##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



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

For the quarterly period ended June 30, 2007

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 333-110122



---

LBI MEDIA HOLDINGS, INC.

(Exact Name of Registrant as Specified in Its Charter)



---



|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Delaware                                                       |  | 05-05849018                      
|(State or other Jurisdiction of Incorporation or Organization) |  | (IRS Employer Identification No.)

1845 West Empire Avenue

Burbank, California 91504

(Address of principal executive offices, excluding
zip code) (Zip code)

Registrants Telephone Number, Including Area Code: (818) 563-5722

Not Applicable

(Former name, former
address and former fiscal year, if changed since last report).



---

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.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large Accelerated
Filer ̈Accelerated Filer ̈Non-Accelerated Filer  x

Indicate by
check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes ̈No  x

As of August 14, 2007, there were 100 shares of
common stock, $0.01 par value per share, of LBI Media Holdings, Inc. issued and outstanding.



---



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

FORM 10-Q QUARTERLY REPORT

TABLE OF CONTENTS



|                                                                                              |  |     
|--------------------------------------------------------------------------------------------- |  | ----
|                                                                                              |  | Page
|PART I. FINANCIAL INFORMATION                                                                 |  | 1   
|                                                                                              | 
|Item 1. Financial Statements                                                                  |  | 1   
|                                                                                              | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 17  
|                                                                                              | 
|Item 3. Quantitative and Qualitative Disclosures About Market Risk                            |  | 32  
|                                                                                              | 
|Item 4. Controls and Procedures                                                               |  | 32  
|                                                                                              | 
|PART II. OTHER INFORMATION                                                                    |  | 33  
|                                                                                              | 
|Item 1. Legal Proceedings                                                                     |  | 33  
|                                                                                              | 
|Item 1A. Risk Factors                                                                         |  | 33  
|                                                                                              | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 33  
|                                                                                              | 
|Item 3. Defaults upon Senior Securities                                                       |  | 33  
|                                                                                              | 
|Item 4. Submission of Matters to a Vote of Security Holders                                   |  | 34  
|                                                                                              | 
|Item 5. Other Information                                                                     |  | 34  
|                                                                                              | 
|Item 6. Exhibits                                                                              |  | 35  



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

LBI MEDIA HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)



|                                                                                                                            |  |               |         |   |                   |   |        
|--------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | ----------------- | - | -------
|                                                                                                                            |  | June 30, 2007 |         |   | December 31, 2006
|                                                                                                                            |  | (unaudited)   |         |   | (Note 1)         
|Assets                                                                                                                      |  |               |         |   |                   |   |        
|Current assets:                                                                                                             |  |               |         |   |                   |   |        
|Cash and cash equivalents                                                                                                   |  | $             | 263     |   |                   | $ | 1,501  
|Accounts receivable (less allowance for doubtful accounts of $1,900 as of June 30, 2007 and $1,954 as of December 31,
2006) |  |               | 19,601  |   |                   |   | 17,496 
|Current portion of program rights, net                                                                                      |  |               | 436     |   |                   |   | 578    
|Amounts due from related parties                                                                                            |  |               | 10      |   |                   |   | 25     
|Current portion of employee advances                                                                                        |  |               | 98      |   |                   |   | 106    
|Prepaid expenses and other current assets                                                                                   |  |               | 1,201   |   |                   |   | 1,395  
|                                                                                                                            |  |               |         |   |                   |   |        
|Total current assets                                                                                                        |  |               | 21,609  |   |                   |   | 21,101 
|Property and equipment, net                                                                                                 |  |               | 93,316  |   |                   |   | 91,570 
|Broadcast licenses, net                                                                                                     |  |               | 357,904 |   |                   |   | 357,870
|Deferred financing costs, net                                                                                               |  |               | 6,064   |   |                   |   | 6,665  
|Notes receivable from related parties                                                                                       |  |               | 2,754   |   |                   |   | 2,721  
|Employee advances, excluding current portion                                                                                |  |               | 1,161   |   |                   |   | 1,161  
|Program rights, excluding current portion                                                                                   |  |               | 356     |   |                   |   | 536    
|Other assets                                                                                                                |  |               | 1,553   |   |                   |   | 439    
|                                                                                                                            |  |               |         |   |                   |   |        
|Total assets                                                                                                                |  | $             | 484,717 |   |                   | $ | 482,063
|                                                                                                                            |  |               |         |   |                   |   |        
|                                                                                                                            |  |              
|Liabilities and stockholders equity                                                                                        |  |               |         |   |                   |   |        
|Current liabilities:                                                                                                        |  |               |         |   |                   |   |        
|Accounts payable and accrued expenses                                                                                       |  | $             | 6,007   |   |                   | $ | 10,548 
|Accrued interest                                                                                                            |  |               | 7,123   |   |                   |   | 8,506  
|Current portion of long-term debt                                                                                           |  |               | 1,235   |   |                   |   | 1,057  
|Current portion deferred compensation                                                                                       |  |               | 3,003   |   |                   |   | 8,329  
|                                                                                                                            |  |               |         |   |                   |   |        
|Total current liabilities                                                                                                   |  |               | 17,368  |   |                   |   | 28,440 
|Long-term debt, excluding current portion                                                                                   |  |               | 372,759 |   |                   |   | 412,770
|Fair value of interest rate swap                                                                                            |  |               | 657     |   |                   |   | 1,784  
|Deferred and other income taxes                                                                                             |  |               | 49,957  |   |                   |   | 875    
|Other liabilities                                                                                                           |  |               | 1,910   |   |                   |   | 940    
|                                                                                                                            |  |               |         |   |                   |   |        
|Total liabilities                                                                                                           |  |               | 442,651 |   |                   |   | 444,809
|Commitments and contingencies                                                                                               |  |               |         |   |                   |   |        
|Stockholders equity:                                                                                                       |  |               |         |   |                   |   |        
|Common stock, $0.01 par value:                                                                                              |  |               |         |   |                   |   |        
|Authorized shares  1,000                                                                                                   |  |               |         |   |                   |   |        
|Issued and outstanding shares  100                                                                                         |  |               |        |   |                   |   |       
|Additional paid-in capital                                                                                                  |  |               | 64,811  |   |                   |   | 16,865 
|Retained earnings (deficit)                                                                                                 |  |               | (22,745 | ) |                   |   | 20,389 
|                                                                                                                            |  |               |         |   |                   |   |        
|Total stockholders equity                                                                                                  |  |               | 42,066  |   |                   |   | 37,254 
|                                                                                                                            |  |               |         |   |                   |   |        
|Total liabilities and stockholders equity                                                                                  |  | $             | 484,717 |   |                   | $ | 482,063
|                                                                                                                            |  |               |         |   |                   |   |        

See accompanying notes.



1



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands)



|                                                                                                                                                                                                                                                                                                                |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                                                                                                                                                                                                                                                |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                                                                                                                                                                                                                                                                                                |  | 2007                       |        |   | 2006                     |   |        | 2007 |  |   | 2006    |  
|Net revenues                                                                                                                                                                                                                                                                                                    |  | $                          | 32,515 |   |                          | $ | 29,291 |      |  | $ | 57,660  |   |  | $ | 51,533  |  
|Operating expenses:                                                                                                                                                                                                                                                                                             |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Program and technical, exclusive of deferred compensation expense (benefit) of $0 and $(94) for the three months ended June 30, 2007 and
2006, respectively, $0 and $(15) for the six months ended June 30, 2007 and 2006, respectively, and depreciation and amortization shown below                          |  |                            | 5,855  |   |                          |   | 4,937  |      |  |   | 11,469  |   |  |   | 9,438   |  
|Promotional, exclusive of depreciation and amortization shown below                                                                                                                                                                                                                                             |  |                            | 719    |   |                          |   | 501    |      |  |   | 1,108   |   |  |   | 838     |  
|Selling, general and administrative, exclusive of deferred compensation expense (benefit) of $(2,820) and $(67) for the three months ended
June 30, 2007 and 2006, respectively, $(3,952) and $129 for the six months ended June 30, 2007 and 2006, respectively, and depreciation and amortization shown below |  |                            | 10,207 |   |                          |   | 8,527  |      |  |   | 19,869  |   |  |   | 16,654  |  
|Deferred compensation expense (benefit)                                                                                                                                                                                                                                                                         |  |                            | (2,820 | ) |                          |   | (161   | )    |  |   | (3,952  | ) |  |   | 114     |  
|Depreciation and amortization                                                                                                                                                                                                                                                                                   |  |                            | 2,227  |   |                          |   | 1,632  |      |  |   | 4,527   |   |  |   | 3,263   |  
|Impairment of broadcast licenses                                                                                                                                                                                                                                                                                |  |                            |       |   |                          |   | 1,600  |      |  |   |        |   |  |   | 1,600   |  
|                                                                                                                                                                                                                                                                                                                |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Total operating expenses                                                                                                                                                                                                                                                                                        |  |                            | 16,188 |   |                          |   | 17,036 |      |  |   | 33,021  |   |  |   | 31,907  |  
|                                                                                                                                                                                                                                                                                                                |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Operating income                                                                                                                                                                                                                                                                                                |  |                            | 16,327 |   |                          |   | 12,255 |      |  |   | 24,639  |   |  |   | 19,626  |  
|Interest expense, net of amount capitalized                                                                                                                                                                                                                                                                     |  |                            | (8,494 | ) |                          |   | (7,703 | )    |  |   | (17,650 | ) |  |   | (15,304 | )
|Interest rate swap income                                                                                                                                                                                                                                                                                       |  |                            | 1,407  |   |                          |   |       |      |  |   | 1,127   |   |  |   |        |  
|Interest and other income                                                                                                                                                                                                                                                                                       |  |                            | 66     |   |                          |   | 28     |      |  |   | 105     |   |  |   | 58      |  
|                                                                                                                                                                                                                                                                                                                |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Income before provision for income taxes                                                                                                                                                                                                                                                                        |  |                            | 9,306  |   |                          |   | 4,580  |      |  |   | 8,221   |   |  |   | 4,380   |  
|Provision for income taxes                                                                                                                                                                                                                                                                                      |  |                            | (2,377 | ) |                          |   | (125   | )    |  |   | (49,318 | ) |  |   | (175    | )
|                                                                                                                                                                                                                                                                                                                |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Net income (loss)                                                                                                                                                                                                                                                                                               |  | $                          | 6,929  |   |                          | $ | 4,455  |      |  | $ | (41,097 | ) |  | $ | 4,205   |  
|                                                                                                                                                                                                                                                                                                                |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  

See accompanying notes.



2



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)



|                                                                                                    |  |                          |         |   |      |   |          |  
|--------------------------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | ---- | - | -------- | -
|                                                                                                    |  | Six Months EndedJune 30, |        
|                                                                                                    |  | 2007                     |         |   | 2006 |  
|Operating activities                                                                                |  |                          |         |   |      |   |          |  
|Net income (loss)                                                                                   |  | $                        | (41,097 | ) |      | $ | 4,205    |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities:            |  |                          |         |   |      |   |          |  
|Depreciation and amortization                                                                       |  |                          | 4,527   |   |      |   | 3,263    |  
|Amortization of deferred financing costs                                                            |  |                          | 601     |   |      |   | 496      |  
|Accretion on senior discount notes                                                                  |  |                          | 3,108   |   |      |   | 2,792    |  
|Deferred compensation expense (benefit)                                                             |  |                          | (3,952  | ) |      |   | 114      |  
|Impairment of broadcast licenses                                                                    |  |                          |        |   |      |   | 1,600    |  
|Interest rate swap income                                                                           |  |                          | (1,127  | ) |      |   |         |  
|Provision for doubtful accounts                                                                     |  |                          | 521     |   |      |   | 483      |  
|Changes in operating assets and liabilities:                                                        |  |                          |         |   |      |   |          |  
|Accounts receivable                                                                                 |  |                          | (2,626  | ) |      |   | (3,253   | )
|Deferred compensation payment                                                                       |  |                          | (1,374  | ) |      |   |         |  
|Program rights                                                                                      |  |                          | 322     |   |      |   | 424      |  
|Amounts due to related parties                                                                      |  |                          | 15      |   |      |   | (138     | )
|Prepaid expenses and other current assets                                                           |  |                          | 194     |   |      |   | 55       |  
|Employee advances                                                                                   |  |                          | 8       |   |      |   | (327     | )
|Accounts payable and accrued expenses                                                               |  |                          | (1,321  | ) |      |   | (1,163   | )
|Accrued interest                                                                                    |  |                          | (1,383  | ) |      |   | 182      |  
|Deferred taxes payable                                                                              |  |                          | 49,082  |   |      |   |         |  
|Other assets and liabilities                                                                        |  |                          | 134     |   |      |   | 61       |  
|                                                                                                    |  |                          |         |   |      |   |          |  
|Net cash provided by operating activities                                                           |  |                          | 5,632   |   |      |   | 8,794    |  
|                                                                                                    |  |                          |         |   |      |   |          |  
|                                                                                                    |  |                         
|Investing activities                                                                                |  |                          |         |   |      |   |          |  
|Purchase of property and equipment                                                                  |  |                          | (8,543  | ) |      |   | (7,670   | )
|Acquisition of selected radio and television station assets (including amounts deposited in escrow) |  |                          | (1,075  | ) |      |   | (85      | )
|                                                                                                    |  |                          |         |   |      |   |          |  
|Net cash used in investing activities                                                               |  |                          | (9,618  | ) |      |   | (7,755   | )
|                                                                                                    |  |                          |         |   |      |   |          |  
|                                                                                                    |  |                         
|Financing activities                                                                                |  |                          |         |   |      |   |          |  
|Proceeds from issuance of long-term debt and bank borrowings                                        |  |                          | 15,000  |   |      |   | 125,000  |  
|Payments of deferred financing costs                                                                |  |                          | (307    | ) |      |   | (1,888   | )
|Payments on long-term debt and bank borrowings                                                      |  |                          | (57,941 | ) |      |   | (123,037 | )
|Payment of amounts due to related parties                                                           |  |                          |        |   |      |   | (1,800   | )
|Capital contributions from Parent                                                                   |  |                          | 47,946  |   |      |   |         |  
|Distributions to Parent                                                                             |  |                          | (1,950  | ) |      |   | (798     | )
|                                                                                                    |  |                          |         |   |      |   |          |  
|Net cash provided by (used in) financing activities                                                 |  |                          | 2,748   |   |      |   | (2,523   | )
|                                                                                                    |  |                          |         |   |      |   |          |  
|                                                                                                    |  |                         
|Net decrease in cash and cash equivalents                                                           |  |                          | (1,238  | ) |      |   | (1,484   | )
|Cash and cash equivalents at beginning of period                                                    |  |                          | 1,501   |   |      |   | 1,797    |  
|                                                                                                    |  |                          |         |   |      |   |          |  
|Cash and cash equivalents at end of period                                                          |  | $                        | 263     |   |      | $ | 313      |  
|                                                                                                    |  |                          |         |   |      |   |          |  
|                                                                                                    |  |                         
|Supplemental disclosure of cash flow information:                                                   |  |                          |         |   |      |   |          |  
|Noncash amounts included in accounts payable:                                                       |  |                          |         |   |      |   |          |  
|Purchase of property and equipment                                                                  |  | $                        | 350     |   |      | $ |         |  
|                                                                                                    |  |                          |         |   |      |   |          |  
|Cash paid during the period for:                                                                    |  |                          |         |   |      |   |          |  
|Interest                                                                                            |  | $                        | 15,622  |   |      | $ | 11,792   |  
|                                                                                                    |  |                          |         |   |      |   |          |  
|Income taxes                                                                                        |  | $                        |        |   |      | $ |         |  
|                                                                                                    |  |                          |         |   |      |   |          |  

See accompanying notes.



3



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Description of Business and Basis of Presentation

LBI Media Holdings, Inc. (LBI Media Holdings) was incorporated in Delaware on June 23, 2003 and is a wholly owned subsidiary of Liberman Broadcasting, Inc., a Delaware corporation (successor in
interest to LBI Holdings I, Inc.) (the Parent or Liberman Broadcasting). Pursuant to an Assignment and Exchange Agreement dated September 29, 2003, between the Parent and LBI Media Holdings, the Parent assigned to LBI
Media Holdings all of its right, title and interest in 100 shares of common stock of LBI Media, Inc. (LBI Media) (constituting all of the outstanding shares of LBI Media) in exchange for 100 shares of common stock of LBI Media Holdings.
Thus, upon consummation of the exchange, LBI Media became a wholly owned subsidiary of LBI Media Holdings.

LBI Media Holdings is not
engaged in any business operations and has not acquired any assets or incurred any liabilities, other than the acquisition of stock of LBI Media, the issuance of Senior Discount Notes (see Note 4) and the operations of its subsidiaries. Accordingly,
its only material source of cash is dividends and distributions from its subsidiaries, which are subject to restriction by LBI Medias 2006 Senior Credit Facilities and the indenture governing LBI Medias 2007 Senior Subordinated Notes and
previously, LBI Medias 2002 Senior Subordinated Notes (see Note 4). The condensed financial information of LBI Media Holdings on a stand-alone basis is presented in Note 11.

LBI Media Holdings and its wholly owned subsidiaries (collectively referred to as the Company) own and operate radio and television stations
located in California and Texas. In addition, the Company owns television production facilities that are used to produce programming for Company-owned television stations. The Company sells commercial airtime on its radio and television stations to
local and national advertisers. In addition, the Company has entered into time brokerage agreements with third parties for three of its radio stations. As more fully described in Note 5, certain of LBI Media Holdings indirect, wholly owned
subsidiaries have entered into agreements to purchase selected assets of a television station in Ogden, Utah and a radio station in San Jacinto, California, which acquisitions are subject to customary closing conditions and regulatory approval by
the Federal Communications Commission.

The Companys KHJ-AM, KVNR-AM, KWIZ-FM, KBUE-FM, KBUA-FM and KEBN-FM radio stations service
the Los Angeles, California market, its KQUE-AM, KJOJ-AM, KSEV-AM, KEYH-AM, KJOJ-FM, KTJM-FM, KQQK-FM, KIOX-FM and KXGJ-FM radio stations service the Houston, Texas market, and its KNOR-FM, KZMP-AM, KTCY-FM, KZZA-FM, KZMP-FM and KBOC-FM radio
stations service the Dallas-Fort Worth, Texas market.

The Companys television stations, KRCA, KZJL, KMPX and KSDX, service the
Los Angeles, California, Houston, Texas, Dallas Fort-Worth, Texas and San Diego, California markets, respectively.

The
Companys television studio facilities in Burbank, California, Houston, Texas, and Dallas, Texas are owned and operated by its indirect, wholly owned subsidiaries, Empire Burbank Studios LLC (Empire), Liberman Television of Houston LLC and
Liberman Television of Dallas LLC, respectively.

The accompanying unaudited condensed consolidated financial statements have been prepared
in accordance with U.S. generally accepted accounting principles for interim financial information and with the instructions for Rule 10-01 of Regulation S-X promulgated by the Securities and Exchange Commission (the SEC). Accordingly,
they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments)
considered necessary for a fair presentation have been included. The results of operations for interim periods are not necessarily indicative of the results that may be expected for the fiscal year. The condensed consolidated financial statements
should be read in conjunction with the Companys December 31, 2006 consolidated financial statements and accompanying notes included in the Companys annual report on Form 10-K (the Annual Report). All terms used but not
defined elsewhere herein have the meanings ascribed to them in the Annual Report.



4



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



The condensed consolidated balance sheet at December 31,
2006 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. The condensed consolidated
financial statements include the accounts of LBI Media Holdings and its subsidiaries. All significant intercompany amounts and transactions have been eliminated. The accounts of the Parent, including certain indebtedness (see Note 4), are not
included in the accompanying unaudited condensed consolidated financial statements.

2. Recent Accounting Pronouncements

Statement of Financial Accounting Standards No. 159 - The Fair Value Option for Financial Assets and Financial Liabilities  including
an amendment of FAS 115 (SFAS 159). Issued in February 2007, SFAS 159 is effective for fiscal years beginning after November 15, 2007. SFAS 159 allows entities to choose, at specified election dates, to measure eligible
financial assets and liabilities at fair value in situations in which they are not otherwise required to be measured at fair value. If a company elects the fair value option for an eligible item, changes in that items fair value in subsequent
reporting periods must be recognized in current earnings. The Company is currently evaluating what impact, if any, the adoption of SFAS 159 will have on its financial position, results of operations and cash flows.

3. Broadcast Licenses

The Companys broadcast
licenses are intangible assets with indefinite lives and are reviewed for impairment during the third quarter of each fiscal year, with additional evaluations performed if potential impairment indicators are noted. The Company believes its broadcast
licenses have indefinite useful lives given that they are expected to indefinitely contribute to the future cash flows of the Company and that they may be continually renewed without substantial cost to the Company. In certain prior years, the
broadcast licenses were considered to have finite lives and were subject to amortization. Accumulated amortization of broadcast licenses totaled approximately $17.7 million at June 30, 2007 and December 31, 2006.

If indicators of impairment are identified and the fair value estimated to be generated from these assets are less than the carrying value, an adjustment
to reduce the carrying value to the fair market value of the assets would be recorded. The fair value of the Companys broadcast licenses is determined by assuming that entry into the particular market took place as of the valuation date and
considering the signal coverage of the related stations as well as the projected advertising revenues for the particular market(s) in which each station operates. The Company completed its annual impairment review of its broadcast licenses in the
third quarter of 2006 and conducted a review of the fair value of some of its broadcast licenses in the second quarter of 2006. The Company adjusted the projected total advertising revenues in those markets in 2006, which was partially due to
greater competition for revenues from non-traditional media, and determined the fair value of each broadcast license primarily from projected total advertising revenues for a given market without taking into consideration the Companys format
or management capabilities. As a result, the downward adjustment in projected revenues resulted in a decrease in the fair value of certain of the Companys broadcast licenses. In 2006, the Company recorded a total of $2.8 million in noncash
impairment write-downs, or $1.6 million and $1.2 million in the second and third quarters, respectively. No adjustments to the carrying amounts of broadcast licenses for impairments were required during the three and six months ended June 30,
2007.



5



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



4. Long-Term Debt

Long-term debt consists of the following (not including the debt of the Parentsee discussion below):



|                               |  |                |         |   |                  |   |         |  
|------------------------------ |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                               |  | June 30,2007   |         |   | December 31,2006 |  
|                               |  | (In thousands) |        
|2006 Revolver                  |  | $              | 53,500  |   |                  | $ | 96,000  |  
|2006 Term Loan                 |  |                | 108,625 |   |                  |   | 109,000 |  
|2002 Senior Subordinated Notes |  |                | 150,000 |   |                  |   | 150,000 |  
|Senior Discount Notes          |  |                | 59,608  |   |                  |   | 56,500  |  
|2004 Empire Note               |  |                | 2,261   |   |                  |   | 2,327   |  
|                               |  |                |         |   |                  |   |         |  
|                               |  |                | 373,994 |   |                  |   | 413,827 |  
|Less current portion           |  |                | (1,235  | ) |                  |   | (1,057  | )
|                               |  |                |         |   |                  |   |         |  
|                               |  | $              | 372,759 |   |                  | $ | 412,770 |  
|                               |  |                |         |   |                  |   |         |  

LBI Medias 2004 Revolver

On June 11, 2004, LBI Media amended and restated its then existing senior revolving credit facility (as amended and restated, the 2004
Revolver). The 2004 Revolver included an initial $175.0 million revolving loan and a $5.0 million swing line sub-facility and was subsequently increased to a total of $220.0 million. There were no scheduled reductions of commitments under the
2004 Revolver.

Borrowings under the 2004 Revolver bore interest at the election of LBI Media based on either the prime rate or the LIBOR
rate plus the stipulated applicable margin based on LBI Medias total leverage ratio, which ranged from 0.25% to 1.75% per annum for base rate loans and 1.50% to 3.00% per annum for LIBOR loans.

LBI Medias 2006 Revolver and 2006 Term Loan

On
May 8, 2006, LBI Media refinanced the 2004 Revolver with a new $110.0 million senior term loan credit facility (the 2006 Term Loan) and a $150.0 million senior revolving credit facility (the 2006 Revolver, and together
with the 2006 Term Loan, the 2006 Senior Credit Facilities). The 2006 Revolver includes a $5.0 million swing line sub-facility and allows for letters of credit up to the lesser of $5.0 million and the available remaining revolving
commitment amount. LBI Media, however, has the option to request its lenders to increase the aggregate amount of the 2006 Senior Credit Facilities by an additional $50.0 million to $310.0 million (but the lenders are not obligated to increase the
amount of the Senior Credit Facilities). The 2006 Term Loan and 2006 Revolver mature on March 31, 2012.

LBI Media must pay 0.25% of
the original principal amount of the 2006 Term Loan each quarter ($275,000 quarterly or $1.1 million annually) plus 0.25% of any additional principal amount incurred in the future under the 2006 Term Loan. There are no scheduled reductions of
commitments under the 2006 Revolver.

Borrowings under the 2006 Senior Credit Facilities bear interest based on either, at the option of
LBI Media, the base rate for base rate loans or the LIBOR rate for LIBOR loans, in each case plus the applicable margin stipulated in the senior credit agreements. The base rate is the higher of (i) Credit Suisses prime rate and
(ii) the Federal Funds Effective Rate (as published by the Federal Reserve Bank of New York) plus 0.50%. The applicable margin for loans under the 2006 Revolver, which is based on LBI Medias total leverage ratio, will range from 0% to
1.00% per annum for base rate loans and from 1.00% to 2.00% per annum for LIBOR loans. The applicable margin for the 2006 Term Loan is 0.50% for base rate loans and 1.50% for LIBOR loans. The applicable margin for any future term loans
will be agreed upon at the time those term loans are incurred. Interest on base rate loans is payable quarterly in arrears and interest on LIBOR loans is payable either monthly, bimonthly or quarterly depending on the interest period elected by LBI
Media. All amounts that are not paid when due under either the 2006 Revolver or 2006 Term Loan will accrue interest at the rate otherwise applicable plus 2.00% until such amounts are paid in full. Borrowings under the 2006 Senior Credit Facilities
bore interest at rates between 6.57% and 6.82%, including the applicable margin, at June 30, 2007.



6



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Borrowings under the 2006 Senior Credit Facilities are secured
by substantially all of the tangible and intangible assets of LBI Media and its wholly owned subsidiaries, including a first priority pledge of all capital stock of each of LBI Medias subsidiaries. The 2006 Senior Credit Facilities also
contain customary representations, affirmative and negative covenants and defaults for a senior credit facility, including restrictions on LBI Medias ability to pay dividends. At June 30, 2007, LBI Media was in compliance with all such
covenants.

LBI Media will pay quarterly commitment fees on the unused portion of the 2006 Revolver based on its utilization rate of the
total borrowing capacity. Under certain circumstances, if LBI Media borrows less than 50% of the revolving credit commitment, it must pay a quarterly commitment fee of 0.50% times the unused portion. If LBI Media borrows 50% or more of the total
revolving credit commitment, it must pay a quarterly commitment fee of 0.25% times the unused portion.

In connection with the 2006 Senior
Credit Facilities, LBI Media entered into an interest rate swap agreement with a notional principal amount of $80.0 million for three years and $60.0 million for the subsequent two years. LBI Media will receive interest at a fixed rate of 5.56%
and pay interest at the base rate for base rate loans or the LIBOR rate for LIBOR loans, in each case plus the applicable margin specified in the agreements governing the 2006 Senior Credit Facilities. As this swap agreement did not meet the
requirements for hedge accounting at its inception, changes in its fair value are recorded into earnings each period, with an offsetting asset or liability reflecting the fair value of the interest rate swap, related to the difference between the
fixed rate and the floating rate of interest on the swap, recorded in the consolidated balance sheets. During the three months and six months ended June 30, 2007, the Company recognized interest rate swap income of $1,127,000 and $1,407,000,
respectively, in its consolidated statements of operations and, at June 30, 2007, the Company recorded a $1,127,000 reduction to long-term liability in its consolidated balance sheet.

LBI Medias 2002 Senior Subordinated Notes

In
July 2002, LBI Media issued $150.0 million of senior subordinated notes due 2012 (the 2002 Senior Subordinated Notes). The 2002 Senior Subordinated Notes bear interest at the rate of 10.125% per annum, and interest payments are to
be made on a semi-annual basis each January 15 and July 15. All of LBI Medias subsidiaries are wholly owned and provide full and unconditional joint and several guarantees of the 2002 Senior Subordinated Notes.

The indenture governing the 2002 Senior Subordinated Notes contains certain restrictive covenants that, among other things, limit LBI Medias
ability to borrow under the 2006 Revolver and previously, the 2004 Revolver, and pay dividends. LBI Media could borrow up to $150.0 million under the 2006 Revolver (subject to certain reductions under certain circumstances) without having to meet
the restrictions contained in the indenture, but any amount over $150.0 million (subject to certain reductions under certain circumstances) would be subject to LBI Medias compliance with a specified leverage ratio (as defined in the indenture
of the 2002 Senior Subordinated Notes). At June 30, 2007, LBI Media was in compliance with all such covenants.

On July 23, 2007,
LBI Media requested U.S. Bank National Association, as trustee, to notify the holders of its 2002 Senior Subordinated Notes that LBI Media has elected to redeem all of the outstanding 2002 Senior Subordinated Notes on August 22, 2007(the
Redemption Date) at a redemption price of 105.0625% of the outstanding principal amount, plus accrued and unpaid interest to the Redemption Date (the Redemption). The Redemption will result in a loss in the third quarter of
2007 of approximately $7.6 million (including the write off of $2.2 million of unamortized deferred financing costs). The redemption notice to the trustee is irrevocable by LBI Media.

In connection with the Redemption, on July 23, 2007, LBI Media fully deposited the amount of the Redemption (approximately $159.2 million) into an
irrevocable trust, the funds of which will be released to the holders of the 2002 Senior Subordinated Notes on the Redemption Date. As a result of LBI Medias notification to the trustee and holders of the 2002 Senior Subordinated Notes of the
Redemption and deposit of funds into an irrevocable trust for the benefit of such holders, as well as satisfaction of certain other procedural requirements, the indenture relating to the 2002 Senior Subordinated Notes has been discharged and it is
no longer in effect as to the 2002 Senior Subordinated Notes issued thereunder.



7



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



LBI Medias 2007 Senior Subordinated Notes

On July 23, 2007, LBI Media issued approximately $228.8 million aggregate principal amount of
81/2% Senior Subordinated Notes due 2017 (the 2007 Senior Subordinated Notes). The 2007 Senior
Subordinated Notes were sold at 98.350% of the principal amount, resulting in gross proceeds of approximately $225.0 million. All of LBI Medias subsidiaries are wholly owned and provide full and unconditional joint and several guarantees of
the 2007 Senior Subordinated Notes.

The 2007 Senior Subordinated Notes bear interest at a rate of 8.5% per annum. Interest
payments are to be made on a semi-annual basis each February 1 and August 1, commencing on February 1, 2008. The 2007 Senior Subordinated Notes will mature on August 1, 2017.

The indenture governing the 2007 Senior Subordinated Notes limits, among other things, LBI Medias ability to borrow under the 2006 Revolver and pay
dividends. LBI Media could borrow up to $150.0 million under the 2006 Revolver (subject to certain reductions under certain circumstances) without having to comply with specified leverage ratios contained in the indenture, but any amount over $150.0
million (subject to certain reductions under certain circumstances) would be subject to LBI Medias compliance with a specified leverage ratio (as defined in the indenture of the 2007 Senior Subordinated Notes).

The indenture governing the 2007 Senior Subordinated Notes also prohibits the incurrence of certain indebtedness, the proceeds of which would be used to
repay, redeem, repurchase or refinance any of LBI Media Holdings Senior Discount Notes (defined below) earlier than one year prior to the stated maturity of the Senior Discount Notes unless such indebtedness is (i) unsecured, and
(ii) pari passu or junior in right of payment to any outstanding subordinated indebtedness of LBI Media, and (iii) otherwise permitted to be incurred under the indenture governing the 2007 Senior Subordinated Notes.

Senior Discount Notes

On October 10, 2003, LBI
Media Holdings issued $68.4 million aggregate principal amount at maturity of senior discount notes that mature in 2013 (the Senior Discount Notes). The notes were sold at 58.456% of principal amount at maturity, resulting in gross
proceeds of approximately $40.0 million and net proceeds of approximately $38.8 million after certain transaction costs. Under the terms of the Senior Discount Notes, cash interest will not accrue or be payable on the notes prior to October 15,
2008, and instead, the value of the notes will be increased each period until it equals $68.4 million on October 15, 2008; such accretion (approximately $1.6 million and $1.4 million, for the three months ended June 30, 2007 and 2006,
respectively, and $3.1 million and $2.8 million for the six months ended June 30, 2007 and 2006, respectively), is recorded as additional interest expense by LBI Media Holdings. After October 15, 2008, cash interest on the notes will
accrue at a rate of 11% per year payable semi-annually on each April 15 and October 15; provided, however, that LBI Media Holdings may make a cash interest election on any interest payment date prior to October 15,
2008. If LBI Media Holdings makes a cash interest election, the principal amount of the notes at maturity will be reduced to the accreted value of the notes as of the date of the cash interest election and cash interest will begin to accrue at a
rate of 11% per year from the date LBI Media Holdings makes such election. The Senior Discount Notes may be redeemed by LBI Media Holdings at any time on or after October 15, 2008 at redemption prices specified in the indenture governing
the Senior Discount Notes, plus accrued and unpaid interest.

The indenture governing the Senior Discount Notes contains certain
restrictive covenants that, among other things, limit LBI Media Holdings ability to incur additional indebtedness and pay dividends. As of June 30, 2007, LBI Media Holdings was in compliance with all such covenants. The Senior Discount
Notes are structurally subordinated to LBI Medias 2006 Senior Credit Facilities and LBI Medias 2002 Senior Subordinated Notes.

2004 Empire
Note

On July 1, 2004, Empire, an indirect, wholly owned subsidiary of LBI Media Holdings, issued an installment note for
approximately $2.6 million (the 2004 Empire Note). The 2004 Empire Note bears interest at 5.52% per annum and is payable in monthly principal and interest payments of approximately $21,000 through maturity in July 2019. The
borrowings under the 2004 Empire Note are secured primarily by all of Empires real property.



8



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Scheduled Debt Repayments

As of June 30, 2007, the Companys long-term debt had scheduled repayments for each of the next five fiscal years as follows:



|            |  |                |        
|----------- |  | -------------- | -------
|Fiscal Year |  | (in thousands)
|2007        |  | $              | 617    
|2008        |  |                | 1,239  
|2009        |  |                | 1,247  
|2010        |  |                | 1,255  
|2011        |  |                | 1,264  
|Thereafter  |  |                | 368,372
|            |  |                |        
|            |  | $              | 373,994
|            |  |                |        

The above table does not include any repayment premium or any deferred compensation amount the
Company may ultimately pay. Prior to the termination and payoff of the debt of the Parent (including redemption of the warrants) on March 30, 2007, interest payments and scheduled repayments relating to the debt of the Parent (including
redemption of the warrants) were not included in the Companys financial statements pursuant to SEC guidelines.

The debt of the
Parent, which was repaid in full on March 30, 2007, is described more fully below.

Liberman Broadcasting, Inc.s Parent Subordinated Notes

On March 20, 2001, the Parent entered into an agreement whereby in exchange for $30.0 million, it issued junior subordinated notes
(the Parent Subordinated Notes) and warrants to the holders of the Parent Subordinated Notes to initially acquire 14.02 shares (approximately 6.55%) of the Parents common stock at an initial exercise price of $0.01 per share. Based
on the relative fair values at the date of issuance, the Parent allocated $13.6 million to the Parent Subordinated Notes and $16.4 million to the warrants. The Parent Subordinated Notes bore interest at 9% per year and interest was not payable
until maturity.

On March 30, 2007, third party investors purchased shares of the Parents Class A common stock from the
Parent and the stockholders of the Parent. The net proceeds received by the Parent were used to repay in full the Parent Subordinated Notes and to redeem all of the related warrants to purchase shares of LBI Holdings Is (predecessor in
interest to the Parent) common stock.

The Parent Subordinated Notes were to be accreted through January 31, 2014, up to their $30
million redemption value; such accretion (approximately $0.3 million and $0.5 million during the three months and six months ended June 30, 2006, respectively, and $0.3 million during the six months ended June 30, 2007) was recorded as
additional interest expense by the Parent. In the financial statements of the Parent, the warrants were stated at fair value each reporting period with subsequent changes in fair value being recorded as interest expense.

Interest Paid and Capitalized

The total amount of
interest paid (net of amounts capitalized) was approximately $4.7 million and $2.0 million, for the three months ended June 30, 2007 and 2006, respectively, and approximately $15.6 million and $11.8 million for the six months ended
June 30, 2007 and 2006, respectively. Interest is capitalized on individually significant construction projects during the construction period. The amount of interest capitalized was approximately $0.2 million and $0.4 million for the three and
six months ended June 30, 2007, respectively. No interest was capitalized for the three and six months ended June 30, 2006.



9



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



5. Acquisitions

On November 2, 2006, the Company completed its acquisition of the selected assets of five radio stations: KTCY-FM, licensed to Azle, TX, KZZA-FM,
licensed to Muenster, TX, KZMP-FM, licensed to Pilot Point, TX, KZMP-AM, licensed to University Park, TX, and KBOC-FM, licensed to Bridgeport, TX, pursuant to an asset purchase agreement dated as of August 2, 2006, as amended. The aggregate
purchase price was approximately $93.3 million, including acquisition costs of approximately $0.8 million. The Company has changed the format and customer base of some of the acquired stations. The Company allocated the purchase price as follows:



|                                 |  |                |       
|-------------------------------- |  | -------------- | ------
|                                 |  | (in thousands)
|Broadcast licenses               |  | $              | 82,188
|Property and equipment           |  |                | 10,174
|Intangible assets and other, net |  |                | 945   
|                                 |  |                |       
|                                 |  | $              | 93,307
|                                 |  |                |       

On May 15, 2007, two of LBI Media Holdings indirect, wholly owned subsidiaries, KRCA
Television LLC and KRCA License LLC, entered into an asset purchase agreement with Utah Communications, LLC pursuant to which such subsidiaries agreed to acquire selected assets of Utah Communications, LLCs owned and operated television
station, KPNZ-TV, Ogden, Utah. The selected assets include, among other things, (i) licenses and permits authorized by the Federal Communications Commission for or in connection with the operation of the television station,
(ii) transmitter site facilities, and (iii) broadcast and other television studio equipment used to operate the television station. The total purchase price will be approximately $10.0 million, subject to certain adjustments, of which $0.5
million has been deposited in escrow. Consummation of the acquisition is subject to customary closing conditions and regulatory approval from the Federal Communications Commission.

On July 16, 2007, two of LBI Media Holdings indirect, wholly owned subsidiaries, Liberman Broadcasting of California LLC and LBI Radio License
LLC, entered into an asset purchase agreement with KWIE, LLC, KWIE Licensing LLC and Magic Broadcasting, Inc., pursuant to which such LBI Media subsidiaries agreed to acquire the selected assets of radio station KWIE-FM, 96.1 FM, licensed to San
Jacinto, California. The selected assets include, among other things, (i) licenses and permits authorized by the Federal Communications Commission for or in connection with the operation of the station, (ii) antenna and transmitter
facilities, and (iii) broadcast and other studio equipment used to operate the station. The total purchase price will be approximately $25.0 million in cash, subject to certain adjustments, of which $1.0 million has been deposited in escrow
subsequent to June 30, 2007. Consummation of the acquisition is subject to customary closing conditions and regulatory approval from the Federal Communications Commission.

In connection with the transactions contemplated by the asset purchase agreement, Liberman Broadcasting of California LLC, KWIE, LLC and Magic
Broadcasting, Inc. entered into a time brokerage agreement pursuant to which Liberman Broadcasting of California LLC will provide programming for KWIE-FM from August 1, 2007 until the earlier of the closing of the acquisition, termination of
the asset purchase agreement or certain other events.

6. Commitments and Contingencies

Deferred Compensation

One of LBI Media Holdings
indirect, wholly owned subsidiaries and the Parent have entered into employment agreements with certain employees. Services required under the employment agreements are rendered to the Company. Accordingly, the Company has reflected amounts due
under the employment agreements in its financial statements. In addition to annual compensation and other benefits, these agreements provide the employees with the ability to participate in the increase of the net value (as defined in
the employment agreements) of the Parent over certain base amounts (Incentive Compensation). There are two components of Incentive Compensation: (i) a component that vests in varying amounts over time; and (ii) a component that
vests upon the attainment of certain performance measures. The time vesting component is accounted for over the vesting periods specified in the employment agreements. Performance-based amounts are accounted for at the time it is considered probable
that the performance measures will be attained. Any Incentive Compensation amounts due are required to be paid within thirty days after the date the net value of the Parent is determined. The employment agreements contain provisions,
however, that allow for limited accelerated vesting in the event of a change in control of the Parent (as defined in the employment agreements).



10



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Until the net value of the Parent has been
determined by appraisal as of each valuation date according to each employment agreement, the Company evaluates and estimates the deferred compensation liability under these employment agreements. As a part of the calculation of this Incentive
Compensation, the Company uses the income and market valuation approaches to estimate the net value of the Parent. The income approach analyzes future cash flows and discounts them to arrive at a current estimated fair value. The market
approach uses recent sales and offering prices of similar properties to determine estimated fair value. Each employee negotiated the base amount at the time the employment agreement was entered into. The estimated vested and unpaid amounts are shown
as deferred compensation in the accompanying consolidated balance sheets; the related expense is shown as deferred compensation expense (benefit) in the accompanying consolidated statements of operations; and related cash payments are shown as
deferred compensation payments in the consolidated statements of cash flows.

At June 30, 2007 and December 31, 2006, the Company
estimated that certain employees had vested in approximately $3.0 million and $8.3 million, respectively, of unpaid Incentive Compensation. In the fourth quarter of 2006 and the first quarter of 2007, the Company satisfied its obligations under an
employment agreement that had a December 31, 2005 net value determination date and an employment agreement that had a December 31, 2006 net value determination date with aggregate cash payments of approximately $3.0
million. On August 3, 2007 the Company made a payment of approximately $3.0 million under an employment agreement with a December 31, 2006 net value determination date. Amounts credited to operating expenses related to those
agreements, net of payments, were $2.8 million and $4.0 million for the three and six months ended June 30, 2007 because the amounts ultimately paid to the employees, whose net value were determined as of December 31, 2006, were less than
amounts accrued on that date. The Company also has an employment agreement with a net value determination date of December 31, 2009.

Litigation

On July 13, 2007, one of LBI Media Holdings indirect, wholly owned subsidiaries, Liberman
Broadcasting of California LLC (LBI Sub) entered into a settlement agreement with class action representatives to settle, subject to court approval, a previously disclosed class action lawsuit related to LBI Subs classification of
certain employees under California overtime laws and a recently filed class action lawsuit alleging, among other things, violations of California labor laws with respect to providing meal and rest breaks to LBI Subs current and former
employees.

In June 2005, eight former employees of LBI Sub filed suit in Los Angeles County Superior Court alleging claims on their own
behalf and also on behalf of a purported class of former and current employees of LBI Sub. The complaint alleged, among other things, wage and hour violations relating to overtime pay, and wrongful termination and unfair competition under the
California Business and Professions Code. Plaintiffs sought to recover, among other relief, unspecified general, treble and punitive damages, as well as profit disgorgement, restitution and their attorneys fees. In June 2007, two former
employees of LBI Sub filed another suit in Los Angeles County Superior Court, alleging claims on their own behalf and also on behalf of a purported class of former and current employees of LBI Sub. The complaint alleged, among other things,
violations of California labor laws with respect to providing meal and rest breaks. Plaintiffs sought, among other relief, unspecified liquidated and general damages, declaratory, equitable and injunctive relief, and attorneys fees.

While LBI Sub denies the allegations in both lawsuits, it has agreed to the proposed settlement of both actions to avoid significant legal fees, other
expenses and management time that would have to be devoted to the two litigation matters. The settlement, which is subject to final documentation and court approval, provides for a maximum settlement payment of $825,000 (including attorneys
fees and costs and administrative fees). In the first quarter of 2007, the Company recorded a $350,000 reserve related to the complaint filed in June 2005. The Company recorded an additional $475,000 reserve in the second quarter of 2007 in
connection with the settlement agreement.



11



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



In consideration of the settlement payment, the plaintiffs in
both cases agreed, upon final court approval, to dismiss the two class actions with prejudice and to release all known and unknown claims arising out of or relating to such claims. The parties have agreed to cooperate to obtain the courts
approval of the settlement. The settlement will become effective and binding only if approved by the court.

The Company is subject to
pending litigation arising in the normal course of business. While it is not possible to predict the results of such litigation, management does not believe the ultimate outcome of these matters will have a materially adverse effect on the
Companys financial position or results of operations.

7. Related Party Transactions

The Company had approximately $2.7 million due from stockholders of the Parent and from affiliated companies at June 30, 2007 and December 31,
2006. The Company made loans of $146,590 and $75,000 on December 20, 2001 and July 29, 2002, respectively, to Jose Liberman and loans of $243,095, $32,000 and $1,916,563 on December 20, 2001, June 14, 2002 and July 9,
2002, respectively, to Lenard Liberman. Each of these loans bears interest at the alternative federal short-term rate published by the Internal Revenue Service for the month in which the advance was made, which rate was 2.48%, 2.91% and 2.84% for
December 2001, June 2002 and July 2002, respectively. Each loan matures on the seventh anniversary of the date on which the loan was made.

The Company had approximately $690,000 due from one of its directors at June 30, 2007 and December 31, 2006. Except for one loan of $30,000 that does not bear interest or have a maturity date, the remainder of these loans to the
director bear interest at 8.0% and mature on dates ranging from December 31, 2009 to December 31, 2010.

One of the Parents
stockholders is the sole shareholder of L.D.L. Enterprises, Inc. (LDL), a mail order business. From time to time, the Company allows LDL to use, free of charge, unsold advertising time on its radio and television stations.

8. Segment Data

SFAS No. 131, Disclosures
About Segments of an Enterprise and Related Information, requires companies to provide certain information about their operating segments. The Company has two reportable segments  radio operations and television operations.
Management uses operating income before deferred compensation expense (benefit), depreciation and amortization, and impairment of broadcast licenses as its measure of profitability for purposes of assessing performance and allocating resources.



|                                                                                                                                                       |  |                             |        |                           |   |        |  |      |        |  |   |       
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  | --------------------------- | ------ | ------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                                                                                                                                       |  | Three Months Ended June 30, |        | Six Months Ended June 30,
|                                                                                                                                                       |  | 2007                        |        | 2006                      |   | 2007   |  | 2006
|                                                                                                                                                       |  |                             |        | (in thousands)            |   |       
|Net revenues:                                                                                                                                          |  |                             |        |                           |   |        |  |      |       
|Radio operations                                                                                                                                       |  | $                           | 17,075 |                           | $ | 13,982 |  | $    | 29,136 |  | $ | 23,799
|Television operations                                                                                                                                  |  |                             | 15,440 |                           |   | 15,309 |  |      | 28,524 |  |   | 27,734
|                                                                                                                                                       |  |                             |        |                           |   |        |  |      |        |  |   |       
|Consolidated net revenues                                                                                                                              |  |                             | 32,515 |                           |   | 29,291 |  |      | 57,660 |  |   | 51,533
|                                                                                                                                                       |  |                             |        |                           |   |        |  |      |        |  |   |       
|Operating expenses, excluding depreciation and amortization, impairment of broadcast licenses and deferred compensation expense (benefit):             |  |                             |        |                           |   |        |  |      |        |  |   |       
|Radio operations                                                                                                                                       |  |                             | 7,154  |                           |   | 5,652  |  |      | 13,706 |  |   | 10,762
|Television operations                                                                                                                                  |  |                             | 9,627  |                           |   | 8,313  |  |      | 18,740 |  |   | 16,168
|                                                                                                                                                       |  |                             |        |                           |   |        |  |      |        |  |   |       
|Consolidated operating expenses, excluding depreciation and amortization, impairment of broadcast licenses and deferred compensation expense
(benefit) |  |                             | 16,781 |                           |   | 13,965 |  |      | 32,446 |  |   | 26,930
|                                                                                                                                                       |  |                             |        |                           |   |        |  |      |        |  |   |       
|Operating income before depreciation and amortization, impairment of broadcast licenses and deferred compensation expense
(benefit):                   |  |                             |        |                           |   |        |  |      |        |  |   |       
|Radio operations                                                                                                                                       |  |                             | 9,921  |                           |   | 8,330  |  |      | 15,430 |  |   | 13,037
|Television operations                                                                                                                                  |  |                             | 5,813  |                           |   | 6,996  |  |      | 9,784  |  |   | 11,566
|                                                                                                                                                       |  |                             |        |                           |   |        |  |      |        |  |   |       
|Consolidated operating income before depreciation and amortization, impairment of broadcast licenses and deferred compensation expense
(benefit):      |  |                             | 15,734 |                           |   | 15,326 |  |      | 25,214 |  |   | 24,603
|                                                                                                                                                       |  |                             |        |                           |   |        |  |      |        |  |   |       



12



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                                                                                   |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                                                                                                                                   |  | 2007                       |        |   | 2006                     |   |        | 2007 |  |   | 2006    |  
|                                                                                                                                                   |  | (in thousands)             |       
|Depreciation and amortization expense:                                                                                                             |  |                            |        |  
|Radio operations                                                                                                                                   |  |                            | 1,079  |   |                          |   | 598    |      |  |   | 2,231   |   |  |   | 1,196   |  
|Television operations                                                                                                                              |  |                            | 1,148  |   |                          |   | 1,034  |      |  |   | 2,296   |   |  |   | 2,067   |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Consolidated depreciation and amortization expense:                                                                                                |  |                            | 2,227  |   |                          |   | 1,632  |      |  |   | 4,527   |   |  |   | 3,263   |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Impairment of broadcast licenses:                                                                                                                  |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Television operations                                                                                                                              |  |                            |       |   |                          |   | 1,600  |      |  |   |        |   |  |   | 1,600   |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Consolidated impairment of broadcast licenses                                                                                                      |  |                            |       |   |                          |   | 1,600  |      |  |   |        |   |  |   | 1,600   |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Deferred compensation expense (benefit):                                                                                                           |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Radio operations                                                                                                                                   |  |                            | (2,820 | ) |                          |   | (161   | )    |  |   | (3,952  | ) |  |   | 114     |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Consolidated deferred compensation expense (benefit)                                                                                               |  |                            | (2,820 | ) |                          |   | (161   | )    |  |   | (3,952  | ) |  |   | 114     |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Operating income:                                                                                                                                  |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Radio operations                                                                                                                                   |  |                            | 11,662 |   |                          |   | 7,893  |      |  |   | 17,151  |   |  |   | 11,727  |  
|Television operations                                                                                                                              |  |                            | 4,665  |   |                          |   | 4,362  |      |  |   | 7,488   |   |  |   | 7,899   |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Consolidated operating income                                                                                                                      |  | $                          | 16,327 |   |                          | $ | 12,255 |      |  | $ | 24,639  |   |  | $ | 19,626  |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Reconciliation of operating income before deferred compensation expense (benefit) and depreciation and amortization to income before income
taxes: |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Operating income before deferred compensation expense (benefit), depreciation and amortization                                                     |  | $                          | 15,734 |   |                          | $ | 15,326 |      |  | $ | 25,214  |   |  | $ | 24,603  |  
|Depreciation and amortization                                                                                                                      |  |                            | (2,227 | ) |                          |   | (1,632 | )    |  |   | (4,527  | ) |  |   | (3,263  | )
|Impairment of broadcast licenses                                                                                                                   |  |                            |       |   |                          |   | (1,600 | )    |  |   |        |   |  |   | (1,600  | )
|Deferred compensation expense (benefit)                                                                                                            |  |                            | 2,820  |   |                          |   | 161    |      |  |   | 3,952   |   |  |   | (114    | )
|Interest expense, net of amount capitalized                                                                                                        |  |                            | (8,494 | ) |                          |   | (7,703 | )    |  |   | (17,650 | ) |  |   | (15,304 | )
|Interest rate swap income                                                                                                                          |  |                            | 1,407  |   |                          |   |       |      |  |   | 1,127   |   |  |   |        |  
|Interest and other income                                                                                                                          |  |                            | 66     |   |                          |   | 28     |      |  |   | 105     |   |  |   | 58      |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  
|Income before income taxes                                                                                                                         |  | $                          | 9,306  |   |                          | $ | 4,580  |      |  | $ | 8,221   |   |  | $ | 4,380   |  
|                                                                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |         |  

9. Parent Issuance of Class A Common Stock

On March 30, 2007, affiliates of Oaktree Capital Management LLC and Tinicum Capital Partners II, L.P. purchased approximately 113 shares of
Class A common stock of the Parent and the stockholders of the Parent. The sale of Class A common stock by the Parent resulted in net proceeds to the Parent of approximately $117.3 million. A portion of these net proceeds were used to
repay the Parents Subordinated Notes and to redeem the related warrants (as described in Note 4). Approximately $47.9 million of the net proceeds were contributed by the Parent to LBI Media (through LBI Media Holdings). The contribution of
$47.9 million was used by LBI Media to repay outstanding amounts under the 2006 Revolver on April 5, 2007.

In connection with the
sale of its Class A common stock, the Parent and the stockholders of the Parent entered into an investor rights agreement that defines certain rights and obligations of the Parent and its stockholders. Pursuant to this investor rights
agreement, the minority stockholders of the Parent have the right to consent, in their sole discretion, to certain transactions involving LBI Media Holdings, subsidiaries of LBI Media Holdings, and the Parent, including, among other things, certain
acquisitions or dispositions of assets by LBI Media Holdings, subsidiaries of LBI Media Holdings, and the Parent. The investor rights agreement also contains customary representations and affirmative and negative covenants. At June 30, 2007,
the Parent was in compliance with all such covenants.

10. Income Taxes

As described in Note 9, third party investors purchased shares of the Parents Class A common stock from the Parent and the stockholders of the
Parent on March 30, 2007. As a result, the Parent no longer qualifies as an S corporation. Because LBI Media Holdings was deemed for tax purposes to be part of the Parent, LBI Media Holdings is no longer a qualified subchapter
S subsidiary. Therefore, the Company will be filing income tax returns as a C Corporation. Accordingly, the Companys taxable income will be subject to a combined federal and state income tax rate of approximately 40% for periods
after March 30, 2007.



13



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Commencing March 31, 2007, the Company will be included
with its Parent in the filing of a consolidated federal income tax return and various state income tax returns. With regard to the consolidated filings, the members of the consolidated group presently intend to allocate tax expenses among the
members, as if they were not included in the consolidated return (i.e., stand alone basis), to the entity responsible for generating the corresponding tax liability. Accordingly, the amount of federal and state income taxes currently
payable will be calculated and paid on a stand alone basis. Therefore, the Company will remit to its Parent only those taxes that would be due if the Parent were the taxing authority (e.g. Internal Revenue Service). Any deferred income
taxes will be accounted for on the financial statements of the Company.

Deferred income taxes arise from temporary differences between the
tax basis of assets and liabilities and their reporting amounts in the consolidated financial statements. As a result of the loss of S corporation status, the Company has recorded a one-time non-cash charge of $46.9 million to adjust its
deferred tax accounts. The charge is included in its provision for income taxes on the accompanying condensed consolidated statements of operations. The Companys deferred tax liabilities as of June 30, 2007 and December 31, 2006 were
approximately $50.0 million and $0.9 million, respectively, and result primarily from book and tax basis differences of the Companys indefinite-lived intangible assets that, for tax purposes, are amortized over fifteen years.

In addition to the deferred tax liability for its indefinite-lived intangible assets, the Company has net deferred tax assets for which it
has provided a full valuation allowance. The valuation allowance on deferred taxes relate to future deductible temporary differences for which the Company has concluded it is more likely than not that these items will not be realized in the ordinary
course of operations. As of June 30, 2007 and December 31, 2006, the net deferred tax asset and the related valuation allowance were approximately $0.5 million and $0.3 million, respectively.

Adoption of FIN 48

In June 2006, the FASB issued
Financial Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48). The pronouncement prescribes a recognition threshold and measurement attribute criteria for the financial statement effect of a tax position
taken, not taken, or expected to be taken in a tax return. FIN 48 also provides guidance on recording the reversal of the financial statement effects previously recorded, classification, interest and penalties, interim period and transitional
reporting, and disclosure.

The Company files income tax returns in the U.S. federal jurisdiction, California and Texas. The Company is no
longer subject to federal or state income tax examinations for years prior to 2003 and 2002, respectively. The Companys policy is to recognize interest related to unrecognized tax benefits and penalties as additional tax expense. Accrued
interest at June 30, 2007 related to unrecognized tax benefits is approximately $239,000, of which $18,000 and $34,000, respectively, is included in tax expense for the three and six months ended June 30, 2007.

The Company adopted the provisions of FIN 48 on January 1, 2007. The adoption of FIN 48 did not have a material impact on the financial position of
the Company. The cumulative effect adjustment, as a result of a change in accounting principle, reduced beginning retained earnings by approximately $787,000 ($654,000 to record unrecognized tax benefits and $133,000 of the related accrued
interest). Therefore, as of the adoption date, the Company had gross tax affected unrecognized tax benefits of approximately $996,000. Also, as of the adoption date, the Company had accrued interest related to the unrecognized tax benefits of
approximately $205,000. To the extent these unrecognized tax benefits are ultimately recognized, they will impact the effective tax rate in the period they are recognized. There was no effect on the tax rate in the current period as the transition
adjustment was recorded as a change in accounting principle and, accordingly, other than the current period interest expense, did not impact the results of operations for the period.

As a result of the expiration of the statute of limitations in certain jurisdictions, it is reasonably possible that the accrual for certain related
unrecognized tax benefits for tax positions taken regarding previously filed tax returns will be decreased by approximately $400,000 over the next twelve months.

The Company believes that it has appropriate support for the income tax positions taken and presently expected to be taken on its tax returns. Additionally, the Company believes that its accruals for tax liabilities
are adequate for all years open to income tax examinations based on an assessment of many factors including past experience, past examinations by taxing authorities and interpretations of tax law applied to the facts of each matter.



14



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



The Companys income tax provision for the six months
ended June 30, 2007 is approximately $49.3 million and is primarily attributable to the one time charge of $46.9 million to adjust its deferred tax accounts (see discussion above), approximately $200,000 of current federal and state taxes, and
approximately $2.2 million of deferred tax expense attributable to the tax amortization of the indefinite lived intangibles. The Companys income tax provision for the three months ended June 30, 2007 is approximately $2.4 million and is
primarily attributable to $120,000 of current federal and state taxes and approximately $2.2 million of deferred tax expense as previously discussed.

The Companys effective tax rate differs from the statutory rate due to the discrete items related to deferred taxes discussed above, the impact of state taxes and other permanent differences and finally the
release of approximately $2.0 million of valuation allowance, associated with deferred tax assets realized during the three months ended June 30, 2007.

11. LBI Media Holdings, Inc. (Parent Company Only)

The terms of LBI Medias 2006 Senior Credit Facilities (and
previously, the 2004 Revolver) and the indenture governing LBI Medias 2007 Senior Subordinated Notes (and previously, LBI Medias 2002 Senior Subordinated Notes) restrict LBI Medias ability to transfer net assets to LBI Media
Holdings in the form of loans, advances, or cash dividends. The following parent-only condensed financial information presents balance sheets and related statements of operations and cash flows of LBI Media Holdings by accounting for the investments
in the owned subsidiaries on the equity method of accounting. The accompanying condensed financial information should be read in conjunction with the consolidated financial statements and notes thereto.

Condensed Balance Sheet Information:

(in thousands)



|                                           |  |               |         |   |                  |   |       
|------------------------------------------ |  | ------------- | ------- | - | ---------------- | - | ------
|                                           |  | As of        
|                                           |  | June 30, 2007 |         |   | December 31,2006
|Assets                                     |  |               |         |   |                  |   |       
|Prepaid expenses and other current assets  |  | $             | 1       |   |                  | $ |      
|Deferred financing costs                   |  |               | 1,240   |   |                  |   | 1,339 
|Investment in subsidiaries                 |  |               | 100,419 |   |                  |   | 92,404
|Other assets                               |  |               | 14      |   |                  |   | 11    
|                                           |  |               |         |   |                  |   |       
|Total assets                               |  | $             | 101,674 |   |                  | $ | 93,754
|                                           |  |               |         |   |                  |   |       
|                                           |  |              
|Liabilities and stockholders equity       |  |               |         |   |                  |   |       
|Long term debt                             |  | $             | 59,608  |   |                  | $ | 56,500
|Stockholders equity:                      |  |               |         |   |                  |   |       
|Common stock                               |  |               |        |   |                  |   |      
|Additional paid-in capital                 |  |               | 64,811  |   |                  |   | 16,865
|Retained earnings                          |  |               | (22,745 | ) |                  |   | 20,389
|                                           |  |               |         |   |                  |   |       
|Total stockholders equity                 |  |               | 42,066  |   |                  |   | 37,254
|                                           |  |               |         |   |                  |   |       
|Total liabilities and stockholders equity |  | $             | 101,674 |   |                  | $ | 93,754
|                                           |  |               |         |   |                  |   |       



15



---

##### Table of Contents

LBI MEDIA HOLDINGS, INC.

NOTES TO INTERIM UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Condensed Statement of Operations Information:

(In thousands)



|                                         |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|---------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------ | -
|                                         |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                         |  | 2007                       |        |   | 2006                     |   |        | 2007 |  |   | 2006    |  
|Income (loss):                           |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Equity earnings (losses) of subsidiaries |  | $                          | 8,568  |   |                          | $ | 5,932  |      |  | $ | (37,890 | ) |  | $ | 7,098  |  
|Expenses:                                |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Interest expense                         |  |                            | (1,639 | ) |                          |   | (1,477 | )    |  |   | (3,208  | ) |  |   | (2,893 | )
|                                         |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Income before taxes                      |  |                            | 6,929  |   |                          |   | 4,455  |      |  |   | (41,098 | ) |  |   | 4,205  |  
|Income tax (expense) benefit             |  |                            |       |   |                          |   |       |      |  |   | 1       |   |  |   |       |  
|                                         |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Net income (loss)                        |  | $                          | 6,929  |   |                          | $ | 4,455  |      |  | $ | (41,097 | ) |  | $ | 4,205  |  
|                                         |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  

Condensed Statement of Flows Information:

(In thousands)



|                                                                                  |  |                          |         |   |      |   |        |  
|--------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | ---- | - | ------ | -
|                                                                                  |  | Six Months EndedJune 30, |        
|                                                                                  |  | 2007                     |         |   | 2006 |  
|Cash flows provided by operating activities:                                      |  |                          |         |   |      |   |        |  
|Net income (loss)                                                                 |  | $                        | (41,097 | ) |      | $ | 4,205  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                          |         |   |      |   |        |  
|Equity in losses (earnings) of subsidiaries                                       |  |                          | 37,890  |   |      |   | (7,098 | )
|Amortization of deferred financing costs                                          |  |                          | 99      |   |      |   | 98     |  
|Accretion on senior discount notes                                                |  |                          | 3,108   |   |      |   | 2,792  |  
|Change in prepaid expenses and other current assets                               |  |                          | (1      | ) |      |   |       |  
|Change in other assets                                                            |  |                          | (3      | ) |      |   | 3      |  
|Change in accounts payable and accrued expenses                                   |  |                          |        |   |      |   |       |  
|Distributions from subsidiaries                                                   |  |                          | 1,908   |   |      |   | 798    |  
|                                                                                  |  |                          |         |   |      |   |        |  
|Net cash provided by operating activities                                         |  |                          | 1,904   |   |      |   | 798    |  
|                                                                                  |  |                         
|Cash flows provided by (used in) financing activities:                            |  |                          |         |   |      |   |        |  
|Investment in subsidiary                                                          |  |                          | (47,900 | ) |      |   |       |  
|Capital contributions from Parent                                                 |  |                          | 47,946  |   |      |   |       |  
|Distributions to Parent                                                           |  |                          | (1,950  | ) |      |   | (798   | )
|                                                                                  |  |                          |         |   |      |   |        |  
|Net cash used in financing activities                                             |  |                          | (1,904  | ) |      |   | (798   | )
|Net change in cash and cash equivalents                                           |  |                          |        |   |      |   |       |  
|Cash and cash equivalents at beginning of period                                  |  |                          |        |   |      |   |       |  
|                                                                                  |  |                          |         |   |      |   |        |  
|Cash and cash equivalents at end of period                                        |  | $                        |        |   |      | $ |       |  
|                                                                                  |  |                          |         |   |      |   |        |  



16



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the financial statements
included elsewhere in this Quarterly Report on Form 10-Q and the audited financial statements for the year ended December 31, 2006, included in our Annual Report on Form 10-K (File No. 333-110122). This Quarterly Report contains, in
addition to historical information, forward-looking statements, which involve risk and uncertainties. The words believe, expect, estimate, may, will, could, plan, or
continue, and similar expressions are intended to identify forward-looking statements. Our actual results could differ significantly from the results discussed in such forward-looking statements.

Overview

We own and operate radio and television
stations in Los Angeles, California, Houston, Texas and Dallas, Texas and a television station in San Diego, California. Our radio stations consist of four FM and two AM stations serving Los Angeles, California and its surrounding areas,
five FM and four AM stations serving Houston, Texas and its surrounding areas, and five FM and one AM stations serving Dallas-Fort Worth, Texas and its surrounding areas. Our four television stations consist of three full-power stations serving
Los Angeles, California, Houston, Texas and Dallas-Fort Worth, Texas and a low-power station serving San Diego, California. In addition, we operate a television production facility, Empire Burbank Studios, in Burbank, California that we
use to produce our core programming for all of our television stations, and we have television production facilities in Houston and Dallas-Fort Worth that allow us to produce local programming in those markets as well.

We operate in two reportable segments, radio and television. We generate revenue from sales of local, regional and national advertising time on our radio
and television stations, and the sale of time to brokered or infomercial customers on our radio and television stations. Advertising rates are, in large part, based on each stations ability to attract audiences in demographic groups targeted
by advertisers. Our stations compete for audiences and advertising revenue directly with other Spanish-language radio and television stations and we generally do not obtain long-term commitments from our advertisers. As a result, our management team
focuses on creating a diverse advertiser base, producing cost-effective, locally focused programming, providing creative advertising solutions for clients, executing targeted marketing campaigns to develop a local audience, and implementing strict
cost controls. We recognize revenues when the commercials are broadcast or the brokered time is made available to the customer. We incur commissions from agencies on local, regional and national advertising, and our net revenue reflects deductions
from gross revenue for commissions to these agencies.

Our primary expenses are employee compensation, including commissions paid to our
local and national sales staffs, promotion, selling, programming and engineering expenses, general and administrative expenses and interest expense. Our programming expenses for television consist of costs related to the production of original
programming content, production of local newscasts and, to a lesser extent, the acquisition of programming content from other sources. Because we are highly leveraged, we will need to dedicate a substantial portion of our cash flow from operations
to pay interest on our debt. We may need to pursue one or more alternative strategies in the future to meet our debt obligations, such as refinancing or restructuring our indebtedness, selling equity securities or selling assets.

We are organized as a Delaware corporation. Prior to March 30, 2007, we were a qualified subchapter S subsidiary as we were deemed for
tax purposes to be part of our parent, an S corporation under federal and California state tax laws. Accordingly, our taxable income was reported by the stockholders of our parent on their respective federal and state income tax returns.
As a result of the sale of Class A common stock of our parent (as described below under Sale and Issuance of Liberman Broadcastings Class A Common Stock), Liberman Broadcasting, Inc., a Delaware corporation, no
longer qualifies as an S Corporation, and none of its subsidiaries, including us, are able to qualify as qualified subchapter S subsidiaries. Thus, we have been taxed at regular corporate rates since March 30, 2007.

Sale and Issuance of Liberman Broadcastings Class A Common Stock

On March 30, 2007, our parent, Liberman Broadcasting, sold shares of its Class A common stock to affiliates of Oaktree Capital Management LLC and Tinicum Capital Partners II, L.P. The sale resulted in net
proceeds to Liberman Broadcasting of $117.3 million. A portion of these net proceeds were used to repay Liberman Broadcastings 9% subordinated notes due 2014 and to redeem related warrants to purchase shares of common stock of the predecessor
of Liberman Broadcasting. Liberman Broadcasting contributed approximately $47.9 million of the net proceeds to us, and we, in turn, contributed $47.9 million to LBI Media. LBI Media used the proceeds contributed to it to repay outstanding amounts
borrowed under LBI Medias senior revolving credit facility.

In connection with the sale of Liberman Broadcastings Class A
common stock, Liberman Broadcasting and its stockholders entered into an investor rights agreement that defines certain rights and obligations of Liberman Broadcasting and the stockholders of Liberman Broadcasting. Pursuant to this investor rights
agreement, the investors have the right to consent to certain transactions involving us, Liberman Broadcasting, and our subsidiaries, including:



17



---

##### Table of Contents

| |  |  | certain acquisitions or dispositions of assets by us, Liberman Broadcasting and our subsidiaries that are consummated on or after September 30, 2009;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | certain transactions between us, Liberman Broadcasting and our subsidiaries, on the one hand, and Jose Liberman, our chairman and president and chairman and
president of LBI Media, Lenard Liberman, our executive vice president, chief financial officer and secretary and executive vice president, chief financial officer and secretary of LBI Media, or certain of their respective family members, on the
other hand;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | certain issuances of equity securities to employees or consultants of ours, Liberman Broadcasting, and our subsidiaries;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | certain changes in the compensation arrangements with Jose Liberman, Lenard Liberman or certain of their respective family members;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | material modifications in our business strategy and the business strategy of Liberman Broadcasting and our subsidiaries;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | commencement of a bankruptcy proceeding related to us, Liberman Broadcasting, and our subsidiaries;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | certain issuances of new equity securities to the public prior to March 30, 2010;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | certain changes in our corporate form to an entity other than a Delaware corporation;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | any change in Liberman Broadcastings auditors to a firm that is not a big four accounting firm; and
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | certain change of control transactions.
| | - |  | ---------------------------------------

Acquisitions

On November 2, 2006, two of our indirect, wholly owned subsidiaries, Liberman Broadcasting of Dallas,
Inc. (predecessor in interest to Liberman Broadcasting of Dallas LLC) and Liberman Broadcasting of Dallas License Corp. (predecessor in interest to Liberman Broadcasting of Dallas License LLC), purchased the selected assets of five radio stations
owned and operated by Entravision Communications Corporation, or Entravision, and certain subsidiaries of Entravision pursuant to an asset purchase agreement dated as of August 2, 2006, as amended on November 2, 2006. Also in the fourth
quarter of 2006, Liberman Broadcasting of Dallas purchased a building in Dallas, Texas to accommodate its growth in stations owned in the Dallas-Fort Worth market.

The total purchase price of the selected radio station assets was approximately $92.5 million and was paid for in cash primarily through borrowings under LBI Medias senior revolving credit facility. The assets
that were acquired include, among other things, (i) licenses and permits authorized by the Federal Communications Commission, or FCC, for or in connection with the operation of each of the radio stations, (ii) tower and transmitter
facilities, and (iii) broadcast and other studio equipment used to operate the following five stations: KTCY-FM (101.7 FM, licensed to Azle, TX), KZZA-FM (106.7 FM, licensed to Muenster, TX), KZMP-FM (104.9 FM, licensed to Pilot Point, TX),
KZMP-AM (1540 AM, licensed to University Park, TX), and KBOC-FM (98.3 FM, licensed to Bridgeport, TX). The programming of KZMP-FM is now provided by a third-party broker.

On May 15, 2007, two of our indirect, wholly owned subsidiaries, KRCA Television LLC and KRCA License LLC, entered into an asset purchase agreement with Utah Communications, LLC pursuant to which our subsidiaries
agreed to acquire selected assets of Utah Communications, LLCs owned and operated television station, KPNZ-TV, Ogden, Utah. The selected assets include, among other things, (i) licenses and permits authorized by the FCC for or in
connection with the operation of the television station, (ii) transmitter site facilities, and (iii) broadcast and other television studio equipment used to operate the television station. The purchase of these assets marks our first entry
into this market. The total purchase price will be approximately $10.0 million, subject to certain adjustments, of which $0.5 million has been deposited in escrow. Consummation of the acquisition is subject to customary closing conditions and
regulatory approval from the FCC.

On July 16, 2007, two of our indirect, wholly owned subsidiaries, Liberman Broadcasting of
California LLC and LBI Radio License LLC, entered into an asset purchase agreement with KWIE, LLC, KWIE Licensing LLC and Magic Broadcasting, Inc. pursuant to which our subsidiaries agreed to acquire the selected assets of radio station KWIE-FM,
96.1 FM, licensed to San Jacinto, California, from KWIE, LLC, KWIE Licensing LLC and Magic Broadcasting, Inc. The selected assets include, among other things, (i) licenses and permits authorized by the FCC for or in connection with the
operation of the station, (ii) antenna and transmitter facilities, and (iii) broadcast and other studio equipment used to operate the station. The total purchase price will be approximately $25.0 million in cash, subject to certain
adjustments, of which $1.0 million has been deposited in escrow. Consummation of the acquisition is subject to customary closing conditions and regulatory approval from the FCC.



18



---

##### Table of Contents

In connection with the transactions contemplated by the asset purchase agreement, Liberman Broadcasting
of California LLC, KWIE, LLC and Magic Broadcasting, Inc. entered into a time brokerage agreement pursuant to which Liberman Broadcasting of California LLC will provide programming for KWIE-FM from August 1, 2007 until the earlier of the
closing of the acquisition, termination of the asset purchase agreement or certain other events.

We generally experience lower operating
margins for several months following the acquisition of radio and television stations. This is primarily due to the time it takes to fully implement our format changes, build our advertiser base and gain viewer or listener support.

From time to time, we engage in discussions with third parties concerning our possible acquisition of additional radio or television stations or related
assets. Any such discussions may or may not lead to our acquisition of additional broadcasting assets.

Legal Proceedings

On July 13, 2007, one of our indirect, wholly owned subsidiaries, Liberman Broadcasting of California LLC, or LBI, entered into a settlement
agreement with class action representatives to settle, subject to court approval, a previously disclosed class action lawsuit related to LBIs classification of certain employees under California overtime laws and a recently filed class action
lawsuit alleging, among other things, violations of California labor laws with respect to providing meal and rest breaks to LBIs current and former employees.

In June 2005, eight former employees of LBI filed suit in Los Angeles County Superior Court alleging claims on their own behalf and also on behalf of a purported class of former and current employees of LBI. The
complaint alleged, among other things, wage and hour violations relating to overtime pay, and wrongful termination and unfair competition under the California Business and Professions Code. Plaintiffs sought to recover, among other relief,
unspecified general, treble and punitive damages, as well as profit disgorgement, restitution and their attorneys fees. In June 2007, two former employees of LBI filed another suit in Los Angeles County Superior Court, alleging claims on their
own behalf and also on behalf of a purported class of former and current employees of LBI. The complaint alleged, among other things, violations of California labor laws with respect to providing meal and rest breaks. Plaintiffs sought, among other
relief, unspecified liquidated and general damages, declaratory, equitable and injunctive relief, and attorneys fees.

While LBI denies the
allegations in both lawsuits, it has agreed to the proposed settlement of both actions to avoid significant legal fees, other expenses and management time that would have to be devoted to the two litigation matters. The settlement, which is subject
to final documentation and court approval, provides for a maximum settlement payment of $825,000 (including attorneys fees and costs and administrative fees). In the first quarter of 2007, we recorded a $350,000 reserve related to the
complaint filed in June 2005. In the second quarter of 2007, we recorded an additional $475,000 in connection with the settlement agreement.

In consideration of the settlement payment, the plaintiffs in both cases agreed, upon final court approval, to dismiss the two class actions with prejudice and to release all known and unknown claims arising out of or relating to such
claims. The parties have agreed to cooperate to obtain the courts approval of the settlement. The settlement will become effective and binding only if approved by the court.

Results of Operations

Separate financial data for each of our operating segments is provided below.
We evaluate the performance of our operating segments based on the following:



19



---

##### Table of Contents

|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|-------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ------ | - | ------------------------- | - | ------ | -------- |  | ------ | ---- |  | - | ------ | - |  | ------- | ------ | - |  | ------- | --
|                                                                                                                                             |  | Three Months Ended June 30, |        |   | Six Months Ended June 30, |  
|                                                                                                                                             |  | 2007                        |        |   | 2006                      |   |        | % Change |  |        | 2007 |  |   | 2006   |   |  | %Change |       
|                                                                                                                                             |  | (In thousands)              |       
|Net revenues:                                                                                                                                |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Radio                                                                                                                                        |  | $                           | 17,075 |   |                           | $ | 13,982 |          |  | 22.1   | %    |  | $ | 29,136 |   |  | $       | 23,799 |   |  | 22.4    | % 
|Television                                                                                                                                   |  |                             | 15,440 |   |                           |   | 15,309 |          |  | 0.9    | %    |  |   | 28,524 |   |  |         | 27,734 |   |  | 2.8     | % 
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Total                                                                                                                                        |  | $                           | 32,515 |   |                           | $ | 29,291 |          |  | 11.0   | %    |  | $ | 57,660 |   |  | $       | 51,533 |   |  | 11.9    | % 
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|                                                                                                                                             |  |                             |        |   |                           |  
|Total operating expenses before deferred compensation expense (benefit), impairment of broadcast licenses and depreciation and amortization: |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Radio                                                                                                                                        |  | $                           | 7,154  |   |                           | $ | 5,652  |          |  | 26.6   | %    |  | $ | 13,706 |   |  | $       | 10,762 |   |  | 27.4    | % 
|Television                                                                                                                                   |  |                             | 9,627  |   |                           |   | 8,313  |          |  | 15.8   | %    |  |   | 18,740 |   |  |         | 16,168 |   |  | 15.9    | % 
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Total                                                                                                                                        |  | $                           | 16,781 |   |                           | $ | 13,965 |          |  | 20.2   | %    |  | $ | 32,446 |   |  | $       | 26,930 |   |  | 20.5    | % 
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|                                                                                                                                             |  |                             |        |   |                           |  
|Deferred compensation expense (benefit):                                                                                                     |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Radio                                                                                                                                        |  | $                           | (2,820 | ) |                           | $ | (161   | )        |  | 1651.6 | %    |  | $ | (3,952 | ) |  | $       | 114    |   |  | (3566.7 | )%
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Total                                                                                                                                        |  | $                           | (2,820 | ) |                           | $ | (161   | )        |  | 1651.6 | %    |  | $ | (3,952 | ) |  | $       | 114    |   |  | (3566.7 | )%
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|                                                                                                                                             |  |                             |        |   |                           |  
|Impairment of broadcast licenses:                                                                                                            |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Television                                                                                                                                   |  | $                           |       |   |                           | $ | (1,600 | )        |  |        |      |  | $ |       |   |  | $       | (1,600 | ) |  |         |   
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Total                                                                                                                                        |  | $                           |       |   |                           | $ | (1,600 | )        |  |        |      |  | $ |       |   |  | $       | (1,600 | ) |  |         |   
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|                                                                                                                                             |  |                             |        |   |                           |  
|Depreciation and amortization:                                                                                                               |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Radio                                                                                                                                        |  | $                           | 1,079  |   |                           | $ | 598    |          |  | 80.4   | %    |  | $ | 2,231  |   |  | $       | 1,196  |   |  | 86.5    | % 
|Television                                                                                                                                   |  |                             | 1,148  |   |                           |   | 1,034  |          |  | 11.0   | %    |  |   | 2,296  |   |  |         | 2,067  |   |  | 11.1    | % 
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Total                                                                                                                                        |  | $                           | 2,227  |   |                           | $ | 1,632  |          |  | 36.5   | %    |  | $ | 4,527  |   |  | $       | 3,263  |   |  | 38.7    | % 
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|                                                                                                                                             |  |                             |        |   |                           |  
|Operating Income:                                                                                                                            |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Radio                                                                                                                                        |  | $                           | 11,662 |   |                           | $ | 7,893  |          |  | 47.8   | %    |  | $ | 17,151 |   |  | $       | 11,727 |   |  | 46.3    | % 
|Television                                                                                                                                   |  |                             | 4,665  |   |                           |   | 4,362  |          |  | 6.9    | %    |  |   | 7,488  |   |  |         | 7,899  |   |  | (5.2    | )%
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Total                                                                                                                                        |  | $                           | 16,327 |   |                           | $ | 12,255 |          |  | 33.2   | %    |  | $ | 24,639 |   |  | $       | 19,626 |   |  | 25.5    | % 
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|                                                                                                                                             |  |                             |        |   |                           |  
|Adjusted EBITDA (1):                                                                                                                         |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Radio                                                                                                                                        |  | $                           | 12,741 |   |                           | $ | 8,491  |          |  | 50.0   | %    |  | $ | 19,382 |   |  | $       | 12,923 |   |  | 50.0    | % 
|Television                                                                                                                                   |  |                             | 5,813  |   |                           |   | 6,996  |          |  | (16.9  | )%   |  |   | 9,784  |   |  |         | 11,566 |   |  | (15.4   | )%
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   
|Total                                                                                                                                        |  | $                           | 18,554 |   |                           | $ | 15,487 |          |  | 19.8   | %    |  | $ | 29,166 |   |  | $       | 24,489 |   |  | 19.1    | % 
|                                                                                                                                             |  |                             |        |   |                           |   |        |          |  |        |      |  |   |        |   |  |         |        |   |  |         |   

---

|(1) | We define Adjusted EBITDA as net income (loss) plus income tax expense
(benefit), gain (loss) on sale of property and equipment, gain (loss) on sale of investments, net interest expense, interest rate swap expense, impairment of broadcast licenses, and depreciation and amortization. Management considers this measure an
important indicator of our liquidity relating to our operations because it eliminates the effects of certain noncash items and our capital structure. This measure should be considered in addition to, but not as a substitute for or superior to, other
measures of liquidity and financial performance prepared in accordance with U.S. generally accepted accounting principles, such as cash flows from operating activities, operating income and net income. In addition, our definition of Adjusted EBITDA
may differ from those of many companies reporting similarly named measures.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In determining our Adjusted
EBITDA in past years, we treated deferred compensation expense (benefit) as a noncash item, because we had the option and the intention to pay such amounts in the common stock of our parent after our parents initial public offering. Our first
payment became due in 2006 and we have made additional payments in 2007. We have determined that we can no longer meet the conditions necessary to pay the deferred compensation in stock. Accordingly, we have settled our deferred compensation amounts
in cash. We have presented prior periods Adjusted EBITDA to conform to this current treatment. As a result, Adjusted EBITDA for prior periods may appear as a different amount from what we have reported in prior periods.

We discuss Adjusted EBITDA and the limitations of this financial measure in more detail under Non-GAAP Financial
Measures.



20



---

##### Table of Contents

The table set forth below reconciles net cash provided by operating activities, calculated and presented
in accordance with U.S. generally accepted accounting principles, to Adjusted EBITDA:



|                                             |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|-------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------ | -
|                                             |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                             |  | 2007                       |        |   | 2006                     |   |        | 2007 |  |   | 2006    |  
|                                             |  | (In thousands)             |       
|Net cash provided by operating activities    |  | $                          | 6,247  |   |                          | $ | 8,093  |      |  | $ | 5,632   |   |  | $ | 8,794  |  
|Add:                                         |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Income tax expense                           |  |                            | 2,377  |   |                          |   | 125    |      |  |   | 49,318  |   |  |   | 175    |  
|Interest expense and other income, net       |  |                            | 8,428  |   |                          |   | 7,675  |      |  |   | 17,545  |   |  |   | 15,246 |  
|Less:                                        |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Amortization of deferred financing costs     |  |                            | (301   | ) |                          |   | (247   | )    |  |   | (601    | ) |  |   | (496   | )
|Accretion on senior discount notes           |  |                            | (1,589 | ) |                          |   | (1,427 | )    |  |   | (3,108  | ) |  |   | (2,792 | )
|Provision for doubtful accounts              |  |                            | (300   | ) |                          |   | (276   | )    |  |   | (521    | ) |  |   | (483   | )
|Deferred compensation benefit (expense)      |  |                            | 2,820  |   |                          |   | 161    |      |  |   | 3,952   |   |  |   | (114   | )
|Changes in operating assets and liabilities: |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Accounts receivable                          |  |                            | 5,080  |   |                          |   | 4,677  |      |  |   | 2,626   |   |  |   | 3,253  |  
|Deferred compensation payment                |  |                            |       |   |                          |   |       |      |  |   | 1,374   |   |  |   |       |  
|Program rights                               |  |                            | (144   | ) |                          |   | (208   | )    |  |   | (322    | ) |  |   | (424   | )
|Amounts due from related parties             |  |                            | (6     | ) |                          |   | 52     |      |  |   | (15     | ) |  |   | 138    |  
|Prepaid expenses and other current assets    |  |                            | (156   | ) |                          |   | (193   | )    |  |   | (194    | ) |  |   | (55    | )
|Employee advances                            |  |                            | (13    | ) |                          |   | 394    |      |  |   | (8      | ) |  |   | 327    |  
|Accounts payable and accrued expenses        |  |                            | 565    |   |                          |   | 687    |      |  |   | 1,321   |   |  |   | 1,163  |  
|Accrued interest                             |  |                            | (2,088 | ) |                          |   | (3,996 | )    |  |   | 1,383   |   |  |   | (182   | )
|Deferred taxes payable                       |  |                            | (3,024 | ) |                          |   |       |      |  |   | (49,082 | ) |  |   |       |  
|Other assets and liabilities                 |  |                            | 658    |   |                          |   | (30    | )    |  |   | (134    | ) |  |   | (61    | )
|                                             |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Adjusted EBITDA                              |  | $                          | 18,554 |   |                          | $ | 15,487 |      |  | $ | 29,166  |   |  | $ | 24,489 |  
|                                             |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  

Three Months Ended June 30, 2007 Compared to the Three Months Ended June 30, 2006

Net Revenues. Net revenues increased by $3.2 million, or 11.0%, to $32.5 million for the three months ended June 30, 2007, from
$29.3 million for the same period in 2006. The increase was primarily attributable to increased advertising revenue from our Los Angeles and Dallas radio markets. In Dallas, this revenue growth is attributable to an existing FM radio station
and our recently acquired radio station assets. Our Texas television stations also contributed to our overall revenue growth for the three months ended June 30, 2007.

Net revenues for our radio segment increased by $3.1 million, or 22.1%, to $17.1 million for the three months ended June 30, 2007, from $14.0
million for the same period in 2006. Increases in revenue at our new and existing Dallas radio stations were augmented by an increase in revenues at our Los Angeles radio stations. The increase in our advertising revenue in Dallas was due to
increases in our audience and the acceptance by advertisers of our newly formatted stations in Dallas.

Net revenues for our television
segment increased by $0.1 million, or 0.9%, to $15.4 million for the three months ended June 30, 2007, from $15.3 million for the same period in 2006. This increase was attributable to increased advertising revenue in our Texas markets. We
believe television revenues have increased as a result of wider acceptance by viewers and by advertisers of our innovative programming strategy.

We currently anticipate net revenue growth for the remainder of 2007 from both our radio and television segments due to increased advertising time sold and increased advertising rates. Our internally produced programming, focused sales
strategy and the expected continued demand for Spanish-language advertising should continue to increase our advertising time sold and advertising rates in 2007 for both segments.

Total operating expenses. Total operating expenses decreased by $0.8 million, or 5.0%, to $16.2 million for the three months ended June 30,
2007 from $17.0 million for the same period in 2006. This decrease was primarily due to:



| | (1) | a $2.7 million decrease in deferred compensation expense because the amount that was ultimately paid to an employee in August 2007 was less than the amount that had been accrued at
March 31, 2007; and
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | a $1.6 million decrease in impairment charges for a certain broadcast license that was recorded in the second quarter of 2006.
| | --- | ------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

These decreases in operating expenses were partially offset by:



| | (1) | a $1.7 million increase in selling, general and administrative expenses due to higher salaries, commissions and other selling expenses, attributable to increased staffing associated
with our growth in net revenues, additional expenses related to the Dallas radio stations that we acquired in November 2006, and a $0.4 million reserve recorded in connection with a settlement agreement for certain legal matters (see
Legal Proceedings);
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | a $0.9 million increase in programming expenses primarily related to additional production of in-house television programs, and additional expenses related to our Dallas radio
stations that we acquired in November 2006, and
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (3) | a $0.6 million increase in depreciation and amortization due primarily to increased capital expenditures for existing properties.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------

Of the above increases in operating expenses, approximately $1.6 million of the increase included expenses primarily attributable to our new Dallas
stations, which we acquired in November 2006.

Our deferred compensation liability can increase in future periods based on changes in the
employees vesting percentage, which is based on time and performance measures, and can increase or decrease in future periods based on changes in the net value of our parent, Liberman Broadcasting. See Critical Accounting
PoliciesDeferred Compensation.

We believe that our total operating expenses, before consideration of any impairment charges,
will increase through the end of 2007 due to increased programming costs related to our television segment and increased sales commissions and administrative expenses associated with our anticipated net revenue growth. In addition, we will incur
additional expenses related to the operation of our newly acquired radio stations in Dallas, and, subject to closing and regulatory approvals, certain stations we are in the process of acquiring. Continued growth in expenses may also occur as a
result of future acquisitions of radio and television assets. We anticipate that the growth rate of our 2007 total operating expenses, excluding any impairment charges, will be lower than the growth rate of our 2007 net revenue. This expectation
could be negatively impacted by the acquisition of KPNZ-TV, KWIE-FM, and the number and size of additional radio and television assets that we acquire, if any.

Total operating expenses for our radio segment decreased by $0.7 million, or 11.1%, to $5.4 million for the three months ended June 30, 2007, from $6.1 million for the same period in 2006. This decrease was
primarily the result of a $2.7 million decrease in deferred compensation expense because the amount that was ultimately paid to an employee in August 2007 was less than the amount that had been accrued at March 31, 2007. The decrease was
partially offset by:



| | (1) | a $0.9 million increase in selling, general and administrative expenses, due primarily to increased salaries, including new personnel and start up costs in connection with our new
Dallas stations;
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | a $0.5 million increase in depreciation and amortization due primarily to increased capital expenditures for new and existing properties; and
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------



| | (3) | a $0.4 million increase in programming expenses primarily attributable to the reformatting and programming of our new Dallas stations.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------

Of the above increases in operating expenses, approximately $1.6 million of the increase included expenses primarily attributable to our new Dallas
stations, the assets of which were acquired in November 2006.

Total operating expenses for our television segment decreased by $0.1
million, or 1.6%, to $10.8 million for the three months ended June 30, 2007, from $10.9 million for the same period in 2006. This decrease was primarily due to a $1.6 million decrease in impairment charges related to a certain broadcast license
that was recorded in the first quarter of 2006. The decrease was partially offset by:



| | (1) | a $0.8 million increase in selling, general and administrative expenses related to higher sales salaries and commissions associated with our revenue growth and a $0.4 million
reserve recorded in connection with a settlement agreement for certain legal matters (see Legal Proceedings);
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | a $0.5 million increase in programming expenses related to the additional production of in-house programming; and
| | --- | -----------------------------------------------------------------------------------------------------------------



| | (3) | a $0.1 million increase in depreciation and amortization due primarily to increased capital expenditures for existing properties.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------

Interest expense, net.Interest expense, net, decreased by $0.7 million, or 8.5%, to $7.0 million for the three months ended June 30, 2007,
from $7.7 million for the corresponding period in 2006. Interest expense decreased in the second quarter of 2007



22



---

##### Table of Contents

primarily due to repayment by LBI Media of approximately $47.9 million under its senior revolving credit facility in April 2007 from the contribution of net
proceeds received by it from our parent as a result of the sale of Liberman Broadcastings Class A common stock, partially offset by additional accretion on our senior discount notes issued in October 2003.

Provision for income taxes. Our provision for income taxes increased by $2.3 million, to $2.4 million for the three months ended June 30,
2007, from $0.1 million for the corresponding period in 2006. As described above under Sale and Issuance of Liberman Broadcastings Class A Common Stock, certain investors purchased shares of our parents
Class A common stock. As a result, our parent no longer qualifies as an S corporation and we and our subsidiaries are no longer qualified as qualified subchapter S corporations.

Net income. We recognized net income of $6.9 million for the three months ended June 30, 2007, as compared to net income of $4.5 million
for the same period of 2006, an increase of $2.4 million, or 55.5%. This increase was primarily attributable to a credit to deferred compensation expense as discussed above.

Adjusted EBITDA. Adjusted EBITDA increased by $3.1 million, or 19.8%, to $18.6 million for the three months ended June 30, 2007 as compared
to $15.5 million for the same period in 2006 primarily as a result of increased revenues from our Dallas radio stations and a credit to deferred compensation expense because the amount ultimately paid to an employee in August 2007 was less than the
amount that was accrued at March 31, 2007. See Non-GAAP Financial Measures.

Adjusted EBITDA for our radio segment
increased by $4.2 million, or 50.1%, to $12.7 million for the three months ended June 30, 2007, from $8.5 million for the same period in 2006. The increase was primarily the result of increased revenues in the Dallas market and a credit to
deferred compensation expense as discussed above.

Adjusted EBITDA for our television segment decreased by $1.2 million, or 16.9% to $5.8
million for the three months ended June 30, 2007, from $7.0 million for the same period in 2006. The decrease was primarily the result of increased programming expense, partially offset by an overall increase in net revenues in our television
segment.

Six Months Ended June 30, 2007 Compared to the Six Months Ended June 30, 2006

Net Revenues. Net revenues increased by $6.2 million, or 12.0%, to $57.7 million for the six months ended June 30, 2007, from $51.5 million
for the same period in 2006. The increase was primarily attributable to increased advertising revenue from our Los Angeles and Dallas radio markets. In Dallas, we own an existing FM radio station and five additional radio stations that we acquired
in November 2006. Our television segment revenues also contributed an increase in net revenues for the six months ended June 30, 2007.

Net revenues for our radio segment increased by $5.3 million, or 22.4%, to $29.1 million for the six months ended June 30, 2007, from $23.8 million for the same period in 2006. Increases in revenue at our new and existing Dallas radio
stations were augmented by an increase in revenues at our Los Angeles radio stations. The increase in our advertising revenue in Dallas was partially due to the acceptance by advertisers of our newly formatted stations in Dallas.

Net revenues for our television segment increased by $0.8 million, or 2.8%, to $28.5 million for the six months ended June 30, 2007, from $27.7
million for the same period in 2006. This increase was attributable to increased advertising revenue in our Texas markets. We believe television revenues have increased as a result of wider acceptance by viewers and by advertisers of our innovative
programming strategy.

Total operating expenses. Total operating expenses increased by $1.1 million, or 3.5%, to $33.0 million for
the six months ended June 30, 2007 from $31.9 million for the same period in 2006. This increase was primarily attributable to:



| | (1) | a $3.2 million increase in selling, general and administrative expenses due to higher salaries, commissions and other selling expenses, attributable to increased staffing associated
with our growth in net revenues, expenses related to our newly acquired Dallas radio stations and a $0.8 million reserve recorded in connection with a settlement agreement for certain legal matters (see Legal Proceedings);
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | a $2.0 million increase in programming expenses primarily related to additional production of in-house television programs; and
| | --- | -------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

| | (3) | a $1.3 million increase in depreciation and amortization due primarily to increased capital expenditures for existing properties
| | --- | --------------------------------------------------------------------------------------------------------------------------------

The increases in operating expenses were partially offset by:



| | (1) | a $4.1 million decrease in deferred compensation expense because the amounts that were ultimately paid to two employees in the first quarter of 2007 and in August 2007 were less
than the amounts that had been accrued at December 31, 2006; and
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | a $1.6 million decrease in impairment charges for a certain broadcast license that was recorded in the second quarter of 2006.
| | --- | ------------------------------------------------------------------------------------------------------------------------------

Of the above increases in operating expenses, approximately $3.2 million of the increase included expenses primarily attributable to our newly acquired
Dallas stations, which we began operating in November 2006.

Total operating expenses for our radio segment decreased by $0.1 million, or
0.7%, to $12.0 million for the six months ended June 30, 2007, from $12.1 million for the same period in 2006. This decrease was primarily the result of a $4.1 million decrease in deferred compensation expense because the amounts that were
ultimately paid to two employees in 2007 were less than the amounts that had been accrued at December 31, 2006. The decrease was partially offset by:



| | (1) | a $1.8 million increase in selling, general and administrative expenses, due primarily to increased salaries, including new personnel and start up costs in connection with our new
Dallas stations;
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | a $1.0 million increase in depreciation and amortization due primarily to increased capital expenditures for existing properties; and
| | --- | -------------------------------------------------------------------------------------------------------------------------------------



| | (3) | a $0.9 million increase in programming expenses primarily attributable to the reformatting and programming of our new Dallas stations.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------

Of the above increases in operating expenses, approximately $3.2 million of the increase included expenses primarily attributable to our new Dallas
stations, the assets of which were acquired in November 2006.

Total operating expenses for our television segment increased by $1.2
million, or 6.1%, to $21.0 million for the six months ended June 30, 2007, from $19.8 million for the same period in 2006. This increase was primarily due to:



| | (1) | a $1.4 million increase in selling, general and administrative expenses related to higher sales salaries and commissions associated with our revenue growth and a $0.8 million
reserve recorded in connection with a settlement agreement for certain legal matters (see Legal Proceedings);
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | a $1.1 million increase in programming expenses related to the additional production of in-house programming; and
| | --- | -----------------------------------------------------------------------------------------------------------------



| | (3) | a $0.2 million increase in depreciation and amortization due primarily to increased capital expenditures for existing properties.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------

Interest expense, net.Interest expense, net, increased by $1.2 million, or 7.7%, to $16.4 million for the six months ended June 30, 2007,
from $15.2 million for the corresponding period in 2006. Interest expense increased primarily due to (1) increased borrowings under LBI Medias senior revolving credit facilities relating to the acquisition of the selected assets of our
Dallas radio stations and (2) additional accretion on our senior discount notes issued in October 2003.

Provision for income
taxes. Our provision for income taxes increased by $49.1 million, to $49.3 million for the six months ended June 30, 2007, from $0.2 million for the corresponding period in 2006. As described above under Sale and Issuance of
Liberman Broadcastings Class A Common Stock, certain investors purchased shares of our parents Class A common stock. As a result, our parent no longer qualifies as an S corporation and we and our subsidiaries
are no longer qualified as qualified subchapter S corporations. Accordingly, we recorded a one-time non-cash charge of $46.9 million to adjust our deferred tax accounts in the first quarter of 2007.

Net income (loss). We recognized net loss of $41.1 million for the six months ended June 30, 2007, as compared to net income of $4.2 million
for the same period of 2006, a decrease of $45.3 million. This change was primarily attributable to the one-time non-cash charge of $46.9 million to our deferred tax accounts.

Adjusted EBITDA. Adjusted EBITDA increased by $4.7 million, or 19.1%, to $29.2 million for the six months ended June 30, 2007 as compared to
$24.5 million for the same period in 2006 primarily as a result of increased revenues from our radio stations and charges to deferred compensation expense because the amount ultimately paid to employees in 2007 was less than the amount that was
accrued at December 31, 2006. See Non-GAAP Financial Measures.



24



---

##### Table of Contents

Adjusted EBITDA for our radio segment increased by $6.5 million, or 50.0%, to $19.4 million for the six
months ended June 30, 2007 as compared to $12.9 million for the same period in 2006. The increase was primarily the result of increased advertising revenue in our Los Angeles and Dallas markets and charges to deferred compensation expense as
discussed above.

Adjusted EBITDA for our television segment decreased by $1.8 million, or 15.4% to $9.8 million for the six months ended
June 30, 2007, from $11.6 million for the same period in 2006. This decrease was primarily the result of increased programming expense, partially offset by an overall increase in net revenues in our television segment.

Liquidity and Capital Resources

LBI Medias
Senior Credit Facilities.Our primary sources of liquidity are cash provided by operations and available borrowings under our subsidiarys, LBI Medias, $150.0 million senior revolving credit facility. On May 8, 2006, LBI Media
refinanced its prior $220.0 million senior revolving credit facility with a $150.0 million senior revolving credit facility and a $110.0 million senior term loan facility. LBI Media has, however, the option to request its lenders to increase the
aggregate amount of its senior credit facilities by $50.0 million to $310.0 million (but, LBI Medias lenders are not obligated to so increase the amount of its senior credit facilities). Under the senior revolving credit facility, LBI Media
has a swing line sub-facility equal to an amount of not more than $5.0 million. Letters of credit are also available to LBI Media under the senior revolving credit facility and may not exceed the lesser of $5.0 million or the available revolving
commitment amount. There are no scheduled reductions of commitments under the senior revolving credit facility. Under the senior term loan facility, LBI Media must pay 0.25% of the original principal amount of the term loans each quarter, or
$275,000, plus 0.25% of any additional principal amount incurred in the future under the senior term loan facility. The senior credit facilities mature on March 31, 2012.

As of June 30, 2007, LBI Media had $53.5 million aggregate principal amount outstanding
under the senior revolving credit facility and $108.6 million aggregate principal amount of outstanding senior term loans. Since June 30, 2007, LBI Media has repaid, net of borrowings, approximately $53.5 million under its senior revolving
credit facility primarily with the net proceeds received from the issuance of its 81/2% senior subordinated
notes on July 23, 2007.

Borrowings under the senior credit facilities bear interest based on either, at LBI Medias
option, the base rate for base rate loans or the LIBOR rate for LIBOR loans, in each case plus the applicable margin stipulated in the senior credit agreements. The base rate is the higher of (i) Credit Suisses prime rate and
(ii) the Federal Funds Effective Rate (as published by the Federal Reserve Bank of New York) plus 0.50%. The applicable margin for revolving loans, which is based on LBI Medias total leverage ratio, will range from 0% to
1.00% per annum for base rate loans and from 1.00% to 2.00% per annum for LIBOR loans. The applicable margin for term loans is 0.50% for base rate loans and 1.50% for LIBOR loans. The applicable margin for any future term loans will be
agreed upon at the time those term loans are incurred. Interest on base rate loans is payable quarterly in arrears and interest on LIBOR loans is payable either monthly, bimonthly or quarterly depending on the interest period elected by LBI Media.
All amounts that are not paid when due under either the senior revolving credit facility or the senior term loan facility will accrue interest at the rate otherwise applicable plus 2.00% until such amounts are paid in full. In addition, LBI Media
pays a quarterly unused commitment fee ranging from 0.25% to 0.50% depending on the level of facility usage. At June 30, 2007, borrowings under the senior credit facilities bore interest at rates between 6.57% and 6.82%, including the
applicable margin.

Under the indentures governing LBI Medias 81/2% senior subordinated notes, our senior discount notes (described below), and previously, LBI Medias 101/8% senior subordinated notes, LBI Media is limited in its ability to borrow under the senior revolving credit
facility and to borrow additional amounts under the senior term loan facility. In addition to the $110.0 million that has already been borrowed under the senior term loan facility, LBI Media may borrow up to $150.0 million under the senior credit
facilities (subject to certain reductions under certain circumstances) without having to comply with specified leverage ratios under the indentures governing its 81/2% senior subordinated notes and our senior discount notes, but any amount over such $150.0 million that LBI Media may borrow under the senior credit facilities (subject to
certain reductions under certain circumstances) will be subject to LBI Medias and our compliance with specified leverage ratios (as defined in the indentures governing LBI Medias 81/2% senior subordinated notes and our senior discount notes). Also, the indenture governing LBI Medias 81/2% senior subordinated notes prohibits borrowings under LBI Medias senior credit facilities, the proceeds of which would be used to repay, redeem, repurchase or
refinance any of our senior discount notes earlier than one year prior to their stated maturity.

LBI
Medias senior credit facilities contain customary restrictive covenants that, among other things, limit its ability to incur additional indebtedness and liens in connection therewith and pay dividends. Under the senior revolving credit
facility, LBI Media must also maintain a maximum senior secured leverage ratio (as defined in the senior credit agreement).

LBI Medias 101/8% Senior Subordinated Notes. In July 2002, LBI Media issued $150.0 million of 101/8% senior subordinated notes that mature in 2012. Under the terms of LBI Medias 101/8% senior subordinated notes, it paid semi-annual interest payments of



25



---

##### Table of Contents

approximately $7.6 million each January 15 and July 15. The indenture governing its 101/8% senior subordinated notes contained certain restrictive covenants that, among other things, limited its ability to incur additional indebtedness and pay
dividends. As of June 30, 2007, LBI Media was in compliance with these covenants. On July 23, 2007, LBI Media deposited amounts in trust to redeem all of its outstanding 101/8% senior subordinated notes at a redemption price of 105.0625% of the outstanding principal amount, plus accrued and unpaid interest to August 22,
2007, the redemption date, for approximately $159.2 million. As a result, the indenture relating to the 101/8%
senior subordinated notes has been discharged and is no longer in effect as to the 101/8% senior subordinated
notes issued thereunder.

LBI Medias 81/2% Senior Subordinated Notes. On July 23,
2007, LBI Media issued approximately $228.8 million aggregate principal amount of 81/2% Senior Subordinated
Notes that mature in 2017, resulting in gross proceeds of approximately $225.0 million and net proceeds of approximately $221.6 million after certain transaction costs. Under the terms of LBI Medias 81/2% senior subordinated notes, it must pay semi-annual interest payments of approximately $9.7 million each
February 1 and August 1, commencing February 1, 2008. LBI Media may redeem the 81/2% senior
subordinated notes at any time on or after August 1, 2012 at redemption prices specified in the indenture governing its 81/2% senior subordinated notes, plus accrued and unpaid interest. At any time prior to August 1, 2012, LBI Media may redeem some or all of its 81/2% senior subordinated notes at a redemption price equal to a make whole amount as set forth in the indenture governing the senior subordinated notes. Also, LBI Media
may redeem up to 35% of the aggregate principal amount of the notes with the net proceeds of certain equity offerings completed on or prior to August 1, 2010 at a redemption price of 108.5% of the principal amount of the notes, plus accrued and
unpaid interest, if any, thereon to the applicable redemption date.

The indenture governing these notes contains restrictive covenants that limit, among other things, LBI Medias and its subsidiaries ability to incur additional indebtedness, issue certain kinds of equity,
and make particular kinds of investments. The indenture governing LBI Medias 81/2% senior subordinated
notes also prohibits the incurrence of certain indebtedness, the proceeds of which would be used to repay, redeem, repurchase or refinance any of our senior discount notes earlier than one year prior to the stated maturity of the senior discount
notes unless such indebtedness is (i) unsecured, and (ii) pari passu or junior in right of payment to any outstanding subordinated indebtedness of LBI Media, and (iii) otherwise permitted to be incurred under the indenture governing
LBI Medias 81/2% senior subordinated notes.

Senior Discount Notes.In October 2003, we issued $68.4 million aggregate principal amount at maturity of senior discount notes that mature in
2013. Under the terms of the senior discount notes, cash interest will not accrue or be payable on the senior discount notes prior to October 15, 2008 and instead the accreted value of the senior discount notes will increase until such date.
Thereafter, cash interest on the senior discount notes will accrue at a rate of 11% per year payable semi-annually on each April 15 and October 15; provided, however, that we may make a cash interest election on any interest payment
date prior to October 15, 2008. If we make a cash interest election, the principal amount of the senior discount notes at maturity will be reduced to the accreted value of the senior discount notes as of the date of the cash interest election
and cash interest will begin to accrue at a rate of 11% per year from the date we makes such election. We may redeem the senior discount notes at any time on or after October 15, 2008 at redemption prices specified in the indenture
governing our senior discount notes, plus accrued and unpaid interest.

The indenture governing the senior discount notes contains certain
restrictive covenants that, among other things, limit our ability to incur additional indebtedness and pay dividends to our parent, Liberman Broadcasting. Our senior discount notes are structurally subordinated to LBI Medias senior credit
facilities and senior subordinated notes.

Empire Burbank Studios Mortgage Note.On July 1, 2004, one of our indirect,
wholly owned subsidiaries, Empire Burbank Studios LLC (successor in interest to Empire Burbank Studios, Inc.), issued an installment note for approximately $2.6 million. The loan is secured by Empires real property and bears interest at
5.52% per annum. The loan is payable in monthly principal and interest payments of approximately $21,000 through maturity in July 2019.

Summary of Indebtedness.The following table summarizes our various levels of indebtedness at June 30, 2007. As described below, the debt of our parent, Liberman Broadcastings 9% subordinated notes, was paid in full on
March 30, 2007.



26



---

##### Table of Contents

|                           |  |                                                         |  |                             |  |                         |  |                                                                                      
|-------------------------- |  | ------------------------------------------------------- |  | --------------------------- |  | ----------------------- |  | -------------------------------------------------------------------------------------
|Issuer                     |  | Form of Debt                                            |  | Principal AmountOutstanding |  | Scheduled Maturity Date |  | Interest rate                                                                        
|LBI Media, Inc.            |  | $150.0 million senior secured revolving credit facility |  | $53.5 million(1)            |  | March 31, 2012          |  | LIBOR or base rate, plus an applicable margin dependent on LBI Medias leverage ratio
|                           |  |                                                         |  |                            
|LBI Media, Inc.            |  | $110.0 million senior secured term loan credit facility |  | $108.6 million              |  | March 31, 2012          |  | LIBOR plus 1.50% per annum, or base rate plus 0.50% per annum                        
|                           |  |                                                         |  |                            
|LBI Media, Inc.            |  | Senior subordinated notes                               |  | $150.0 million(2)           |  | July 15, 2012           |  | 10.125%                                                                              
|                           |  |                                                         |  |                            
|LBI Media Holdings Inc.    |  | Senior discount notes                                   |  | $59.6 million               |  | October 15, 2013        |  | 11%                                                                                  
|                           |  |                                                         |  |                            
|Empire Burbank Studios LLC |  | Mortgage note                                           |  | $2.3 million                |  | July 1, 2019            |  | 5.52%                                                                                

---

|(1) | LBI Media has repaid, net of borrowings, approximately $53.5 million under its
senior secured revolving credit facility since June 30, 2007. This repayment was primarily from the net proceeds of the sale of approximately $228.8 million 81/2% senior subordinated notes that mature in 2017. See Note (2) below.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | On July 23, 2007, LBI Media issued approximately $228.8 million 81/2% senior subordinated notes due 2017. The 81/2% senior subordinated notes mature on August 1, 2017. On July 23, 2007, LBI Media also elected to redeem all of the outstanding 10.125% senior subordinated notes for
approximately $159.2 million. The redemption date is August 22, 2007.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Liberman
Broadcastings 9% Subordinated Notes.In March 2001, our parent, Liberman Broadcasting, issued $30.0 million principal amount of 9% subordinated notes and issued warrants. The 9% subordinated notes were subordinate in right of payment to
LBI Medias senior credit facilities and senior subordinated notes and were structurally subordinated to our senior discount notes. Interest was not payable until maturity. In connection with these 9% subordinated notes, Liberman Broadcasting
also issued warrants to purchase 14.02 shares of its common stock at an initial exercise price of $0.01 per share.

As described above
under Sale and Issuance of Liberman Broadcastings Class A Common Stock, on March 30, 2007, our parent sold shares of its Class A common stock to certain investors. The net proceeds from the sale of Liberman
Broadcastings Class A common stock by Liberman Broadcasting were used in part to repay its 9% subordinated notes (including accrued interest) and to redeem the related warrants.

Cash Flows.Cash and cash equivalents were $0.3 million and $1.5 million at June 30, 2007 and December 31, 2006 respectively. Our cash
balance at June 30, 2007 was lower as a result primarily of LBI Medias repayments on its long term debt.

Net cash flow provided
by operating activities was $5.6 million and $8.8 million for the six months ended June 30, 2007 and June 30, 2006, respectively. The decrease in our net cash flow provided by operating activities was primarily the result of a deferred
compensation payment of approximately $1.3 million in March 2007 and decreases in our accounts payable.

Net cash flow used in investing
activities was $9.6 million and $7.8 million for the six months ended June 30, 2007 and 2006, respectively. Capital expenditures were $8.5 million for the six months ended June 30, 2007 compared to $7.7 million in the same period in 2006.
During the second quarter of 2007, capital expenditures for property and equipment were primarily related to the construction of new towers and transmitter sites for our Dallas-Fort Worth and Houston, Texas radio stations and the addition of studio
equipment for our Los Angeles television station.

Net cash flow provided by financing activities was $2.7 million for the six months ended
June 30, 2007 and net cash flow used in financing activities was $2.5 million for the six months ended June 30, 2006. The net cash flow provided by financing activities for the six months ended June 30, 2007 reflects a capital
contribution (net of distributions) from our parent of $46.0 million, and, in turn, from us to LBI Media, and borrowings under LBI Medias senior revolving credit facility, partially offset by LBI Medias repayment of $57.9 million under
LBI Medias senior revolving credit facility. See Sale and Issuance of Liberman Broadcastings Class A Common Stock.



27



---

##### Table of Contents

Contractual obligations. We had no material
changes in commitments for long-term debt obligations or operating lease obligations as of June 30, 2007, as compared to those disclosed in our table of contractual obligations included in our Annual Report on Form 10-K for the year ended
December 31, 2006 On July 23, 2007, LBI Media (i) issued approximately $228.8 million of 8.5% Senior Subordinated Notes that mature in 2017, resulting in gross proceeds of approximately $225.0 million and (ii) deposited amounts
into trust to redeem all of its 101/8% senior subordinated notes that mature in 2012 on August 22, 2007. We
anticipate that funds generated from operations and funds available under LBI Medias senior revolving credit facility will be sufficient to meet our working capital and capital expenditure needs in the foreseeable future.

Expected Use of Cash Flows.For both our radio and television segments, we have historically funded, and will continue to fund, expenditures for
operations, selling, general and administrative expenses, capital expenditures and debt service from our operating cash flow and borrowings under LBI Medias senior revolving credit facility. For our television segment, our planned uses of
liquidity during the next twelve months will include the addition of production equipment for our Texas and Los Angeles television stations at an estimated cost of $3.0 million. For our radio segment, our planned uses of liquidity will include
upgrading several of our radio stations and towers located in the Houston market, which we expect will cost approximately $1.0 million over the next twelve months. In connection with the purchase of the new radio stations from Entravision
Communications Corporation, Liberman Broadcasting of Dallas, Inc. (predecessor in interest to Liberman Broadcasting of Dallas LLC), our wholly owned subsidiary also purchased a building in Dallas, Texas to accommodate our growth in stations owned
and operated in the Dallas-Fort Worth market. We estimate we will spend approximately $3.0 million on improvements and equipment for our new Dallas building. We also made a payment in August 2007 of approximately $3.0 for deferred compensation under
one of our employment agreements, for which we have accrued $3.0 million in deferred compensation liability as of June 30, 2007. We expect to use cash to fund the purchase price for the acquisition of KPNZ-TV and KWIE-FM.

We have used, and expect to continue to use, a significant portion of our capital resources to fund acquisitions. Future acquisitions will be funded from
amounts available under LBI Medias senior revolving credit facility, contributions from our parent, the proceeds of future equity or debt offerings and our internally generated cash flows. However, our ability to pursue future acquisitions may
be impaired if we or our parent is unable to obtain funding from other capital sources. As a result, we may not be able to increase our revenues at the same rate as we have in recent years. We believe that our cash on hand, cash provided by
operating activities and borrowings under LBI Medias senior revolving credit facility will be sufficient to permit us to fund our contractual obligations and operations for at least the next twelve months.

Seasonality

Seasonal net revenue fluctuations are
common in the television and radio broadcasting industry and result primarily from fluctuations in advertising expenditures by local and national advertisers. Our first fiscal quarter generally produces the lowest net revenue for the year.

Non-GAAP Financial Measures

We use
the term Adjusted EBITDA throughout this report. Adjusted EBITDA consists of net income (loss) plus income tax expense (benefit), gain (loss) on sale of property and equipment, gain on sale of investment, net interest expense, interest
rate swap expense, depreciation and amortization, and impairment of broadcast licenses.

This term, as we define it, may not be comparable
to similarly titled measures employed by other companies and is not a measure of performance calculated in accordance with U.S. generally accepted accounting principles, or GAAP.

In determining our Adjusted EBITDA in past years, we treated deferred compensation expense (benefit) as a noncash item, because we had the option and the
intention to pay such amounts in the common stock of our parent after our parents initial public offering. Our first payment became due in 2006 and we have made additional payments in 2007. We have determined that we can no longer meet the
conditions necessary to pay the deferred compensation in stock. Accordingly, we have settled our deferred compensation amounts in cash and expect to make the remaining 2007 payment in cash. We have presented prior periods Adjusted EBITDA to
conform to this current treatment. As a result, Adjusted EBITDA for prior periods may appear as a different amount from what we have reported in prior periods.

Management considers this measure an important indicator of our liquidity relating to our operations, as it eliminates the effects of noncash items. Management believes liquidity is an important measure for our
company because it reflects our ability to



28



---

##### Table of Contents

meet our interest payments under our substantial indebtedness and is a measure of the amount of cash available to grow our company through our acquisition
strategy. This measure should be considered in addition to, but not as a substitute for or superior to, other measures of liquidity and financial performance prepared in accordance with GAAP, such as cash flows from operating activities, operating
income and net income.

We believe Adjusted EBITDA is useful to an investor in evaluating our liquidity and cash flow because:



| |  |  | it is widely used in the broadcasting industry to measure a companys liquidity and cash flow without regard to items such as depreciation and amortization and
impairment of broadcast licenses. The broadcast industry uses liquidity to determine whether a company will be able to cover its capital expenditures and whether a company will be able to acquire additional assets and broadcast licenses if the
company has an acquisition strategy. We believe that, by eliminating the effect of noncash items, Adjusted EBITDA provides a meaningful measure of liquidity.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | it gives investors another measure to evaluate and compare the results of our operations from period to period by removing the impact of noncash expense items, such
as depreciation and amortization and impairment of broadcast licenses. By removing the noncash items, it allows our investors to better determine whether we will be able to meet our debt obligations as they become due; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | it provides a liquidity measure before the impact of a companys capital structure by removing net interest expense items.
| | - |  | --------------------------------------------------------------------------------------------------------------------------

Our management uses Adjusted EBITDA:



| |  |  | as a measure to assist us in planning our acquisition strategy;
| | - |  | ---------------------------------------------------------------



| |  |  | in presentations to our board of directors to enable them to have the same consistent measurement basis of liquidity and cash flow used by management;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | as a measure for determining our operating budget and our ability to fund working capital; and
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | as a measure for planning and forecasting capital expenditures.
| | - |  | ---------------------------------------------------------------

The Securities and Exchange Commission, or SEC, has adopted rules regulating the use of non-GAAP financial measures, such as Adjusted EBITDA, in filings with the SEC and in disclosures and press releases. These rules
require non-GAAP financial measures to be presented with and reconciled to the most nearly comparable financial measure calculated and presented in accordance with GAAP. We have included a presentation of net cash provided by operating activities
and a reconciliation to Adjusted EBITDA on a consolidated basis under Results of Operations.

Critical Accounting Policies

The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements,
which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues
and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates, including those related to allowance for doubtful accounts, acquisitions of radio and television station assets, intangible
assets, deferred compensation and commitments and contingencies. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

We believe the following accounting policies and the related judgments and estimates affect the preparation of our consolidated financial statements.

Acquisitions of radio and television station assets

Our radio and television station acquisitions have consisted primarily of Federal Communications Commission, or FCC, licenses to broadcast in a particular market (broadcast licenses). We generally acquire the existing
format and change it upon acquisition. As a result, a substantial portion of the purchase price for the assets of a radio or television station is allocated to its broadcast license. The allocations assigned to acquired broadcast licenses and other
assets are subjective by their nature and require our careful consideration and judgment. We believe the allocations represent appropriate estimates of the fair value of the assets acquired.



29



---

##### Table of Contents

Allowance for doubtful accounts

We maintain allowances for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. A considerable
amount of judgment is required in assessing the likelihood of ultimate realization of these receivables including our history of write-offs, relationships with our customers and the current creditworthiness of each advertiser. Our historical
estimates have been a reliable method to estimate future allowances, with historical reserves averaging approximately 11% of our outstanding receivables. If the financial condition of our advertisers were to deteriorate, resulting in an impairment
of their ability to make payments, additional allowances may be required. The effect of an increase in our allowance of 3% of our outstanding receivables as of June 30, 2007, from 9.7% to 12.7% or $1.9 million to $2.5 million, would
result in a decrease in pre-tax income of $0.6 million for the three months and six months ended June 30, 2007.

Intangible assets

We account for our broadcast licenses in accordance with Statement of Financial Accounting Standards No. 142, Goodwill and Other
Intangible Assets (SFAS 142). We believe our broadcast licenses have indefinite useful lives given they are expected to indefinitely contribute to our future cash flows and that they may be continually renewed without substantial cost to us.
As such, in accordance with SFAS 142, we review our broadcast licenses for impairment annually during the third quarter of each fiscal year, with additional evaluations performed if potential impairment indicators are noted.

We completed our annual impairment review of our broadcast licenses in the third quarter of 2005 and conducted an additional review of the fair value of
some of our broadcast licenses in the second quarter of 2006. For purposes of our impairment testing, the unit of accounting is each individual FCC license or, in situations where there are multiple stations in a particular market that broadcast the
same programming (that is, simulcast), it is the cluster of stations broadcasting the programming. We determined the fair value of each of our broadcast licenses by assuming that entry into the particular market took place as of the valuation date
and considered the signal coverage of the related station as well as the projected advertising revenues for the particular market(s) in which each station operates. In 2006, we adjusted the projected total advertising revenues to be generated in
certain of these markets downward due to a general slowdown in broadcast revenues in those markets, which was partially explained by greater competition for revenues from non-traditional media. We determined the fair value of each broadcast license
primarily from projected total advertising revenues for a given market and did not take into consideration our format or management capabilities. As a result, the downward adjustment in projected revenues resulted in a decrease in the fair value of
certain of our broadcast licenses. Our revenues are generated predominantly from local and regional advertisers and we believe the decrease in advertising in those markets will come primarily from national advertisers to general market
(non-Hispanic) radio and television stations. We had no impairment write-down for the six months ended June 30, 2007 and an impairment write-down of $1.6 million for the six months ended June 30, 2006.

In assessing the recoverability of goodwill and indefinite life intangible assets, we must make assumptions about the estimated future cash flows and
other factors to determine the fair value of these assets. Assumptions about future revenue and cash flows require significant judgment because of the current state of the economy and the fluctuation of actual revenue and the timing of expenses. We
develop future revenue estimates based on projected ratings increases, planned timing of signal strength upgrades, planned timing of promotional events, customer commitments and available advertising time. Estimates of future cash flows assume that
expenses will grow at rates consistent with historical rates. Alternatively, some stations under evaluation have had limited relevant cash flow history due to planned conversion of format or upgrade of station signal. The assumptions about cash
flows after conversion reflect estimates of how these stations are expected to perform based on similar stations and markets and possible proceeds from the sale of the assets. If the expected cash flows are not realized, impairment losses may be
recorded in the future. If we experienced a 10% decrease in the fair value of each of our broadcast licenses from that determined at September 30, 2006 (the most recent date a fair value determination was performed for each broadcast license),
we would require an additional impairment write-down of approximately $5.5 million.

Deferred compensation

One of our indirect, wholly owned subsidiaries and our parent, Liberman Broadcasting, have entered into employment agreements with certain employees. In
addition to annual compensation and other benefits, these agreements provide the employees with the ability to participate in the increase of the net value of Liberman Broadcasting over certain base amounts.

Our deferred compensation liability can increase based on changes in the applicable employees vesting percentage and can increase or decrease based
on changes in the net value of Liberman Broadcasting. We have two deferred compensation components that comprise the employees vesting percentage: (i) a component that vests in varying amounts over time; and (ii) a
component that vests upon the attainment of certain performance measures (each unique to the individual agreements). We account for the time vesting component over the vesting periods specified in the employment agreements and account for the
performance based component when we consider it probable that the performance measures will be attained.



30



---

##### Table of Contents

As part of the calculation of the deferred compensation liability, we use the income and market valuation
approaches to determine the net value of Liberman Broadcasting. The income approach analyzes future cash flows and discounts them to arrive at a current estimated fair value. The market approach uses recent sales and offering prices of
similar properties to determine estimated fair value. Based on the net value of Liberman Broadcasting as determined in these analyses, and based on the percentage of incentive compensation that has vested (as specified in the employment
agreements), we record deferred compensation expense or benefit (and a corresponding credit or charge to deferred compensation liability). As such, estimation of the net value of Liberman Broadcasting requires considerable management
judgment and the amounts recorded as periodic deferred compensation expense or benefit are dependent on that judgment.

The deferred
compensation amounts earned under our employment agreement with a December 31, 2005 net value determination date and one of our employment agreements with a December 31, 2006 net value determination date were paid
in cash during 2006 and the first quarter of 2007, respectively, and in August 2007, we made a payment of approximately $3.0 million under an employment agreement with net value determination date as of December 31, 2006. Because
the amount paid in August 2007 was less than the amount accrued at December 31, 2006, deferred compensation expense decreased. We have one other employment agreement with a net value determination date of December 31, 2009.

If we assumed no change in the net value of Liberman Broadcasting from that at June 30, 2007, we would not expect to
record any deferred compensation expense during 2007 relating solely to the time vesting portion of the deferred compensation. The agreements require us to pay the deferred compensation amounts in cash until Liberman Broadcastings common stock
becomes publicly traded, at which time we may pay these amounts in cash or Liberman Broadcastings common stock, at our option.

Commitments and
contingencies

We periodically record the estimated impacts of various conditions, situations or circumstances involving uncertain
outcomes. These events are called contingencies, and our accounting for such events is prescribed by SFAS No. 5, Accounting for Contingencies.

The accrual of a contingency involves considerable judgment on the part of our management. We use our internal expertise, and outside experts (such as
lawyers), as necessary, to help estimate the probability that a loss has been incurred and the amount (or range) of the loss. We currently do not have any material contingencies that we believe require loss accruals; however, we refer you to Note 6
of our condensed consolidated financial statements for discussion of other known contingencies.

Recent Accounting Pronouncement

Statement of Financial Accounting Standards No. 159The Fair Value Option for Financial Assets and Financial Liabilities  including
an amendment of FAS 115. Issued in February 2007, Statement of Financial Accounting Standards No. 159, or SFAS 159, is effective for fiscal years beginning after November 15, 2007. SFAS 159 allows entities to choose, at specified
election dates, to measure eligible financial assets and liabilities at fair value in situations in which they are not otherwise required to be measured at fair value. If a company elects the fair value option for an eligible item, changes in that
items fair value in subsequent reporting periods must be recognized in current earnings. We are currently evaluating what impact, if any, the adoption of SFAS 159 will have on our financial position, results of operations and cash flows.

Cautionary Statement Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995 (the Act). You can identify these statements by the use of words
like may, will, could, continue, expect and variations of these words or comparable words. Actual results could differ substantially from the results that the forward-looking statements
suggest for various reasons. The risks and uncertainties include but are not limited to:



| |  |  | our dependence on advertising revenues;
| | - |  | ---------------------------------------



| |  |  | general economic conditions in the United States;
| | - |  | -------------------------------------------------



| |  |  | our ability to reduce costs without adversely impacting revenues;
| | - |  | -----------------------------------------------------------------



| |  |  | changes in the rules and regulations of the Federal Communications Commission, or FCC;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | our ability to attract, motivate and retain salespeople and other key personnel;
| | - |  | --------------------------------------------------------------------------------



| |  |  | our ability to successfully convert acquired radio and television stations to a Spanish-language format;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | our ability to maintain FCC licenses for our radio and television stations;
| | - |  | ---------------------------------------------------------------------------



31



---

##### Table of Contents

| |  |  | successful integration of acquired radio and television stations;
| | - |  | -----------------------------------------------------------------



| |  |  | potential disruption from natural hazards;
| | - |  | ------------------------------------------



| |  |  | our ability to protect our intellectual property rights;
| | - |  | --------------------------------------------------------



| |  |  | strong competition in the radio and television broadcasting industries;
| | - |  | -----------------------------------------------------------------------



| |  |  | sufficient cash to meet our debt service obligations; and
| | - |  | ---------------------------------------------------------



| |  |  | our ability to obtain regulatory approval for future acquisitions.
| | - |  | ------------------------------------------------------------------

The foregoing factors are not exhaustive, and new factors may emerge or changes to the foregoing factors may occur that could impact our business. The forward-looking statements in this Quarterly Report, as well as
subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf, are hereby expressly qualified in their entirety by the cautionary statements in this Quarterly Report, the risk factors included in our
Annual Report on Form 10-K for the year ended December 31, 2006 and other documents that we file from time to time with the Securities and Exchange Commission, particularly any Current Reports on Form 8-K. We are not obligated to update or
revise any forward-looking statements, whether as a result of new information, future events or otherwise.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

In the ordinary course of business, we are exposed to various market risk factors, including fluctuations in interest rates and changes in general economic conditions. Please see Item 7A. Quantitative and Qualitative Disclosures
About Market Risk, contained in our Annual Report on Form 10-K for the year ended December 31, 2006 for further discussion on quantitative and qualitative disclosures about market risk.



|Item 4. | Controls and Procedures
|------- | -----------------------

As required by SEC Rule
15d-15(b), we carried out an evaluation, under the supervision and with the participation of our management, including our President and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of March 31,
2007. Based on the foregoing, our President and Chief Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective at the reasonable assurance level.

There have been no significant changes in our internal control over financial reporting, identified in connection with the evaluation of such internal
control that occurred during our last fiscal quarter, which have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



32



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

On July 13, 2007, one of
our indirect, wholly owned subsidiaries, Liberman Broadcasting of California LLC, or LBI, entered into a settlement agreement with class action representatives to settle, subject to court approval, a previously disclosed class action lawsuit related
to LBIs classification of certain employees under California overtime laws and a recently filed class action lawsuit alleging, among other things, violations of California labor laws with respect to providing meal and rest breaks to LBIs
current and former employees.

In June 2005, eight former employees of LBI filed suit in Los Angeles County Superior Court alleging claims
on their own behalf and also on behalf of a purported class of former and current employees of LBI. The complaint alleged, among other things, wage and hour violations relating to overtime pay, and wrongful termination and unfair competition under
the California Business and Professions Code. Plaintiffs sought to recover, among other relief, unspecified general, treble and punitive damages, as well as profit disgorgement, restitution and their attorneys fees. In June 2007, two former
employees of LBI filed another suit in Los Angeles County Superior Court, alleging claims on their own behalf and also on behalf of a purported class of former and current employees of LBI. The complaint alleged, among other things, violations of
California labor laws with respect to providing meal and rest breaks. Plaintiffs sought, among other relief, unspecified liquidated and general damages, declaratory, equitable and injunctive relief, and attorneys fees.

While LBI denies the allegations in both lawsuits, it has agreed to the proposed settlement of both actions to avoid significant legal fees, other
expenses and management time that would have to be devoted to the two litigation matters. The settlement, which is subject to final documentation and court approval, provides for a maximum settlement payment of $825,000 (including attorneys
fees and costs and administrative fees). In the first quarter of 2007, we recorded a $350,000 reserve related to the complaint filed in June 2005. In the second quarter of 2007, we recorded an additional $475,000 in connection with the settlement
agreement.

In consideration of the settlement payment, the plaintiffs in both cases agreed, upon final court approval, to dismiss the two
class actions with prejudice and to release all known and unknown claims arising out of or relating to such claims. The parties have agreed to cooperate to obtain the courts approval of the settlement. The settlement will become effective and
binding only if approved by the court.

We are subject to pending litigation arising in the normal course of its business. While it is not
possible to predict the results of such litigation, we do not believe the ultimate outcome of these matters will have a materially adverse effect on our financial position or results of operations.



|Item 1A. | Risk Factors
|-------- | ------------

In addition to the other information
in this report, you should carefully consider the factor below, which could materially affect our business, financial condition or future results. The risks described in this report and our Annual Report on Form 10-K for the year ended
December 31, 2006 are not the only risks facing our company.

Some of our future actions may require the consent of minority stockholders of our
parent.

In connection with the sale of Liberman Broadcastings Class A common stock, our parent, Liberman Broadcasting,
and stockholders of Liberman Broadcasting entered into an investor rights agreement on March 30, 2007. Pursuant to this investor rights agreement, some of the minority stockholders of Liberman Broadcasting have the right to consent, in their
sole discretion, to certain transactions involving us, Liberman Broadcasting, and our subsidiaries, including, among other things, certain acquisitions or dispositions of assets by us, our parent, or our subsidiaries. As a result, we may not be able
to complete certain desired transactions if we are unable to obtain the consent of the required stockholders.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None.



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------

None.



33



---

##### Table of Contents

|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None.



|Item 5. | Other Information
|------- | -----------------

None.



34



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------



| | (a) | Exhibits
| | --- | --------



|              |  |                                                                                                                                                                 
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Exhibit Description                                                                                                                                             
|3.1           |  | Restated Certificate of Incorporation of LBI Media Holdings, Inc.(1)                                                                                            
|              | 
|3.2           |  | Amended and Restated Bylaws of LBI Media Holdings, Inc. (1)                                                                                                     
|              | 
|4.1           |  | Indenture, dated as of October 10, 2002, by and between LBI Media Holdings, Inc. and U.S. Bank National Association, as Trustee (2)                             
|              | 
|4.2           |  | Form of Exchange Note (included as Exhibit A-1 to Exhibit 4.1)                                                                                                  
|              | 
|10.1          |  | Asset Purchase Agreement, dated as of May 15, 2007, by and between KRCA Television LLC and KRCA License LLC, as buyers, and Utah Communications, LLC, as seller*
|              | 
|31.1          |  | Certification of President pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934*                                                   
|              | 
|31.2          |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934*                                     

---

|* | Filed herewith.
|- | ---------------

|(1) | Incorporated by reference to LBI Media Holdings, Inc.s Quarterly Report on Form 10-Q filed on May 17, 2007.
|--- | ------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to LBI Media Holdings, Inc.s Registration Statement on Form S-4 (Registration No. 333-110122) filed on October 30, 2003, as amended.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



35



---

##### Table of Contents

SIGNATURE

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.



LBI MEDIA HOLDINGS, INC.By:

/s/ Lenard D. LibermanLenard D. Liberman Executive Vice President, Chief Financial Officer and Secretary


Date: August 14, 2007



36