èßäÊÓÆµ Group Revenue Growth Rate Accelerates to 70% in the First Quarter of Fiscal 2019

èßäÊÓÆµ

èßäÊÓÆµ University’s Core Business Enrollments in August Set Historical Records by Over 25%

NEW YORK, Sept. 06, 2018 (GLOBE NEWSWIRE) -- èßäÊÓÆµ Group, Inc. (Nasdaq:ASPU), an education technology holding company, today announced financial results for its 2019 fiscal first quarter ended July 31, 2018, highlighted by revenue of $7,221,305, an increase of 70% compared to the first quarter of 2018.Ìý This represented an acceleration in revenue growth from 68% growth achieved in the fourth quarter of 2018.

Michael Mathews, Chairman & CEO of èßäÊÓÆµ Group, commented, “Our first quarter results reflect significant investment spending to set up the company for continued strong revenue growth. Since February 2018, we’ve increased our academic and corporate operations personnel by 30 people and increased the size of our enrollment center by over 25%. Additionally, we increased our internet advertising spend at èßäÊÓÆµ by approximately $250,000 sequentially. This allowed us to achieve historically strong August enrollments and puts the company in position to deliver significant leverage improvements for the remainder of the fiscal year.â€�

Fiscal Q1 2019 Financial Highlights:*

  • Revenue totaled $7,221,305, an increase of 70% as compared to the prior fiscal year first quarter;
  • Gross Profit totaled $3,309,768, a 40% increase as compared to the prior fiscal year first quarter;
  • Net Loss applicable to shareholders of ($2,837,276), as compared to Net Loss of ($767,079) in the prior fiscal year first quarter; Diluted net loss per share was $(0.15), as compared to a loss of $(0.06) in the prior fiscal year first quarter;
  • EBITDA, a non-GAAP financial measure, totaled a loss of $(2,298,818);
  • Adjusted EBITDA, a non-GAAP financial measure, totaled a loss of $(1,778,348);

In reviewing these comparisons, investors should note èßäÊÓÆµ Group acquired United States University (USU) and all its operating expenses on December 1, 2017. For the first quarter, revenues were $7,221,305, an increase of 70% as compared to the prior fiscal year first quarter. USU revenues contributed nearly 18% of the quarterly revenues for the Company, up from nearly 15% the previous quarter.

Gross profit increased to $3,309,768 or 46% gross margin. èßäÊÓÆµ University gross profit represented 51% of èßäÊÓÆµ University revenues for the first quarter, while USU gross profit equaled 40% of USU revenues during the first quarter. èßäÊÓÆµ University instructional costs and services represented 19% of èßäÊÓÆµ University revenues for the 2019 first quarter, while USU instructional costs and services equaled 33% of USU revenues during the 2019 first quarter. èßäÊÓÆµ University marketing and promotional costs rose to 27% of èßäÊÓÆµ University revenues for the 2019 first quarter based on a sequential quarterly increase of internet advertising spend of approximately $250,000, while USU marketing and promotional costs equaled 26% of USU revenues during the 2019 first quarter.

Net loss applicable to shareholders was ($2,837,276) or diluted net loss per share of ($0.15). èßäÊÓÆµ University generated $0.2 million of operating income for the first quarter, while USU experienced an operating loss of ($1.1) million during the first quarter. èßäÊÓÆµ Group corporate incurred $1.9 million of operating expenses for the first quarter.

EBITDA, a non-GAAP financial measure, was a loss of ($2,298,818) or (32%) as a percentage of revenue. Adjusted EBITDA, a non-GAAP financial measure, was a loss of ($1,778,348) or (25%) as a percentage of revenue. èßäÊÓÆµ University generated $0.5 million of Adjusted EBITDA for the first quarter, while USU experienced an Adjusted EBITDA loss of ($0.8) million during the first quarter. èßäÊÓÆµ Group corporate contributed $1.5 million toward the ($1,778,348) Adjusted EBITDA loss for the first quarter.

EBITDA and Adjusted EBITDA as a percentage of revenue declined over the past two quarters, primarily as a result of increased spending on marketing and general and administrative expenses.Ìý These upfront expenses were incurred to stimulate and support increased enrollment at both universities, and to launch the èßäÊÓÆµ University campus in Phoenix. The company expects this first quarter to be the peak operating loss result, with each subsequent quarter showing improved leverage over the remainder of the fiscal year.
The company’s cash loss on an operating basis was $3.4 million primarily due to the operating loss of ($2.8) million. In addition, there’s the cash flow lag effect from our monthly payment plan (“MPP�) program, particularly at USU given they’re ramping their MPP program as 58% of their active students are now on the payment plan. An additional $779,000 net cash was used for capitalized expenses to build out and equip our new campus and for software developed by our technology group in Canada.

August Enrollment Business Update:

The month of August is the start of the seasonal high-point of the enrollment calendar given students’ fall start mentality. èßäÊÓÆµ University’s core business units (Nursing + Other and Doctoral) achieved its strongest enrollment month in history with 476 enrollments, which is over 25% higher than any enrollment month in our core business unit history (comparative does not include enrollments for èßäÊÓÆµâ€™s BSN pre-licensure campus, as enrollments for the upcoming BSN pre-licensure November semester will primarily be recorded in October). In August, èßäÊÓÆµâ€™s core Nursing + Other unit delivered 417 enrollments, while èßäÊÓÆµâ€™s Doctoral unit delivered 59 enrollments, both being monthly enrollment records for each unit.

Conference Call:

èßäÊÓÆµ Group, Inc. will host a conference call to discuss its fiscal year 2019 first quarter (ending July 31, 2018) financial results and business outlook on Thursday, September 6, 2018, at 4:30 p.m. (ET).ÌýÌý The conference call can be accessed by dialing toll-freeÌý(844) 452-6823Ìý(U.S.) orÌý(731) 256-5216Ìý(international), passcode 6397498. Subsequent to the call, a transcript of the audiocast will be available from the Company’s website at ir.aspen.edu. There will also be a 7 day dial-in replay which can be accessed by dialing toll-free (855)859-2056 or (404)537-3406 (international), passcode 6397498.

Non-GAAP – Financial Measures:

This press release includes both financial measures in accordance with Generally Accepted Accounting Principles, or GAAP, as well as non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flows that either excludes or includes amounts that are not normally included or excluded in the most directly comparable measure calculated and presented in accordance with GAAP. Non-GAAP financial measures should be viewed as supplemental to, and should not be considered as alternatives to net income (loss), operating income (loss), and cash flow from operating activities, liquidity or any other financial measures. They may not be indicative of the historical operating results of èßäÊÓÆµ Group nor are they intended to be predictive of potential future results. Investors should not consider non-GAAP financial measures in isolation or as substitutes for performance measures calculated in accordance with GAAP.

Our management uses and relies on Adjusted EBITDA and EBITDA, each of which are non-GAAP financial measures. We believe that both management and shareholders benefit from referring to the following non-GAAP financial measures in planning, forecasting and analyzing future periods. Our management uses these non-GAAP financial measures in evaluating its financial and operational decision making and as a means to evaluate period-to-period comparisons.Ìý Our management recognizes that the non-GAAP financial measures have inherent limitations because of the excluded items described below.

èßäÊÓÆµ Group defines Adjusted EBITDA as earnings (or loss) from continuing operations before the items in the table below. èßäÊÓÆµ Group excludes these expenses because they are non-cash or non-recurring in nature.

We have included a reconciliation of our non-GAAP financial measures to the most comparable financial measures calculated in accordance with GAAP. We believe that providing the non-GAAP financial measures, together with the reconciliation to GAAP, helps investors make comparisons between èßäÊÓÆµ Group and other companies. In making any comparisons to other companies, investors need to be aware that companies use different non-GAAP measures to evaluate their financial performance. Investors should pay close attention to the specific definition being used and to the reconciliation between such measure and the corresponding GAAP measure provided by each company under applicable SEC rules.

The following table presents a reconciliation of Adjusted EBITDA to net loss allocable to common shareholders, a GAAP financial measure:

Ìý Ìý For the Quarters Ended Ìý
Ìý Ìý July 31, Ìý
Ìý Ìý 2018 Ìý Ìý 2017 Ìý
Net income (loss) Ìý $ (2,837,276 ) Ìý $ (767,079 )
Interest expense, net of interest income Ìý Ìý 40,353 Ìý Ìý Ìý (12,581 )
Depreciation & amortization Ìý Ìý 498,105 Ìý Ìý Ìý 138,720 Ìý
EBITDA (loss) Ìý Ìý (2,298,818 ) Ìý Ìý (640,940 )
Bad debt expense Ìý Ìý 121,805 Ìý Ìý Ìý 63,000 Ìý
Acquisition expense Ìý Ìý — Ìý Ìý Ìý 119,282 Ìý
Non-recurring charges Ìý Ìý 188,689 Ìý Ìý Ìý 354,536 Ìý
Stock-based compensation Ìý Ìý 209,976 Ìý Ìý Ìý 159,300 Ìý
Adjusted EBITDA (Loss) Ìý $ (1,778,348 ) Ìý $ 55,178 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

About èßäÊÓÆµ Group, Inc.:

èßäÊÓÆµ Group, Inc. is an education technology holding company that leverages its infrastructure and expertise to allow its two universities, èßäÊÓÆµ University and United States University, to deliver on the vision of making college affordable again.

Forward-Looking Statements:

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including future strong revenue growth and operating results for the balance of fiscal 2019. The words “believe,� “may,� “estimate,� “continue,� “anticipate,� “intend,� “should,� “plan,� “could,� “target,� “potential,� “is likely,� “will,� “expect� and similar expressions, as they relate to us, are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. Important factors that could cause actual results to differ from those in the forward-looking statements are included in our filings with the SEC including our Form S-3, our Prospectus Supplement filed April 19, 2018 and our Form 10-K for the year ended April 30, 2018. Any forward-looking statement made by us herein speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

Company Contact:

èßäÊÓÆµ Group, Inc.
Michael Mathews, CEO
914-906-9159

ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

Ìý Ìý July 31, Ìý Ìý April 30, Ìý
Ìý Ìý 2018 Ìý Ìý 2018 Ìý
Ìý Ìý (Unaudited) Ìý Ìý Ìý Ìý
Assets Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý
Cash Ìý $ 10,423,660 Ìý Ìý $ 14,612,559 Ìý
Restricted cash Ìý Ìý 190,506 Ìý Ìý Ìý 190,506 Ìý
Accounts receivable, net of allowance of $571,477 and $468,174, respectively Ìý Ìý 8,091,147 Ìý Ìý Ìý 6,802,723 Ìý
Prepaid expenses Ìý Ìý 420,289 Ìý Ìý Ìý 199,406 Ìý
Other receivables Ìý Ìý 11,094 Ìý Ìý Ìý 184,569 Ìý
Total current assets Ìý Ìý 19,136,696 Ìý Ìý Ìý 21,989,763 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Property and equipment: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Call center equipment Ìý Ìý 158,064 Ìý Ìý Ìý 140,509 Ìý
Computer and office equipment Ìý Ìý 257,069 Ìý Ìý Ìý 230,810 Ìý
Furniture and fixtures Ìý Ìý 1,186,979 Ìý Ìý Ìý 932,454 Ìý
Software Ìý Ìý 3,119,642 Ìý Ìý Ìý 2,878,753 Ìý
Ìý Ìý Ìý 4,721,754 Ìý Ìý Ìý 4,182,526 Ìý
Less accumulated depreciation and amortization Ìý Ìý (1,331,565 ) Ìý Ìý (1,320,360 )
Total property and equipment, net Ìý Ìý 3,390,189 Ìý Ìý Ìý 2,862,166 Ìý
Goodwill Ìý Ìý 5,011,432 Ìý Ìý Ìý 5,011,432 Ìý
Intangible assets, net Ìý Ìý 9,366,667 Ìý Ìý Ìý 9,641,667 Ìý
Courseware and Accreditation, net Ìý Ìý 165,705 Ìý Ìý Ìý 138,159 Ìý
Accounts receivable, secured - net of allowance of $625,963, and $625,963, respectively Ìý Ìý 45,329 Ìý Ìý Ìý 45,329 Ìý
Long term contractual accounts receivable Ìý Ìý 1,497,762 Ìý Ìý Ìý 1,315,050 Ìý
Other assets and Security Deposits Ìý Ìý 584,966 Ìý Ìý Ìý 584,966 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total assets Ìý $ 39,198,746 Ìý Ìý $ 41,588,532 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

(Continued)

ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (CONTINUED)

Ìý Ìý July 31, Ìý Ìý April 30, Ìý
Ìý Ìý 2018 Ìý Ìý 2018 Ìý
Ìý Ìý (Unaudited) Ìý Ìý Ìý Ìý
Liabilities and Stockholders’ Equity Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Accounts payable Ìý $ 1,498,984 Ìý Ìý $ 2,227,214 Ìý
Accrued expenses Ìý Ìý 669,255 Ìý Ìý Ìý 658,854 Ìý
Deferred revenue Ìý Ìý 2,244,151 Ìý Ìý Ìý 1,814,136 Ìý
Refunds due students Ìý Ìý 1,118,450 Ìý Ìý Ìý 815,841 Ìý
Deferred rent, current portion Ìý Ìý 10,729 Ìý Ìý Ìý 8,160 Ìý
Convertible notes payable, current portion Ìý Ìý 1,050,000 Ìý Ìý Ìý 1,050,000 Ìý
Other current liabilities Ìý Ìý 230,672 Ìý Ìý Ìý 203,371 Ìý
Total current liabilities Ìý Ìý 6,822,241 Ìý Ìý Ìý 6,777,576 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Convertible note payable Ìý Ìý 1,000,000 Ìý Ìý Ìý 1,000,000 Ìý
Deferred rent Ìý Ìý 292,229 Ìý Ìý Ìý 77,365 Ìý
Total liabilities Ìý Ìý 8,114,470 Ìý Ìý Ìý 7,854,941 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Commitments and contingencies Ìý Ìý — Ìý Ìý Ìý — Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Stockholders’ equity: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Preferred stock, $0.001 par value; 10,000,000 shares authorized, Ìý Ìý — Ìý Ìý Ìý — Ìý
0 issued and outstanding at July 31, 2018 and April 30, 2018 Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Common stock, $0.001 par value; 250,000,000 shares authorized, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
18,341,440 issued and 18,324,773 outstanding at July 31, 2018 Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
18,333,521 issued and 18,316,854 outstanding at April 30, 2018 Ìý Ìý 18,341 Ìý Ìý Ìý 18,334 Ìý
Additional paid-in capital Ìý Ìý 66,744,959 Ìý Ìý Ìý 66,557,005 Ìý
Treasury stock (16,667 shares) Ìý Ìý (70,000 ) Ìý Ìý (70,000 )
Accumulated deficit Ìý Ìý (35,609,024 ) Ìý Ìý (32,771,748 )
Total stockholders’ equity Ìý Ìý 31,084,276 Ìý Ìý Ìý 33,733,591 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders’ equity Ìý $ 39,198,746 Ìý Ìý $ 41,588,532 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

Ìý Ìý For the Ìý
Ìý Ìý Three Months Ended Ìý
Ìý Ìý July 31, Ìý
Ìý Ìý 2018 Ìý Ìý 2017 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenues Ìý $ 7,221,305 Ìý Ìý $ 4,242,886 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Operating expenses Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cost of revenues (exclusive of depreciation and amortization shown separately below) Ìý Ìý 3,752,392 Ìý Ìý Ìý 1,752,491 Ìý
General and administrative Ìý Ìý 5,824,132 Ìý Ìý Ìý 3,131,335 Ìý
Depreciation and amortization Ìý Ìý 498,105 Ìý Ìý Ìý 138,720 Ìý
Total operating expenses Ìý Ìý 10,074,629 Ìý Ìý Ìý 5,022,546 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Operating loss Ìý Ìý (2,853,324 ) Ìý Ìý (779,660 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other income (expense): Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other income Ìý Ìý 56,401 Ìý Ìý Ìý 18,778 Ìý
Interest expense Ìý Ìý (40,353 ) Ìý Ìý (6,197 )
Total other income, net Ìý Ìý 16,048 Ìý Ìý Ìý 12,581 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Loss before income taxes Ìý Ìý (2,837,276 ) Ìý Ìý (767,079 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income tax expense (benefit) Ìý Ìý — Ìý Ìý Ìý — Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net loss Ìý $ (2,837,276 ) Ìý $ (767,079 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net loss per share allocable to common stockholders – basic and diluted Ìý $ (0.15 ) Ìý $ (0.06 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Weighted average number of common shares outstanding: basic and diluted Ìý Ìý 18,317,830 Ìý Ìý Ìý 13,526,374 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS ENDED JULY 31, 2018
(Unaudited)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Total Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Additional Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Stockholders' Ìý
Ìý Ìý Common Stock Ìý Ìý Paid-In Ìý Ìý Treasury Ìý Ìý Accumulated Ìý Ìý Equity Ìý
Ìý Ìý Shares Ìý Ìý Amount Ìý Ìý Capital Ìý Ìý Stock Ìý Ìý Deficit Ìý Ìý Ìý Ìý
Balance at April 30, 2018 Ìý Ìý 18,333,521 Ìý Ìý $ 18,334 Ìý Ìý $ 66,557,005 Ìý Ìý $ (70,000 ) Ìý $ (32,771,748 ) Ìý $ 33,733,591 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Stock-based compensation Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 209,976 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 209,976 Ìý
Common stock issued for cashless stock options exercised Ìý Ìý 5,230 Ìý Ìý Ìý 5 Ìý Ìý Ìý (5 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for stock options exercised for cash Ìý Ìý 2,689 Ìý Ìý Ìý 2 Ìý Ìý Ìý 7,815 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 7,817 Ìý
Purchase of treasury stock Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (7,370,000 ) Ìý Ìý — Ìý Ìý Ìý (7,370,000 )
Resale of treasury stock Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 7,370,000 Ìý Ìý Ìý — Ìý Ìý Ìý 7,370,000 Ìý
Fees associated with equity raise Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (29,832 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (29,832 )
Net loss, for the three months ended July 31, 2018 Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (2,837,276 ) Ìý Ìý (2,837,276 )
Balance at July 31, 2018 Ìý Ìý 18,341,440 Ìý Ìý $ 18,341 Ìý Ìý $ 66,744,959 Ìý Ìý $ (70,000 ) Ìý $ (35,609,024 ) Ìý $ 31,084,276 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

Ìý Ìý For the Ìý
Ìý Ìý Three months ended Ìý
Ìý Ìý July 31, Ìý
Ìý Ìý 2018 Ìý Ìý 2017 Ìý
Cash flows from operating activities: Ìý Ìý Ìý Ìý Ìý Ìý
Net loss Ìý $ (2,837,276 ) Ìý $ (767,079 )
Adjustments to reconcile net loss to net cash used in operating activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Bad debt expense Ìý Ìý 121,805 Ìý Ìý Ìý 63,000 Ìý
Depreciation and amortization Ìý Ìý 498,105 Ìý Ìý Ìý 138,720 Ìý
Stock-based compensation Ìý Ìý 209,976 Ìý Ìý Ìý 159,300 Ìý
Amortization of prepaid shares for services Ìý Ìý 8,285 Ìý Ìý Ìý — Ìý
Changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Accounts receivable Ìý Ìý (1,592,941 ) Ìý Ìý (699,020 )
Prepaid expenses Ìý Ìý (229,168 ) Ìý Ìý (48,902 )
Accrued interest receivable Ìý Ìý — Ìý Ìý Ìý (18,400 )
Other receivables Ìý Ìý 173,475 Ìý Ìý Ìý (138,966 )
Accounts payable Ìý Ìý (728,230 ) Ìý Ìý 215,431 Ìý
Accrued expenses Ìý Ìý 10,401 Ìý Ìý Ìý (54,827 )
Deferred rent Ìý Ìý 217,433 Ìý Ìý Ìý (3,683 )
Refunds due students Ìý Ìý 302,609 Ìý Ìý Ìý 80,324 Ìý
Deferred revenue Ìý Ìý 430,015 Ìý Ìý Ìý 50,017 Ìý
Other liabilities Ìý Ìý 27,301 Ìý Ìý Ìý — Ìý
Net cash used in operating activities Ìý Ìý (3,388,210 ) Ìý Ìý (1,024,085 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from investing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Purchases of courseware and accreditation Ìý Ìý (42,917 ) Ìý Ìý (19,000 )
Purchases of property and equipment Ìý Ìý (735,757 ) Ìý Ìý (261,409 )
Net cash used in investing activities Ìý Ìý (778,674 ) Ìý Ìý (280,409 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from financing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Disbursements for equity offering costs Ìý Ìý (29,832 ) Ìý Ìý (4,707 )
Proceeds of warrant exercise Ìý Ìý 7,817 Ìý Ìý Ìý 33,876 Ìý
Purchase of treasury stock Ìý Ìý (7,370,000 ) Ìý Ìý — Ìý
Resale of treasury stock Ìý Ìý 7,370,000 Ìý Ìý Ìý — Ìý
Offering costs paid on debt financing Ìý Ìý — Ìý Ìý Ìý (267,323 )
Senior secured loan Ìý Ìý — Ìý Ìý Ìý 5,000,000 Ìý
Net cash (used in) provided by financing activities Ìý Ìý (22,015 ) Ìý Ìý 4,761,846 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net (decrease) increase in cash and restricted cash Ìý Ìý (4,188,899 ) Ìý Ìý 3,457,352 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and restricted cash at beginning of period Ìý Ìý 14,803,065 Ìý Ìý Ìý 2,756,217 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and restricted cash at end of period Ìý $ 10,614,166 Ìý Ìý $ 6,213,569 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Supplemental disclosure of cash flow information: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash paid for interest Ìý $ — Ìý Ìý $ 3,346 Ìý
Cash paid for income taxes Ìý $ — Ìý Ìý $ — Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Supplemental disclosure of non-cash investing and financing activities Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Warrants issued as part of senior secured loan Ìý $ — Ìý Ìý $ 478,428 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Source: èßäÊÓÆµ Group Inc.