 2001 and will thus be adopted by the Company, as required, in
      fiscal year 2002. The Company is currently assessing the impact of this
      new statement on its consolidated financial position and results of
      operations and has not yet determined the impact of adoption.

3.    Acquisitions

      WCIA-TV/WCFN-TV and WMBD-TV

      On January 12, 2001, Nexstar acquired substantially all of the assets of
      WCIA-TV/WCFN-TV and WMBD-TV from Midwest Television, Inc. ("Midwest") for
      approximately $108.0 million, exclusive of transaction costs. Included in
      the purchase price was $500,000, which was paid directly to the owner of
      Midwest for the building that houses WCIA-TV. The acquisition has been
      accounted for under the purchase method and, accordingly, the purchase
      price was allocated to assets acquired and liabilities assumed based on
      their estimated fair value on the acquisition date. The excess of the
      consideration paid over the estimated fair value of the tangible and
      identifiable intangible assets acquired is being


                                       10

<PAGE>

      amortized using the straight-line method over 40 years. TBA fees in the
      amount of $2.25 million were paid to Midwest at the time of closing.

            The selected unaudited pro forma consolidated information for the
      six months ended June 30, 2000 and 2001, determined as if the Midwest
      acquisition described above and the KMID-TV and KTAL-TV acquisitions that
      closed subsequent to June 30, 2000 had occurred on January 1 of each
      period, would have resulted in the following:

<TABLE>
<CAPTION>
                                           Six Months Ended         Six Months Ended(1)
                                             June 30, 2000             June 30, 2001
                                              (Unaudited)               (Unaudited)
                                       As reported   Pro forma   As reported    Pro forma
                                       -----------   ---------   -----------    ---------
                                       (Restated)    (Restated)  (Restated)     (Restated)
                                                     (dollars in thousands)
<S>                                      <C>           <C>         <C>           <C>
Net broadcast revenue (excluding
   trade and barter)                     $ 48,071     $53,186      $ 48,659      $ 48,659

Total net revenue                          52,308      57,905        53,651        53,651

Income (loss) from
operations                                  4,961      (9,625)         (300)         (300)

Net loss                                 $ (6,449)   $(14,719)     $(17,852)     $(17,852)
</TABLE>

(1)   The June 30, 2001 pro forma amounts do not include the results of Midwest
      for the 12 days prior to acquisition on January 12, 2001 because the
      amounts are de minimus. As a result, the Midwest acquisition has no pro
      forma effect in the table set forth above.

      The unaudited pro forma information is presented for illustrative purposes
      only and is not necessarily indicative of results of operations in future
      periods or results that would have been achieved had the Company and the
      acquired stations been combined during the specified periods.

4.    Related Party Transactions

      Guaranty - Chief Executive Officer

      Pursuant to a continuing guaranty agreement dated June 16, 2001 with
      Nexstar's primary lender, Nexstar has entered into an agreement to
      guarantee up to a $3.0 million nonrevolving line of credit to its
      President and Chief Executive Officer to enable him, among other uses, to
      purchase equity units of Nexstar. The line of credit is full-recourse to
      the officer and is available until December 31, 2004.

      Management Services Agreement

      The Company has paid management and consulting fees to ABRY Partners LLC
      ("ABRY"). The Company incurred fees for the three and six months ended
      June 30, 2000 of $69,656 and $139,310, respectively, which are included in
      selling, general and administrative expenses. Effective December 31, 2000
      ABRY terminated its management services agreement with the Company.


                                       11

<PAGE>


      Bridge Loan

      The Company was issued a bridge loan by one of the ABRY partnerships in
      conjunction with the Company's acquisition of WROC-TV in 1999. The
      principal amount of $14.5 million and accrued interest thereon, was paid
      in full on May 12, 2000. Interest accrued annually at a rate of 9.0%. The
      Company recorded $116,976 and $454,476 of interest expense for the three
      and six months ended June 30, 2000, respectively.

5.    Property and Equipment

<TABLE>
<CAPTION>
                                             Estimated
                                            useful life       December 31,       June 30,
                                              (years)            2000              2001
                                                                               (Unaudited)
                                                            --------------   --------------
<S>                                        <C>              <C>              <C>
Buildings and building improvements              39         $   13,364,654   $   15,579,589
Land and land improvements                     N/A-39            2,749,546        2,741,774
Leasehold improvements                     term of lease         1,211,913        1,337,442
Studio equipment                                5-7             32,244,527       32,908,155
Transmission equipment                          5-15            20,128,298       27,791,513
Office equipment and furniture                  5-7              3,832,869        5,004,571
Vehicles                                         5               3,281,492        4,185,570
Construction in progress                        N/A                308,169           94,387
                                                            --------------   --------------
                                                                77,121,468       89,643,001

Less: accumulated depreciation                                 (21,777,939)     (27,411,097)
                                                            --------------   --------------
Property and equipment, net of
  accumulated depreciation                                  $   55,343,529   $   62,231,904
                                                            ==============   ==============
</TABLE>

6.    Intangible Assets

<TABLE>
<CAPTION>
                                              Estimated
                                             useful life      December 31,       June 30,
                                               (years)            2000             2001
                                                              (Restated)        (Restated)
                                                                               (Unaudited)
                                                            --------------   --------------
<S>                                          <C>            <C>              <C>
Goodwill                                          40        $   66,447,765   $   99,096,800
Network affiliation agreements                    15           129,639,292      170,092,045
FCC licenses                                      15            57,019,233       77,108,080
Debt financing costs                         term of debt        2,399,583       15,195,478
Other intangibles                                1-15            5,788,233       16,550,141
                                                            --------------   --------------

                                                               261,294,106      378,042,544

Less:  accumulated amortization                                (39,590,413)     (54,954,471)
                                                            --------------   --------------

Intangible assets, net of
  accumulated amortization                                  $  221,703,693   $  323,088,073
                                                            ==============   ==============
</TABLE>


                                       12

<PAGE>


7.    Debt

      Long term debt consists of the following:

                                                  December 31,        June 30,
                                                      2000             2001
                                                                    (Unaudited)
                                                 -------------    -------------
      Term loan                                  $ 119,500,000    $ 110,000,000

      Revolving credit facility                    133,971,850       50,142,695

      Senior subordinated notes,
      net of discount                                       --      153,790,756
                                                 -------------    -------------
                                                   253,471,850      313,933,451

      Less: current portion                        (11,125,000)        (187,500)
                                                 -------------    -------------

                                                 $ 242,346,850    $ 313,745,951
                                                 =============    =============

      Bank Debt

      On June 1, 1999, the existing Nexstar credit agreements were amended and
      restated to include a term loan for an aggregate maximum amount of $125.0
      million, a revolving credit facility of $80.0 million and an available
      incremental revolving credit facility not to exceed $75.0 million. On
      January 12, 2001, the debt outstanding was repaid with the proceeds of the
      senior secured credit facility, with a subsequent reborrowing and
      repayment related to the amendment on June 14, 2001 as described below.

      On June 1, 1999, the Bastet existing credit facility was amended to
      increase the aggregate maximum amount to $45.0 million and to include
      Mission as a co-borrower. On January 12, 2001, the debt outstanding was
      repaid with the proceeds of the senior secured credit facility described
      below.

      New Bank Debt Facility Agreements

      The Nexstar Senior Secured Credit Facilities

      On January 12, 2001, Nexstar entered into senior secured credit facilities
      with a group of commercial banks. The terms of the credit agreement
      provided for a revolving credit facility (the "Nexstar revolver") in the
      amount of $122.0 million and a term loan facility (the "Nexstar term
      loan") in the amount of $110.0 million. The revolving credit facility was
      subsequently reduced to $72.0 million after the issuance of the Senior
      Subordinated Notes discussed below. The credit facilities were
      subsequently amended on June 14, 2001 to allow for a $50.0 million Term A
      facility, a $75.0 million Term B facility and a $57.0 million revolving
      facility. Interest rates associated with the Nexstar revolver and term
      loans are based, at the option of Nexstar, on the prevailing prime rate
      plus an applicable margin or the LIBOR rate plus an applicable margin, as
      defined (ranging from 7.15% to 7.9% at June 30, 2001). Interest is fixed
      for a period ranging from one month to 12 months, depending on
      availability of the interest basis selected, except if Nexstar

                                       13

<PAGE>

      selects a prime-based loan, in which case the interest rate will fluctuate
      during the period as the prime rate fluctuates. Interest is payable
      periodically based on the type of interest rate selected. In addition,
      Nexstar is required to pay quarterly commitment fees based on the
      Company's leverage ratio for that particular quarter on the unused portion
      of the Nexstar revolver loan commitment. The Nexstar term loans are
      subject to scheduled mandatory repayments and the Nexstar revolver is
      subject to scheduled mandatory reductions commencing in 2003. Any excess
      amount outstanding at the time of a mandatory reduction is payable at that
      time. The maturity date of the revolving and Term A facilities is January
      12, 2007. The maturity date of the Term B facility is July 12, 2007. The
      borrowings under the Nexstar senior secured credit facilities are
      guaranteed, jointly and severally, by Nexstar, Bastet and Mission, and by
      each existing and subsequently acquired or organized subsidiary of
      Nexstar.

      The Bastet/Mission Senior Secured Credit Facility

      On January 12, 2001, Bastet and Mission entered into a credit agreement
      (the "Bastet/Mission credit facility") with a group of commercial banks.
      The terms provide for the banks to make revolving loans to Bastet and
      Mission, not to exceed the aggregate commitment of $43.0 million. Bastet
      and Mission are jointly and severally liable for the outstanding amount of
      the loan. Nexstar has entered into a guarantor agreement, whereby Nexstar
      guarantees full payment of any obligations outstanding in the event of
      Bastet and/or Mission's default. Interest rates associated with the
      Bastet/Mission credit facility are based, at the option of Bastet and
      Mission, on the prevailing prime rate plus an applicable margin or the
      LIBOR rate plus an applicable margin, as defined (7.11% at June 30, 2001).
      Interest is fixed for a period ranging from one month to 12 months,
      depending on availability of the interest basis selected, except if Bastet
      or Mission selects a prime-based loan, in which case the interest rate
      will fluctuate during the period as the prime rate fluctuates. Interest is
      payable periodically based on the type of interest rate selected. In
      addition, Bastet and Mission are required to pay quarterly commitment fees
      based on their leverage ratio for that particular quarter on the unused
      portion of the Bastet/Mission credit facility loan commitment. The
      Bastet/Mission credit facility is due and payable on the maturity date,
      January 12, 2007. Any excess amount outstanding at the time of a mandatory
      reduction is payable at that time.

      Based on borrowing rates currently available to the Company for bank
      losses with similar terms and average maturities, the fair value of the
      Company's credit facilities approximates carrying value.

      The Company's reducing revolver credit facilities and term loan principal
      amounts are reduced quarterly by the following annual amounts:

<TABLE>
<CAPTION>
                                         Reduction Amount

                 Loan Year      Reducing
                (as defined)    Revolver            Term A Loan            Term B Loan
                -----------     --------            -----------            -----------
                <S>             <C>              <C>                       <C>
                      1           0.00%               0.00%                  0.00%
                      2           0.00%               0.00%                  1.00%
                      3          15.00%              15.00%                  1.00%
                      4          20.00%              20.00%                  1.00%
                      5          30.00%              30.00%                  1.00%
                      6          35.00%              35.00%                  1.00%
                      7           0.00%               0.00%                 95.00%

</TABLE>

                                       14

<PAGE>

      Debt Covenants

      The credit agreements described above contain covenants which require the
      Company to comply with certain financial ratios, capital expenditures and
      film cash payments and other limits. The Company was in compliance with
      all covenants at June 30, 2001.

      Senior Subordinated Notes

      On March 16, 2001, Nexstar issued $160.0 million of 12% Senior
      Subordinated Notes (the "notes") at a price of 96.012%. The notes mature
      on April 1, 2008. Interest is payable every six months in arrears on April
      1 and October 1. The notes are guaranteed by all of the domestic existing
      and future restricted subsidiaries of the Company. They are general
      unsecured senior subordinated obligations subordinated to all of the
      Company's senior debt. The notes are redeemable on or after April 1, 2005
      and Nexstar may redeem up to 35.0% of the aggregate principal amount of
      the notes before April 1, 2004 with the net cash proceeds from qualified
      equity offerings. The notes are not redeemable by either the issuer or the
      note holder between April 1, 2004 and March 31, 2005. The proceeds of the
      offering were used to partially refinance existing indebtedness of Nexstar
      and fund working capital needs.

      The notes contain covenants which require the Company to comply with
      certain limitations on the incurrence of additional indebtedness, issuance
      of equity, payment of dividends and on certain other business activities.

      The proceeds of the offering were used to partially refinance existing
      indebtedness of Nexstar. The remainder will be used to finance its
      operations and working capital needs.

      Interest Rate Swap Agreements

      At June 30, 2001, Nexstar had in effect two interest rate swap agreements
      required by their credit facility agreements, with commercial banks, with
      notional amounts of $93.3 million and $20.0 million. Nexstar's interest
      rate swap agreements require Nexstar to pay a fixed rate and receive a
      floating rate, thereby creating fixed rate debt. The agreements are
      designated as a hedge of interest rates, and the differential to be paid
      or received on the swaps is accrued as an adjustment to interest expense.
      The fair value of the interest rate swap agreements representing the cash
      Nexstar would pay to settle the agreements, was approximately $0.2 million
      and $2.3 million at December 31, 2000 and June 30, 2001, respectively.
      There were no amounts of hedge ineffectiveness related to Nexstar's
      interest rate swaps and no gains or losses were excluded from the
      assessment of hedge effectiveness.

      Debt Financing Costs

      In conjunction with the refinancing of the credit facilities
      in January 2001, the Company expensed $1,417,146 related to certain debt
      financing costs. The amount, net of tax benefit, has been presented as an
      extraordinary item.

8.    Member's Interest

      On January 12, 2001, Nexstar received $105.0 million in capital
      contributions from Nexstar Holdings II, L.L.C. (known then as Nexstar
      Finance Holdings, L.L.C.). On March 16, 2001, concurrent with the funding
      from the senior subordinated notes, $30.0 million was distributed back to
      Nexstar Holdings.

                                       15

<PAGE>

9.    Income Taxes

      The Company's income tax benefit increased to $383,279 for the six months
      ended June 30, 2001 from a benefit of $7,312 for the six months ended June
      30, 2000. The effective tax rate increased to a benefit of 2.0% for the
      six months ended June 30, 2001 from a benefit of less than 1.0% for the
      six months ended June 30, 2000. The significant differences from the
      statutory rate and the effective tax rate for the six months ended June
      30, 2000 and 2001 include an increase in the valuation allowance,
      amortization of goodwill and income earned by entities not subject to
      corporate income tax. The benefit increase in the effective tax rate
      resulted from the current year's projected permanent differences between
      book and tax income being a lower percentage of pre-tax loss and an
      increase in the Company's net loss for the six months ended June 30, 2001,
      as compared to the six months ended June 30, 2000.

10.   Commitments and Contingencies

      From time to time, the Company is involved with claims that arise out of
      the normal course of business. In the opinion of management, the ultimate
      liability with respect to these claims will not have a material adverse
      effect on the financial statements of the Company.


11. Condensed Consolidating Financial Information

      As a result of the service agreements, options and debt guarantees between
      Nexstar and the Mission Group, as described in Note 2 and Note 7, the
      financial position, results of operations and cash flows of Nexstar and
      the Mission Group are consolidated.

      The notes and borrowings under amounts drawn against the senior secured
      credit facilities are guaranteed on a joint and several, full and
      unconditional basis, by Nexstar, its wholly-owned subsidiaries and the
      Mission Group (Note 7).


      Nexstar has no independent assets or operations. All of its subsidiaries
      are wholly-owned by Nexstar and are guarantors of Nexstar's debt.
      Therefore, Nexstar has included consolidated information with respect to
      its subsidiaries in the column entitled "Nexstar."

      The following condensed consolidating financial information presents the
      financial position, results of operations and cash flows of Nexstar,
      Bastet, Mission as well as the consolidating entries needed to arrive
      at the information for the Company on a consolidated basis.

                                  BALANCE SHEET

                                  JUNE 30, 2001

<TABLE>
<CAPTION>
                                                                               Consolidating Consolidated
                                                  Nexstar   Bastet    Mission     Entries      Company
                                                  -------- --------  --------  ------------- ------------
                                                                                              (Restated)
                                                                  (dollars in thousands)
<S>                                               <C>      <C>       <C>       <C>           <C>
ASSETS
   Current assets .............................   $ 44,990 $  2,775  $    288    $ (5,138)     $ 42,915
   Property and equipment, net ................     57,573    2,724     1,935          --        62,232
   Other noncurrent assets ....................      5,780      932        --                     6,712
   Intangible assets, net .....................    297,379   14,224    12,869      (1,384)      323,088
                                                  -------- --------  --------    --------      --------
       Total assets ...........................   $405,722 $ 20,655  $ 15,092    $ (6,522)     $434,947
                                                  ======== ========  ========    ========      ========
LIABILITIES AND MEMBER'S INTEREST
   Current liabilities ........................   $ 19,537 $  5,747  $  1,297    $ (5,229)     $ 21,352
   Debt .......................................    273,607   40,143    40,143     (40,143)      313,750
   Other liabilities ..........................     11,449      908        --          --        12,357
   Member's interest ..........................    101,129  (26,143)  (26,348)     38,850        87,488
                                                  -------- --------  --------    --------      --------
       Total liabilities and member's
         interest .............................   $405,722 $ 20,655  $ 15,092    $ (6,522)     $434,947
                                                  ======== ========  ========    ========      ========
</TABLE>


                                  BALANCE SHEET

                                DECEMBER 31, 2000

<TABLE>
<CAPTION>
                                                                                   Consolidating  Consolidated
                                                     Nexstar    Bastet   Mission      Entries       Company
                                                    --------   -------   -------   -------------  ------------
                                                                                                   (Restated)
                                                                     (dollars in thousands)
<S>                                                 <C>       <C>       <C>       <C>            <C>
ASSETS
   Current assets ................................  $ 37,217  $  2,899  $    666     $ (3,140)      $ 37,642
   Property and equipment, net ...................    50,019     3,151     2,174           --         55,344
   Other noncurrent assets .......................     3,194     1,500        56           --          4,750
   Intangible assets, net ........................   196,297    13,778    12,121        (492)        221,704
                                                    --------  --------  --------     --------       --------
       Total assets ..............................  $286,727  $ 21,328  $ 15,017     $ (3,632)      $319,440
                                                    ========  ========  ========     ========       ========
LIABILITIES AND MEMBER'S INTEREST
   Current liabilities ...........................  $ 30,485  $  4,177  $  1,052     $ (3,158)      $ 32,556
   Debt ..........................................   203,303    39,067    39,067      (39,067)       242,370
   Other liabilities .............................    10,159     1,595        71           --         11,825
   Member's interest .............................    42,780   (23,511)  (25,173)      38,593         32,689
                                                    --------  --------  --------     --------       --------
       Total liabilities and member's interest ...  $286,727  $ 21,328  $ 15,017     $ (3,632)      $319,440
                                                    ========  ========  ========     ========       ========
</TABLE>

                             STATEMENT OF OPERATIONS

                    FOR THE THREE MONTHS ENDED JUNE 30, 2001

<TABLE>
<CAPTION>
                                                                                         Consolidating   Consolidated
                                                           Nexstar    Bastet   Mission      Entries        Company
                                                          --------   -------   -------   -------------   ------------
                                                                           (dollars in thousands)
<S>                                                       <C>        <C>       <C>         <C>             <C>
Net revenue ..........................................    $ 26,875   $ 2,079   $   608     $ (1,516)       $ 28,046
Operating expenses ...................................      25,158     2,308       619       (1,516)         26,569
                                                          --------   -------   -------     --------        --------
Income (loss) from operations ........................       1,717      (229)      (11)          --           1,477
Interest expense .....................................      (8,488)     (867)     (867)         867          (9,355)
Interest income and other income (expense), net ......          (3)     (326)       15           --            (314)
                                                          --------   -------   -------     --------        --------
Loss before income taxes .............................      (6,774)   (1,422)     (863)         867          (8,192)
Income tax benefit (expense) .........................         148        (3)       --           --             145
                                                          --------   -------   -------     --------        --------
Net income (loss) ....................................    $ (6,626)  $(1,425)  $  (863)    $    867        $ (8,047)
                                                          ========   =======   =======     ========        ========
</TABLE>


                             STATEMENT OF OPERATIONS

                    FOR THE THREE MONTHS ENDED JUNE 30, 2000

<TABLE>
<CAPTION>
                                                                                        Consolidating  Consolidated
                                                          Nexstar    Bastet   Mission      Entries       Company
                                                         --------   -------   -------   -------------  ------------
                                                                                                        (Restated)
                                                                          (dollars in thousands)
<S>                                                      <C>        <C>       <C>       <C>            <C>
Net revenue ..........................................   $ 26,763   $ 2,311   $   826      $(1,512)      $ 28,388
Operating expenses ...................................     22,165     2,283       893       (1,512)        23,829
                                                         --------   -------   -------      -------       --------
Income (loss) from operations ........................      4,598        28       (67)          --          4,559
Interest expense .....................................     (4,781)   (1,025)   (1,025)       1,025         (5,806)
Interest income and other income (expense), net ......         37      (143)        1           --           (105)
                                                         --------   -------   -------      -------       --------
Loss before income taxes .............................       (146)   (1,140)   (1,091)       1,025         (1,352)
Income tax benefit (expense) .........................        (41)       --        --           --            (41)
                                                         --------   -------   -------      -------       --------
Net income (loss) ....................................   $   (187)  $(1,140)  $(1,091)     $ 1,025       $ (1,393)
                                                         ========   =======   =======      =======       ========
</TABLE>

                             STATEMENT OF OPERATIONS

                     FOR THE SIX MONTHS ENDED JUNE 30, 2001

<TABLE>
<CAPTION>
                                                                                    Consolidating Consolidated
                                                         Nexstar   Bastet  Mission     Entries      Company
                                                        --------  -------  -------  ------------- ------------
                                                                                                   (Restated)
                                                                       (dollars in thousands)
<S>                                                     <C>       <C>      <C>         <C>          <C>
Net revenue ..........................................  $ 51,727  $ 3,742  $ 1,297     $(3,115)     $ 53,651
Operating expenses ...................................    51,094    4,714    1,258      (3,115)       53,951
                                                        --------  -------  -------     -------      --------
Income (loss) from operations ........................       633     (972)      39          --          (300)
Interest expense .....................................   (14,423)  (1,816)  (1,816)      1,816       (16,239)
Interest income and other income (expense), net ......        26     (323)      18          --          (279)
                                                        --------  -------  -------     -------      --------
Loss before income taxes .............................   (13,764)  (3,111)  (1,759)      1,816       (16,818)
Income tax benefit (expense) .........................       388       (5)      --          --           383
                                                        --------  -------  -------     -------      --------
Loss before extraordinary loss from refinancing
 of credit facilities ................................   (13,376)  (3,116)  (1,759)      1,816       (16,435)
Extraordinary loss from refinancing of credit
 facilities, net of tax ..............................      (927)    (324)    (166)         --        (1,417)
                                                        --------  -------  -------     -------      --------
Net income (loss) ....................................  $(14,303) $(3,440) $(1,925)    $ 1,816      $(17,852)
                                                        ========  =======  =======     =======      ========
</TABLE>


                             STATEMENT OF OPERATIONS

                     FOR THE SIX MONTHS ENDED JUNE 30, 2000

<TABLE>
<CAPTION>
                                                                                  Consolidating Consolidated
                                                       Nexstar   Bastet  Mission     Entries      Company
                                                      --------  -------  -------  ------------- ------------
                                                                                                 (Restated)
                                                                     (dollars in thousands)
<S>                                                   <C>       <C>      <C>      <C>           <C>
Net revenue ........................................   $ 49,572  $ 4,109  $ 1,618     $(2,991)     $ 52,308
Operating expenses .................................     43,921    4,563    1,854      (2,991)       47,347
                                                       --------  -------  -------     -------      --------
Income (loss) from operations ......................      5,651     (454)    (236)         --         4,961
Interest expense ...................................     (9,306)  (2,040)  (2,040)      2,040       (11,346)
Interest income and other income (expense), net ....        103     (175)       1          --           (71)
                                                       --------  -------  -------     -------      --------
Loss before income taxes ...........................     (3,552)  (2,669)  (2,275)      2,040        (6,456)
Income tax benefit (expense) .......................          7       --       --          --             7
                                                       --------  -------  -------     -------      --------
Net income (loss) ..................................   $ (3,545) $(2,669) $(2,275)    $ 2,040      $ (6,449)
                                                       ========  =======  =======     =======      ========
</TABLE>

                             STATEMENT OF CASH FLOWS

                     FOR THE SIX MONTHS ENDED JUNE 30, 2001

<TABLE>
<CAPTION>
                                                                                                   Consolidating   Consolidated
                                                                 Nexstar      Bastet     Mission      Entries        Company
                                                                 -------      ------     -------   -------------   ------------
                                                                                                                    (Restated)
                                                                                  (dollars in thousands)
<S>                                                              <C>        <C>        <C>       <C>             <C>
Net cash provided by operating activities ..................   $    2,127   $     327   $     293      $  --       $   2,747
                                                               ----------   ---------   ---------      -----       ---------
Cash flows from investing activities:
   Additions to property and equipment, net ................       (3,610)       (333)         --         --          (3,943)
   Acquisition of broadcast properties and related
     transaction costs .....................................     (107,956)         --          --         --        (107,956)
                                                               ----------   ---------   ---------      -----       ---------
       Net cash used for investing activities ..............     (111,566)       (333)         --         --        (111,899)
                                                               ----------   ---------   ---------      -----       ---------
Cash flows from financing activities:
   Proceeds from debt issuance .............................      499,808      47,774      32,512         --         580,094
   Repayment of loans ......................................     (453,131)    (47,134)    (32,076)        --        (532,341)
   Proceeds from revolver draws ............................       12,500          --          --         --          12,500
   Payments for debt finance costs .........................      (14,404)       (715)       (801)        --         (15,920)
   Cash escrowed from debt service .........................      (10,500)         --          --         --         (10,500)
   Capital contributions, net ..............................       74,949          --          --         --          74,949
                                                               ----------   ---------   ---------      -----       ---------
       Net cash provided by (used for) financing
         activities ........................................      109,222         (75)       (365)        --         108,782
                                                               ----------   ---------   ---------      -----       ---------
Net decrease in cash and cash equivalents ..................         (217)        (81)        (72)        --            (370)
Cash and cash equivalents at beginning of period ...........        2,530         144          76         --           2,750
                                                               ----------   ---------   ---------      -----       ---------
Cash and cash equivalents at end of period .................   $    2,313   $      63   $       4      $  --       $   2,380
                                                               ==========   =========   =========      =====       =========
</TABLE>


                             STATEMENT OF CASH FLOWS

                     FOR THE SIX MONTHS ENDED JUNE 30, 2000

<TABLE>
<CAPTION>
                                                                                            Consolidating   Consolidated
                                                           Nexstar    Bastet      Mission      Entries        Company
                                                          ---------  --------    --------   -------------   ------------
                                                                                                             (Restated)
                                                                             (dollars in thousands)
<S>                                                       <C>        <C>         <C>        <C>             <C>
Net cash provided by (used for) operating activities ..   $   3,826  $   (253)   $    288      $    --       $   3,861
                                                          ---------  --------    --------      -------       ---------
Cash flows from investing activities:
   Additions to property and equipment, net ...........      (3,415)      (48)         --           --          (3,463)
   Acquisition of broadcast properties and
     related transaction costs ........................      (5,000)       --          --           --          (5,000)
                                                          ---------  --------    --------      -------       ---------
       Net cash used for investing activities .........      (8,415)      (48)         --           --          (8,463)
                                                          ---------  --------    --------      -------       ---------
Cash flows from financing activities:
   Proceeds from debt issuance ........................      20,500        --          --           --          20,500
   Repayment of loans .................................         (37)       --          --           --             (37)
   Proceeds from revolver draws .......................       3,000        --          --           --           3,000
   Payments for debt finance costs ....................        (573)      (28)       (300)          --            (901)
   Repayment of note to related party .................     (14,522)       --          --           --         (14,522)
                                                          ---------  --------    --------      -------       ---------
       Net cash provided by (used for)
         financing activities .........................       8,368       (28)       (300)          --           8,040
                                                          ---------  --------    --------      -------       ---------
Net increase (decrease) in cash and cash equivalents ..       3,779      (329)        (12)          --           3,438
Cash and cash equivalents at beginning of
  period ..............................................       2,592       373          24           --           2,989
                                                          ---------  --------    --------      -------       ---------
Cash and cash equivalents at end of period ............   $   6,371  $     44    $     12      $    --       $   6,427
                                                          =========  ========    ========      =======       =========
</TABLE>

12.   Nexstar Finance, Inc.

      Nexstar Finance, Inc. was incorporated on December 5, 2000 in the State of
      Delaware for the purpose of facilitating future financings. Nexstar
      Finance, Inc. was capitalized with an immaterial amount of equity and had
      no operating activities for the six month period ended June 30, 2001.

13.   Effects of Restatement

      On June 1, 1999, the existing Nexstar credit agreements were amended and
      restated to include a term loan for an aggregate maximum amount of $125.0
      million, a revolving credit facility of $80.0 million and an available
      incremental revolving credit facility not to exceed $75.0 million. On
      January 12, 2001 the debt outstanding was repaid with the proceeds from
      new senior secured credit facilities.

      On June 1, 1999, the Mission Group existing credit facility was amended to
      increase the aggregate maximum amount to $45.0 million. On January 12,
      2001, the debt outstanding was repaid with the proceeds from a new senior
      secured credit facility.

      In conjunction with the above refinancing of its senior credit facilities,
      the Company expensed certain debt financing costs. Management subsequently
      determined that a portion of those costs, specifically, those related to
      the revolving credit facility, should not have been expensed, but should
      have remained capitalized and subsequently amortized.

      As a result, the Company has restated its 1999 financial statements and
      reversed the related tax effect. The financial statement as of and for the
      year ended December 31, 2001 and the financial statements for the six
      months ended June 30, 2000 and 2001 have also been restated to reflect the
      carryover effect of the change.

<TABLE>
<CAPTION>
                                                                                                     Extraordinary
                                                              Interest Expense,                        Loss from
                                                                 Including                 Income     Refinancing
                                   Deferred                   Amortization of    Other      Tax        of Credit
                                     Tax         Intangible    Debt Financing   Expense,   Benefit   Facilities, Net
                                    Asset        Assets, Net      Costs           Net     (Expense)      of Tax       Net Loss
                                   -------       -----------  ----------------- --------  ---------  ---------------  --------
                                                                     (dollars in thousands)
<S>                                 <C>             <C>          <C>            <C>        <C>      <C>           <C>>
Balance of June 30, 2000
 As previously reported                                          $  (11,284)               $     5                    $ (6,389)
  Adjustment to extraordinary loss
   from refinancing of credit
   facilities and interest expense,
   including amortization of debt
   financing costs                                                      (62)                     2                         (60)
                                                                 ----------     --------   -------     --------       --------
As revised                                                       $  (11,346)               $     7                    $ (6,449)
                                                                 ==========     ========   =======     ========       ========
Balance of December 31, 2000
 As previously reported            $    280      $  220,480      $  (20,045)               $(1,098)                   $ (2,523)
  Adjustment to extraordinary loss
   from refinancing of credit
   facilities and interest expense,
   including amortization of debt
   financing costs                                     1,224           (125)                     7                        (118)
Adjustment to deferred tax asset        (59)
                                   --------      -----------     ----------     --------   -------     --------       --------
As revised                         $    221      $   221,704     $  (20,170)               $(1,091)                   $ (2,641)
                                   ========      ===========     ==========     ========   =======     ========       ========
Balance of June 30, 2001
 As previously reported                          $   323,098     $  (16,218)    $   (420)  $   368     $   (263)      $(16,677)
  Adjustment to extraordinary loss
   from refinancing  of credit
   facilities and interest expense,
   including amortization of debt
   financing costs                                       (10)           (21)         (15)       15       (1,154)        (1,175)
                                                 -----------     ----------     --------   -------     --------       --------
As revised                                       $   323,088     $  (16,239)    $   (435)  $   383     $ (1,417)      $(17,852)
                                                 ===========     ==========     ========   =======     ========       ========
</TABLE>



14.   Subsequent Events

      On August 7, 2001, Nexstar received $20.0 million in capital contributions
      from Nexstar Holdings, the proceeds of which were used to reduce bank
      debt.

                                       16

<PAGE>

ITEM 2. Management's Discussion and Analysis Of Financial Condition And Results
Of Operations

Forward-Looking and Cautionary Statements

The following discussion and analysis should be read in conjunction with the
unaudited Consolidated Balance Sheet as of June 30, 2001, unaudited Consolidated
Statement of Operations and Other Comprehensive Loss and other unaudited
financial statements for the three and six months ended June 30, 2000 and 2001
and notes to related financial statements elsewhere in this report on Form
10-Q/A. This report on Form 10-Q/A contains "forward-looking statements" within
the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. All statements other than statements of
historical fact are "forward-looking statements" for purposes of federal and
state securities laws, including: any projections or expectations of earnings;
revenues; financial performance; liquidity and capital resources or other
financial items; any assumptions or projections about the television
broadcasting industry; any statements of our plans; strategies and objectives
for our future operations; any statements concerning proposed new products;
services or developments; any statements regarding future economic conditions or
performance; any statements of belief; and any statements of assumptions
underlying any of the foregoing. Forward-looking statements may include the
words "may," "will," "estimate," "intend," "continue," believe," "expect" or
"anticipate" and other similar words.

Although we believe that the expectations reflected in any of our forward-
looking statements are reasonable, actual results could differ from these
projections or assumptions in any of our forward looking statements. Our future
financial condition and results of operations, as well as any forward-looking
statements, are subject to change and inherent risks and uncertainties discussed
elsewhere in this Report on Form 10-Q/A and in our other filings with the
Securities and Exchange Commission. The forward looking statements made in this
Report on Form 10-Q/A are made only as of the date hereof and we do not have or
undertake any obligation to publicly update any forward looking statements to
reflect subsequent events or circumstances.

We make references throughout our "Management's Discussion and Analysis of
Financial Condition and Results of Operations" to comparisons on a "same station
basis." These comparisons refer to stations that we have owned at the beginning
and end of a particular period. In particular, references to a comparison on a
same station basis for the six months ended June 30, 2000 versus the six months
ended June 30, 2001 include the following stations: WYOU, KQTV, WTWO, WBRE,
KFDX, KSNF, KBTV, WJET, WFXP, WROC, KJTL, KJBO and KTAB. As used in the report
on Form 10-Q/A, unless the context indicated otherwise, "Nexstar" refers to
Nexstar Finance, L.L.C. and its consolidated subsidiaries including Nexstar
Finance, Inc, "Mission Group" refers to Bastet Broadcasting, Inc. and Mission
Broadcasting of Wichita Falls, Inc. which are discussed below, and all of their
respective subsidiaries; and all references to "we," "our," and "us" refer,
collectively, to Nexstar and the Mission Group.

Introduction

Nexstar owns and operates, through our subsidiaries, 14 television stations.
Through various local service agreements with the Mission Group, Nexstar
provides various management, sales or other services to additional television
stations. The Mission Group is 100% owned by an independent third party. The
Mission Group owns and operates the following television stations: WYOU, WFXP,
KODE, KJTL and KJBO-LP. Nexstar does not own the Mission Group television
stations. In order for both Nexstar and the Mission Group to continue to comply
with FCC regulations, the Mission Group must maintain complete responsibility
for and control over programming, finances, personnel and operations of its
stations. However, as a result of Nexstar Finance's guarantee of the Mission
Group's debt and our arrangements under the local service agreements and
purchase option agreements with the Mission Group, we are deemed under U.S.
generally accepted accounting principles ("U.S. GAAP") to have a controlling
financial interest in the Mission Group. Nexstar has entered into various
management and service agreements with all of the Mission Group stations.
Nexstar has a time brokerage agreement with WFXP, which allows Nexstar to
program most of the station's broadcasting time, sell the station's advertising
time and retain the advertising revenue generated by WFXP. Nexstar has a shared
services agreement with each of KJTL and KJBO-LP, which allows the sharing of
services, including news production, technical maintenance and security, in
exchange for Nexstar's right to receive certain payments from the Mission Group
as described in the shared service agreements. These payments have had the
effect of Nexstar receiving substantially all of the available cash flow
generated by KJTL and KJBO-LP. Nexstar anticipates that the payments required by
the shared service agreements with KJTL and KJBO-LP will continue to have the
effect of Nexstar receiving substantially all of the available cash flow
generated by KJTL and KJBO-LP. Through a joint sales agreement, Nexstar has also
acquired the rights to sell and receive the revenue from the advertising time on
KJTL and KJBO-LP in return for monthly payments to the Mission Group. Nexstar
has a shared services agreement with each of WYOU and KODE, which has terms
substantially similar to the terms of the shared services agreements with KJTL
and KJBO-LP. Nexstar's ability to receive cash from the Mission Group is
governed by the agreements described above.

In addition to providing certain services to the Mission Group television
stations, Nexstar also guarantees the debt of the Mission Group. The Mission
Group is a guarantor of the senior credit facility entered into and the senior
subordinated notes issued by Nexstar.

The owner of the Mission Group has granted to Nexstar a purchase option on each
Mission Group television station to acquire the assets and liabilities of each
station for consideration equal to the greater of (i) seven times the station's
broadcast cash flow less the amount of its indebtedness as defined in the option
agreement or (ii) its indebtedness. These option agreements are freely
exercisable or assignable by Nexstar without consent or approval by the owner of
the Mission Group. Nexstar believes that the local service agreements as well as
the purchase options comply with the FCC's rules and published policies.

Nexstar does not own the Mission Group or the Mission Group's television
stations. However, as a result of Nexstar Finance's guarantee of the Mission
Group's debt and our arrangements under the local service arrangements and
purchase option agreements with the Mission Group, we are deemed under U.S. GAAP
to have a controlling financial interest in the Mission Group while complying
with the FCC's rules regarding ownership limits in television markets. In order
for both Nexstar and the Mission Group to continue to comply with FCC
regulations, the Mission Group must maintain complete responsibility for and
control over programming, finances, personnel and operations of its stations. As
a result of our controlling financial interest in the Mission Group under U.S.
GAAP and in order to present fairly our financial position, results of
operations and cash flows, we consolidate the financial position, results of
operations and cash flows of the Mission Group as if it were a wholly owned
entity. We believe this presentation is meaningful for understanding our
financial performance. Therefore, the following discussion of our financial
condition and results of operations includes the Mission Group's financial
statements.

The operating revenues of our stations are derived primarily from advertising
revenue, which in turn depends on the economic conditions of the markets in
which we operate, the demographic makeup of those markets and the marketing
strategy we employ in each market. Our primary

                                       17

<PAGE>

operating expenses consist of commissions on revenues, employee compensation and
related benefits, newsgathering and programming costs. A large percentage of the
costs involved in the operation of our stations remain relatively fixed.

The networks provide programming to our stations during various time periods of
the day. The networks compensate the station for distributing their product over
the air and for keeping a portion of the advertising inventory during those time
periods. Each station purchases licenses to broadcast programming in the
non-news time periods during the remainder of the day. These programs are either
purchased from a syndicator for cash or the syndicator is allowed to retain some
of the inventory as compensation to eliminate or reduce the cash cost for the
license. The station records the estimated fair market value of the inventory
given to the syndicator as a barter asset and liability. Over the term of the
contract, these values are amortized as barter revenue and expense.

Advertising is sold in time increments and is priced primarily on the basis of
the popularity of the program among targeted demographic groups, as measured by
periodic audience surveys performed by an independent company. Advertising rates
are also affected by the number of advertisers competing for the available time
and the availability of alternative advertising media in the market. Rates are
normally highest during the most heavily viewed hours. The ratings of a local
station affiliated with a television network can be affected by ratings of that
network's programming.

Most advertising contracts are short-term and generally run for a few weeks.
Excluding political revenue, approximately 61.9% of our annual spot revenue for
the year ended December 31, 2000 and 61.5% of our revenue for the three months
ended June 30, 2001 was generated from local advertising which is sold by a
station's sales staff. The remainder of our advertising revenue represents
inventory sold for national or political advertising. Each station has an
agreement with a national representative firm that normally provides for
representation outside the particular station's market. National commission
rates vary within the industry but are governed by each station's agreement. All
national and political revenue is placed by advertising agencies. The agencies
receive a commission rate of 15.0% for the gross amount of advertising schedules
placed by them. Local advertising agencies place most of the local spot revenue;
however, some local advertisers place their schedules directly with the local
sales staff thereby eliminating the agency commission.

The advertising revenues of our stations are generally highest in the second and
fourth quarters of each year, due in part to increases in consumer advertising
in the spring and retail advertising in the period leading up to, and including,
the holiday season. In addition, advertising revenues are generally higher
during even numbered years resulting from political advertising and advertising
aired during the Olympic Games.

                                       18

<PAGE>

Nexstar's acquisitions during the fiscal year 2000 and the six months ended June
30, 2001 affect the comparability of the operating results discussed below.
Nexstar entered into a time brokerage agreement in May 2000 to operate KMID, the
ABC affiliate in Midland-Odessa, Texas and in September 2000, the assets were
purchased for approximately $10.0 million. Nexstar purchased assets of KTAL, the
NBC affiliate in Shreveport, Louisiana, in November 2000 for approximately $35.3
million. In July 1999, Nexstar entered into a time brokerage agreement to
operate WCIA/WCFN, the CBS affiliate in the Champaign-Springfield-Decatur,
Illinois market and WMBD, the CBS affiliate in the Peoria-Bloomington, Illinois
market. The assets of these stations were subsequently purchased in January
2001.

In conjunction with the refinancing of our senior credit facilities in June
1999, we expensed certain debt financing costs. We subsequently determined that
a portion of those costs, specifically, those related to the revolving credit
facility, should not have been expensed, but should have remained capitalized
and subsequently amortized. As a result, the 1999, 2000, and 2001 financial
statements have been restated. See Note 13 of our financial statements for a
further explanation.

Recent Developments

In January 2001, we acquired the assets of WCIA/WCFN and WMBD for approximately
$108.0 million. WCIA is the CBS affiliate in the Champaign-Springfield-Decatur,
Illinois market, and WMBD is the CBS affiliate in the Peoria-Bloomington,
Illinois market. We financed the purchase of WCIA/WCFN and WMBD with the
proceeds of (1) our existing $275.0 million senior credit facilities and (2)
$105.0 million of equity contributed from our parent, Nexstar Finance Holdings
II, LLC (then known as Nexstar Finance Holdings, L.L.C.).

In March 2001, Nexstar sold $160.0 million of 12% Senior Subordinated Notes due
April 2008. The proceeds were used to (1) repay $116.2 million of revolver loans
under Nexstar's existing credit facilities, (2) to distribute $30.0 million to
Nexstar Finance Holdings II, L.L.C. (then known as Nexstar Finance Holdings,
L.L.C.). and (3) to pay for transaction costs.

On August 7, 2001, Nexstar received $20.0 million in capital contributions from
Nexstar Holdings, the proceeds of which were used to reduce bank debt.

Historical Performance

Revenue

The following table sets forth the principal types of revenue received by our
stations for the periods indicated and each type of revenue (other than trade
and barter) as a percentage of total gross revenue, as well as agency and
national sales representative commissions:

                                       19

<PAGE>


<TABLE>
<CAPTION>
                                              Unaudited                               Unaudited
                                      Three Months Ended June 30,            Six Months Ended June 30,
                                -------------------------------------   -------------------------------------
                                       2000               2001                2000                2001
                                -----------------   -----------------   -----------------   -----------------
                                 Amount      %       Amount      %       Amount      %       Amount      %
                                -------   -------   -------   -------   -------   -------   -------   -------
                                        (dollars in thousands)                  (dollars in thousands)
<S>                             <C>         <C>     <C>         <C>     <C>         <C>     <C>         <C>
Local                           $16,297      53.1   $16,480      55.6   $29,507      52.9   $31,568      56.1
National                         11,338      37.0    10,298      34.8    20,257      36.3    19,163      34.1
Political                           941       3.1       532       1.8     1,812       3.3       637       1.1
Network compensation              1,581       5.2     1,759       5.9     3,032       5.4     3,513       6.3
Other                               506       1.6       574       1.9     1,182       2.1     1,365       2.4
                                -------   -------   -------   -------   -------   -------   -------   -------

   Total gross revenue           30,663     100.0    29,643     100.0    55,790     100.0    56,246     100.0
Less: Agency and national
   representative commissions     4,321      14.1     4,064      13.7     7,719      13.8     7,587      13.5
                                -------   -------   -------   -------   -------   -------   -------   -------

Net broadcast revenue            26,342      85.9    25,579      86.3    48,071      86.2    48,659      86.5
Trade and barter revenue          2,046               2,467               4,237               4,992
                                -------             -------             -------             -------

    Total net revenue           $28,388             $28,046             $52,308             $53,651
                                =======             =======             =======             =======
</TABLE>

Results of Operations

The following table sets forth a summary of our operations for the periods
indicated and their percentages of total net revenue:

<TABLE>
<CAPTION>
                                                 Unaudited                            Unaudited
                                         Three Months Ended June 30,           Six Months Ended June 30,
                                     ---------------------------------   ---------------------------------
                                           2000              2001              2000             2001
                                     ---------------   ---------------   ---------------   ---------------
                                      Amount     %      Amount     %      Amount     %      Amount     %
                                     -------   -----   -------   -----   -------   -----   -------   -----
                                          (dollars in thousands)              (dollars in thousands)
<S>                                  <C>       <C>     <C>       <C>     <C>       <C>     <C>       <C>
Total net revenue                    $28,388   100.0   $28,046   100.0   $52,308   100.0   $53,651   100.0
Operating expenses:
   Station direct operating
     expenses, net of trade            6,740    23.7     7,034    25.1    13,432    25.7    14,357    26.8
   Selling, general and
     administrative expenses           7,200    25.4     6,740    24.0    13,709    26.2    13,865    25.8
   Trade and barter expense            1,937     6.8     2,528     9.0     4,179     8.0     5,092     9.5
   Depreciation and amortization       5,858    20.6     8,380    29.9    11,809    22.6    16,738    31.2
   Amortization of broadcast
     rights, excluding barter          2,094     7.4     1,887     6.7     4,218     8.1     3,899     7.3
                                     -------           -------           -------           -------

    Income (loss) from operations    $ 4,559           $ 1,477           $ 4,961           $  (300)
                                     =======           =======           =======           =======
</TABLE>


                                       20

<PAGE>

Three Months Ended June 30, 2001 Compared to Three Months Ended June 30, 2000

Net broadcast revenue for the three months ended June 30, 2001 was $25.6
million, a decrease of $0.7 million, compared to $26.3 million for the three
months ended June 30, 2000. An increase in net broadcast revenue of $1.2 million
was attributed to stations acquired after January 1, 2000. On a same station
basis, net broadcast revenue for the three months ended June 30, 2001 was $18.6
million as compared to $20.5 million for June 30, 2000, a decrease of 9.3%. Of
this decrease, a sluggish national market accounted for $1.3 million while $0.5
million was a result of reduced spending in the local markets for the second
quarter of 2001.

Direct operating expenses, consisting primarily of news, engineering and
programming, and selling, general and administrative expenses and corporate
overhead for the three months ended June 30, 2001 were $13.7 million, compared
to $13.9 million for the three months ended June 30, 2000, a decrease of $0.2
million. A $0.4 million increase was attributed to stations acquired after
January 1, 2000. On a same station basis, direct operating expenses including
selling, general and administrative expenses and corporate overhead for the
three months ended June 30, 2001 were $10.0 million as compared to $10.6 million
for the three months ended June 30, 2000, a 5.7% decrease.

                                       21

<PAGE>


Amortization of broadcast rights, excluding barter, for the three months ended
June 30, 2001 was $1.9 million, compared to $2.1 million for the three months
ended June 30, 2000, a decrease of $0.2 million. The stations acquired after
January 1, 2000 accounted for an increase of $0.1 million. On a same station
basis, amortization of broadcast rights for the three months ended June 30, 2001
were $1.3 million, as compared to $1.6 million for the three months ended June
30, 2000, a 19.0% decrease. This decrease was primarily associated with cost
reductions of renewed or replacement programs.

Depreciation of property and equipment and amortization of intangibles was $8.4
million for the three months ended June 30, 2001, compared to $5.9 million for
the three months ended June 30, 2000, and increase of $2.5 million. An increase
of $2.7 million was attributed to stations acquired after January 1, 2000 with a
$0.2 million offsetting decrease from previously owned stations.

Income from operations for the three months ended June 30, 2001 was $1.5
million, compared to $4.6 million for the three months ended June 30, 2000, a
decrease of $3.1 million. Of the $3.1 million decrease, approximately $2.6
million was attributed to stations purchased after January 1, 2000. On a same
station basis, income from operations for the three months ended June 30, 2001
was $1.6 million, as compared to $2.1 million for the three months ended June
30, 2000.

Interest expense for the three months ended June 30, 2001 was $9.4 million,
compared to $5.8 million for the same period in 2000. The increase was primarily
attributed to the increased indebtedness for the stations purchased in 2000 and
2001.

As a result of the factors discussed above, our net loss was $8.0 million for
the three months ended June 30, 2001, compared to a net loss of $1.4 million for
the same period in 2000, an increase in net loss of $6.6 million.

Six Months Ended June 30, 2001 Compared to Six Months Ended June 30, 2000

Net broadcast revenue for the six months ended June 30, 2001 was $48.7 million,
an increase of $0.6 million, compared to $48.1 million for the six months ended
June 30, 2000. An increase in net broadcast revenue of $3.4 million was
attributed to stations acquired after January 1, 2000. On a same station
basis, net broadcast revenue for the six months ended June 30, 2001 was $34.8
million as compared to $37.6 million for June 30, 2000, a decrease of 7.2%. Of
this decrease, $2.0 million was due to a decline in national revenue while $0.6
million was from limited political activity for the first six months of 2001.


                                       22

<PAGE>

Direct operating expenses, consisting primarily of news, engineering and
programming, and selling, general and administrative expenses and corporate
overhead for the six months ended June 30, 2001 were $28.2 million, compared to
$27.1 million for the six months ended June 30, 2000, an increase of $1.1
million. A $1.4 million increase was attributed to stations acquired after
January 1, 2000. On a same station basis, direct operating expenses including
selling, general and administrative expenses and corporate overhead for the six
months ended June 30, 2001 were $20.4 million as compared to $20.7 million for
the six months ended June 30, 2000, a 1.5% decrease.

Amortization of broadcast rights, excluding barter, for the six months ended
June 30, 2001 was $3.9 million, compared to $4.2 million for the six months
ended June 30, 2000, a decrease of $0.3 million. The stations acquired after
January 1, 2000 accounted for an increase of $0.2 million. On a same station
basis, amortization of broadcast rights for the six months ended June 30, 2001
were $2.7 million, as compared to $3.2 million for the six months ended June 30,
2000, a 15.6% decrease. This decrease was primarily associated with cost
reductions of renewed or replacement programs.

Depreciation of property and equipment and amortization of intangibles was $16.7
million for the six months ended June 30, 2001, compared to $11.8 million for
the six months ended June 30, 2000, an increase of $4.9 million. The increase
of $4.9 million was attributed to stations acquired after January 1, 2000.

Loss from operations for the six months ended June 30, 2001 was $0.3 million,
compared to income from operations of $5.0 million for the six months ended
June 30, 2000, a decrease of $5.3 million. Of the $5.3 million decrease,
approximately $4.9 million was attributed to stations purchased after
January 1, 2000. On a same station basis, income from operations for the six
months ended June 30, 2001 was $0.5 million, as compared to $0.9 million for the
six months ended June 30, 2000.

Interest expense for the six months ended June 30, 2001 was $16.2 million,
compared to $11.3 million for the same period in 2000. The increase was
primarily attributed to the increased indebtedness for the stations purchased in
2000 and 2001.

For the six months ended June 30, 2001, we wrote off $1.4 million of debt
financing costs, net of tax effect, as a result of refinancing our senior credit
facilities in January 2001.

As a result of the factors discussed above, our net loss was $17.9 million for
the six months ended June 30, 2001, compared to a net loss of $6.4 million for
the same period in 2000, an increase in net loss of $11.5 million.

                                       23

<PAGE>

Liquidity and Capital Resources

As of June 30, 2001, cash and cash equivalents were $2.4 million compared to
$6.4 million as of June 30, 2000.

Our primary sources of liquidity are cash flows from operating activities,
borrowing from senior credit facilities and capital contributions. Cash flows
provided by operating activities were $2.7 million for the six months ended June
30, 2001, compared to $3.9 million for the six months ended June 30, 2000.

Cash flows used for investing activities was $111.9 million for the six months
ended June 30, 2001, as compared to $8.5 million for the six months ended June
30, 2000. Cash flows used for investing activities for the six months ended June
30, 2001 were the result of an outlay of approximately $108.0 million for the
purchase of WCIA and WMBD, as well as ongoing capital expenditures at the
stations. Our capital expenditures were $4.0 million for the six months ended
June 30, 2001 and $3.5 million for the six months ended June 30, 2000.

Cash flows provided by financing activities were $108.8 million for the six
months ended June 30, 2001, compared to $8.0 million for the six months ended
June 30, 2000. The change in cash flows provided by financing activities for the
six months ended June 30, 2001 was the result of (1) borrowings under the new
senior credit facilities of $278.8 million with a subsequent borrowing and
repayment of $160.1 million as a result of the amendment on June 14, 2001 on the
credit agreement governing our senior credit facilities to allow for a $50.0
Term A facility, a $75.0 million Term B facility and a $100.0 million revolving
facility, (2) borrowings of $153.6 million under the newly issued senior
subordinated notes and additional equity proceeds of $75.0 million (net of a
distribution of $30.0 million) less the repayment of the existing senior credit
facility.

We believe based on current operations and projected growth, that our cash flow
from operations, together with borrowings available under our senior credit
facilities, will be sufficient to meet our future requirements for working
capital, capital expenditures, interest payments.

Senior Credit Facilities

On January 12, 2001, Nexstar and Bastet/Mission each entered into senior secured
credit facilities with a group of commercial banks. The terms of the credit
agreement governing the Nexstar facilities provide for a reducing revolving
credit facility in the amount of $72.0 million and a term loan facility in the
amount of $110.0 million. The credit facilities was subsequently amended on June
14, 2001 to allow for a $50.0 Term A facility, a $75.0 million Term B facility
and a $57.0 million revolving facility. The terms of the credit agreement
governing the Bastet/Mission facility provide for a revolving credit facility in
the amount of $43.0 million. Interest rates associated with the Nexstar and the
Bastet/Mission credit facilities are based, at our option, on the prevailing
prime rate plus an applicable margin or the LIBOR rate plus an applicable
margin. Interest is fixed for a period ranging from one month to 12 months,
depending on availability of the interest basis selected, except if we select a
prime-based loan, in which case the interest rate will fluctuate during the
period as the prime rate fluctuates. Interest is payable periodically based on
the type of interest rate selected. In

                                       24

<PAGE>


addition, we are required to pay quarterly commitment fees based on our
consolidated total leverage ratio for that particular quarter on the unused
portion of the revolving commitments. The reducing revolving credit facility and
the term loans are subject to amortization schedules. The reducing revolver and
Term Loan A are due and payable on January 12, 2007 and the maturity date for
Term Loan B is July 12, 2007. The senior credit facilities contain covenants
which require us to comply with certain limitations on the incurrence of
additional indebtedness, issuance of equity, payment of dividends and on certain
other business activities. We were in compliance with all covenants at June 30,
2001.

Senior Subordinated Notes

On March 16, 2001, Nexstar issued $160.0 million of 12% Senior Subordinated
Notes (the "notes") at a price of 96.012%. The notes mature on April 1, 2008.
Interest is payable every six months in arrears on April 1 and October 1. The
notes are guaranteed by all of the domestic existing and future restricted
subsidiaries of the Company. They are general unsecured senior subordinated
obligations subordinated to all of the Company's senior debt. The notes are
redeemable on or after April 1, 2005 and Nexstar may redeem up to 35.0% of the
aggregate principal amount of the notes before April 1, 2004 with the net cash
proceeds from qualified equity offerings. The notes contain covenants which
require Nexstar to comply with certain limitations on the incurrence of
additional indebtedness, issuance of equity, payment of dividends and on certain
other business activities. We were in compliance with all covenants at June 30,
2001.

Recently Issued Accounting Standards

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities", ("SFAS No. 133"). SFAS No. 133, as amended,
is effective for fiscal quarters beginning after January 1, 2001. We adopted
SFAS No. 133 on January 1, 2001.

We use derivative financial instruments for purposes other than trading, such as
hedging for long-term debt and does so to reduce its exposure to fluctuations in
interest rates, as dictated by their credit agreement. All derivatives are
recognized on the balance sheet at their fair value. Changes in the fair value
of derivatives are recorded each period in current earnings or other
comprehensive income, depending on whether a derivative is designated as part of
a hedge transaction and, if it is, the type of hedge transaction. We assess,
both at its inception and on an on-going basis, whether the derivatives that are
used in hedging transactions are highly effective in offsetting the changes in
cash flows of hedged items. We assess hedge ineffectiveness on a quarterly basis
and records the gain or loss related to the ineffective portion to current
earnings, to the extent it is significant. If we determine that a cash flow
hedge is no longer probable of occurring, we discontinue hedge accounting for
the affected portion of the forecasted transaction, and any unrealized gain or
loss on the contract is recognized in current earnings.

In July 2001, the FASB issued SFAS No. 141, "Business Combinations" and SFAS No.
142, "Goodwill and Other Intangible Assets". SFAS No. 141 requires that all
business combinations be accounted for under the purchase method only and that
certain acquired intangible assets in a business combination be recognized as
assets apart from goodwill. SFAS 142 requires that ratable amortization of
goodwill be replaced with periodic tests of the goodwill's impairment and that
intangible assets other than goodwill be amortized over their useful lives. SFAS
No. 141 is effective for all business combinations initiated after June 30, 2001
and for all business combinations accounted for by the purchase method for which
the date of acquisition is after June 30, 2001. The provisions of SFAS will be
effective for fiscal years beginning after December 15, 2001 and will thus be
adopted by us, as required, in fiscal year 2002. We are currently assessing the
impact of this new statement on our consolidated financial position and results
of operations and have not yet determined the impact of adoption.

                                       25

<PAGE>


ITEM 3. Quantitative And Qualitative Disclosures About Market Risk

Interest Rate Risk

      Our exposure to market risk for changes in interest rates relates
primarily to our long-term debt obligations.

      All borrowings at December 31, 2000 under the old Nexstar credit agreement
bear interest at the base rate, or Eurodollar rate, plus the applicable margin,
as defined (ranging from 8.995% to 9.165% at December 31, 2000). Interest is
payable in accordance with the credit agreement.

      All borrowings at December 31, 2000 under the Mission Group credit
agreement bear interest at the base rate, or Eurodollar rate, plus the
applicable margin, as defined (9.015% at December 31, 2000).

      At December 31, 2000, Nexstar had in effect three interest rate swap
agreements, with commercial banks, with notional amounts of $93.3 million, $20.0
million and $15.0 million. Nexstar's interest rate swap agreements require
Nexstar to pay a fixed rate and receive a floating rate thereby creating fixed
rate debt. The agreements are designated as a hedge of interest rates, and the
differential to be paid or received on the swaps is accrued as an adjustment to
interest expense. Nexstar is exposed to credit loss in the event of
nonperformance by the counterparty. The financial instruments expire on December
31, 2002, November 8, 2002 and May 21, 2001, respectively.

                                       26

<PAGE>


                                     PART II

ITEM 1. Legal Proceedings

      We are involved in litigation relating to claims arising out of our
operations in the normal course of business, including product liability claims.
In the opinion of our management, the litigation in which we are currently
involved, individually and in aggregate, is not material to our business,
financial condition or results of operations.

ITEM 2. Changes In Securities And Use Of Proceeds

      Not applicable.

ITEM 3. Defaults Upon Senior Securities

      Not applicable.

ITEM 4. Submission Of Matters To A Vote Of Security Holders

      Not applicable.

ITEM 5. Other Information

      Not applicable.

ITEM 6. Exhibits And Reports On Form 8-K

      (a) Exhibits

      10.20  Form of Amended and Restated Credit Agreement dated as of June 14,
             2001. (Incorporated by reference to Exhibit 10.20 to Quarterly
             Report on Form 10-Q (File No. 333-62916) filed by Nexstar Finance,
             L.L.C. and Nexstar Finance, Inc.)
      99.1   Certification of Perry A. Sook pursuant to 18 U.S.C. (S) 1350.
      99.2   Certification of G. Robert Thompson pursuant to 18 U.S.C. (S) 1350.

      (b) Reports on Form 8-K.

      None.

                                       27

<PAGE>


                                   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 thereunto duly authorized.

                                  Nexstar Finance, L.L.C.
                                  Nexstar Finance, Inc.


                                  /s/  Perry A. Sook
                                  ------------------------------------------
                                  By:  Perry A. Sook
                                  Its: President and Chief Executive Officer


                                  /s/  G. Robert Thompson
                                  ------------------------------------------
                                  By:  G. Robert Thompson
                                  Its: Chief Financial Officer


                                  Dated: May 20, 2003


                                       28

<PAGE>

I, Perry A. Sook, President and Chief Executive Officer of Nexstar Finance,
L.L.C. and Nexstar Finance, Inc., certify that:

1.  I have reviewed this quarterly report on Form 10-Q/A of Nexstar Finance,
L.L.C. and Nexstar Finance, Inc.;

2.  Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report; and

3.  Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report.

Date: May 20, 2003


By: /s/  Perry A. Sook
    -------------------------
    Perry A. Sook
    President and Chief
      Executive Officer

                                       29

<PAGE>

I, G. Robert Thompson, Chief Financial Officer of Nexstar Finance, L.L.C. and
Nexstar Finance, Inc., certify that:

1.  I have reviewed this quarterly report on Form 10-Q/A of Nexstar Finance,
L.L.C. and Nexstar Finance, Inc.;

2.  Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report; and

3.  Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report.

Date: May 20, 2003


By: /s/  G. Robert Thompson
    -------------------------
    G. Robert Thompson
    Chief Financial Officer

                                       30