èßäÊÓÆµ Group Reports 67% Revenue Growth to $8.1 Million in Second Quarter of Fiscal 2019, and 12% Growth Sequentially

èßäÊÓÆµ

Cash Used in Operations Declines by $1.3 Million Sequentially, a 38% Improvement

NEW YORK, Dec. 10, 2018 (GLOBE NEWSWIRE) -- èßäÊÓÆµ Group, Inc. (Nasdaq: ASPU) “AGIâ€�, an education technology holding company, today announced financial results for its 2019 fiscal second quarter ended October 31, 2018, highlighted by revenue of $8,095,344, an increase of 67% compared to the second quarter of fiscal year 2018.Ìý This revenue increase represented a 12% sequential improvement.

Michael Mathews, Chairman & CEO of èßäÊÓÆµ Group, commented, “The Company is well under way in its effort to drive growth in its two new business units, United States University and our pre-licensure BSN program. As a result of the favorable unit economics of these new businesses, the Company expects to continue to drive leverage over the upcoming quarters.â€�

Fiscal Q2 2019 Highlights:

  • Revenue totaled $8,095,344, an increase of 67% as compared to the prior fiscal year second quarter;
  • Gross Profit totaled $4,083,951 or a 50% margin, a 43% increase as compared to the prior fiscal year second quarter;
  • Net Loss applicable to shareholders of ($2,475,079), as compared to Net Loss of ($481,551) in the prior fiscal year second quarter; Diluted net loss per share was $(0.13), as compared to a loss of $(0.04) in the prior fiscal year second quarter;
  • EBITDA, a non-GAAP financial measure, totaled a loss of $(1,899,814);
  • Adjusted EBITDA, a non-GAAP financial measure, totaled a loss of $(1,304,543);
  • Cash used in operations totaled $2.1 million, as compared to $3.4 million last quarter, a sequential improvement of $1.3 million or 38%;
  • AGI’s 1,565 enrollments up 50% as compared to 1,044 in the prior fiscal year second quarter;
  • Total contractual value of AGI monthly payment plan students increased to over $45 million;

In reviewing these comparisons, investors should note AGI acquired United States University (“USU�) and all its operating expenses on December 1, 2017. For the second quarter, revenues were $8,095,344, an increase of 67% as compared to the prior fiscal year second quarter. USU revenues contributed approximately 19% of the quarterly revenues for the Company.

Fiscal 2019 Second Quarter Financial and Other Results:

AGI set a quarterly enrollment record in the second quarter with 1,565 new student enrollments, as compared to 1,044 new student enrollments in the prior year, an increase of 50% year-over-year.Ìý èßäÊÓÆµ University accounted for 1,294 new student enrollments (includes 133 Doctoral enrollments and 57 Pre-licensure BSN AZ campus enrollments), while USU accounted for 271 new student enrollments (primarily Family Nurse Practitioner (“FNPâ€�) enrollments).

In total, 5,588 active students or 70% of AGI’s total active student body of 7,950 are paying through a monthly payment method. èßäÊÓÆµ University students paying tuition and fees through a monthly payment method grew by 35% year-over-year, from 3,752 to 5,074. Those 5,074 students paying through a monthly payment method represent 71% of èßäÊÓÆµ University’s total active student body. USU students paying tuition and fees through a monthly payment method grew from 399 to 514 students sequentially. Those 514 students paying through a monthly payment method represent 61% of USU’s total active student body. The total contractual value of AGI’s monthly payment plan students, assuming each student completes the degree program in which he or she has enrolled, now exceeds $45 million which currently delivers monthly recurring tuition cash payments exceeding $1,300,000. Note that as of November 15, 2018, 441 èßäÊÓÆµ University graduates remain on the monthly payment plan delivering cash receipts of approximately $130,000.

Gross profit increased to $4,083,951 or 50% gross margin. èßäÊÓÆµ University gross profit represented 55% of èßäÊÓÆµ University revenues for the second quarter, while USU gross profit equaled 44% of USU revenues during the second quarter. Both of these units saw 4 percentage point gross margin improvements sequentially. èßäÊÓÆµ University instructional costs and services represented 17% of èßäÊÓÆµ University revenues for the 2019 second quarter, while USU instructional costs and services equaled 29% of USU revenues during the 2019 second quarter. èßäÊÓÆµ University marketing and promotional costs represented 25% of èßäÊÓÆµ University revenues for the 2019 second quarter, while USU marketing and promotional costs equaled 27% of USU revenues during the 2019 second quarter.

Net loss applicable to shareholders was ($2,475,079) or diluted net loss per share of ($0.13). èßäÊÓÆµ University generated $0.4 million of net income for the second quarter, while USU experienced a net loss of ($1.1) million during the second quarter. èßäÊÓÆµ Group corporate incurred $1.8 million of expenses for the second quarter.

EBITDA, a non-GAAP financial measure, was a loss of ($1,899,814) or (23%) as a percentage of revenue. Adjusted EBITDA, a non-GAAP financial measure, was a loss of ($1,304,543) or (16%) as a percentage of revenue. èßäÊÓÆµ University generated $0.9 million of Adjusted EBITDA for the second quarter, while USU experienced an Adjusted EBITDA loss of ($0.8) million during the second quarter. èßäÊÓÆµ Group corporate contributed $1.4 million toward the ($1,304,543) Adjusted EBITDA loss for the second quarter.

The company used cash of $2.1 million for operations in the second quarter, as compared to using $3.4 million last quarter, a sequential improvement of $1.3 million or 38% sequentially.

Conference Call:

èßäÊÓÆµ Group, Inc. will host a conference call to discuss its fiscal year 2019 second quarter (ending October 31, 2018) financial results and business outlook on Monday, December 10, 2018, at 4:30 p.m. (ET).ÌýThe conference call can be accessed by dialing toll-freeÌý(844) 452-6823Ìý(U.S.) orÌý(731) 256-5216Ìý(international), passcode 4548797. 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 4548797.

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 For the Three Months Ended Ìý
Ìý Ìý October 31,
Ìý
Ìý Ìý 2018
Ìý Ìý 2017
Ìý
Net loss $ (2,475,079) Ìý Ìý $ (481,551) Ìý
Interest expense Ìý 41,922 Ìý Ìý Ìý 156,785 Ìý
Taxes Ìý 9,276 Ìý Ìý Ìý — Ìý
Depreciation & amortization Ìý 524,067 Ìý Ìý Ìý 145,355 Ìý
EBITDA (loss) Ìý (1,899,814) Ìý Ìý Ìý (179,411) Ìý
Bad debt expense Ìý 171,084 Ìý Ìý Ìý 22,500 Ìý
Acquisition expense Ìý — Ìý Ìý Ìý 99,065 Ìý
Non-recurring charges Ìý 118,872 Ìý Ìý Ìý 137,717 Ìý
Stock-based compensation Ìý 305,315 Ìý Ìý Ìý 144,624 Ìý
Adjusted EBITDA (Loss) $ (1,304,543) Ìý Ìý $ 224,495 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 growth of our new business units and collection of our accounts receivable. 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 include the continued demand of nursing students for the new programs, potential student attrition and national and local economic factors. Other risks 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 Ìý
Ìý Ìý October 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
Current assets Ìý Ìý Ìý Ìý Ìý Ìý
Cash Ìý $ 7,723,808 Ìý Ìý $ 14,612,559 Ìý
Restricted cash Ìý Ìý 190,506 Ìý Ìý Ìý 190,506 Ìý
Accounts receivable, net of allowance of $736,103 and $468,174, respectively Ìý Ìý 10,040,398 Ìý Ìý Ìý 6,802,723 Ìý
Prepaid expenses Ìý Ìý 430,072 Ìý Ìý Ìý 199,406 Ìý
Other receivables Ìý Ìý 5,373 Ìý Ìý Ìý 184,569 Ìý
Total current assets Ìý Ìý 18,390,157 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 166,051 Ìý Ìý Ìý 140,509 Ìý
Computer and office equipment Ìý Ìý 294,419 Ìý Ìý Ìý 230,810 Ìý
Furniture and fixtures Ìý Ìý 1,271,536 Ìý Ìý Ìý 932,454 Ìý
Software Ìý Ìý 3,485,118 Ìý Ìý Ìý 2,878,753 Ìý
Ìý Ìý Ìý 5,217,124 Ìý Ìý Ìý 4,182,526 Ìý
Less accumulated depreciation and amortization Ìý Ìý (1,450,025 ) Ìý Ìý (1,320,360 )
Total property and equipment, net Ìý Ìý 3,767,099 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 9,091,667 Ìý Ìý Ìý 9,641,667 Ìý
Courseware, net Ìý Ìý 192,652 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 1,812,629 Ìý Ìý Ìý 1,315,050 Ìý
Other assets Ìý Ìý 605,812 Ìý Ìý Ìý 584,966 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total assets Ìý $ 38,916,777 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 Ìý October 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
Current liabilities: Ìý Ìý Ìý Ìý Ìý Ìý
Accounts payable Ìý $ 1,625,989 Ìý Ìý $ 2,227,214 Ìý
Accrued expenses Ìý Ìý 731,591 Ìý Ìý Ìý 658,854 Ìý
Deferred revenue Ìý Ìý 3,445,306 Ìý Ìý Ìý 1,814,136 Ìý
Refunds due students Ìý Ìý 1,181,939 Ìý Ìý Ìý 815,841 Ìý
Deferred rent, current portion Ìý Ìý 12,247 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 375,749 Ìý Ìý Ìý 203,371 Ìý
Total current liabilities Ìý Ìý 8,422,821 Ìý Ìý Ìý 6,777,576 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Convertible note Ìý Ìý 1,000,000 Ìý Ìý Ìý 1,000,000 Ìý
Deferred rent Ìý Ìý 527,158 Ìý Ìý Ìý 77,365 Ìý
Total liabilities Ìý Ìý 9,949,979 Ìý Ìý Ìý 7,854,941 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Commitments and contingencies - See Note 8 Ìý Ìý 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 Ìý Ìý
0 issued and outstanding at October 31, 2018 and April 30, 2018 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
18,391,092 issued and 18,374,425 outstanding at October 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 18,391 Ìý Ìý Ìý 18,334 Ìý
Additional paid-in capital Ìý Ìý 67,102,509 Ìý Ìý Ìý 66,557,005 Ìý
Treasury stock (16,667 shares) Ìý Ìý (70,000 ) Ìý Ìý (70,000 )
Accumulated deficit Ìý Ìý (38,084,102 ) Ìý Ìý (32,771,748 )
Total stockholders’ equity Ìý Ìý 28,966,798 Ìý Ìý Ìý 33,733,591 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders’ equity Ìý $ 38,916,777 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 Ìý
Ìý Ìý For the Ìý Ìý For the Ìý
Ìý Ìý Three Months Ended Ìý Ìý Six Months Ended Ìý
Ìý Ìý October 31, Ìý Ìý October 31, Ìý
Ìý Ìý 2018 Ìý Ìý 2017 Ìý Ìý 2018 Ìý Ìý 2017 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenues Ìý $ 8,095,344 Ìý Ìý $ 4,851,639 Ìý Ìý $ 15,316,649 Ìý Ìý $ 9,094,525 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Operating expenses Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cost of revenues (exclusive of depreciation and amortization shown separately below) Ìý Ìý 3,835,515 Ìý Ìý Ìý 1,864,659 Ìý Ìý Ìý 7,587,907 Ìý Ìý Ìý 3,617,150 Ìý
General and administrative Ìý Ìý 6,210,411 Ìý Ìý Ìý 3,166,391 Ìý Ìý Ìý 12,034,543 Ìý Ìý Ìý 6,297,725 Ìý
Depreciation and amortization Ìý Ìý 524,067 Ìý Ìý Ìý 145,355 Ìý Ìý Ìý 1,022,172 Ìý Ìý Ìý 284,074 Ìý
Total operating expenses Ìý Ìý 10,569,993 Ìý Ìý Ìý 5,176,405 Ìý Ìý Ìý 20,644,622 Ìý Ìý Ìý 10,198,949 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Operating loss from operations Ìý Ìý (2,474,649 ) Ìý Ìý (324,766 ) Ìý Ìý (5,327,973 ) Ìý Ìý (1,104,424 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other income (expense): Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other income Ìý Ìý 41,492 Ìý Ìý Ìý 23,111 Ìý Ìý Ìý 97,894 Ìý Ìý Ìý 41,888 Ìý
Interest expense Ìý Ìý (41,922 ) Ìý Ìý (179,896 ) Ìý Ìý (82,275 ) Ìý Ìý (186,093 )
Total other expense, net Ìý Ìý (430 ) Ìý Ìý (156,785 ) Ìý Ìý 15,619 Ìý Ìý Ìý (144,205 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Loss from operations before income taxes Ìý Ìý (2,475,079 ) Ìý Ìý (481,551 ) Ìý Ìý (5,312,354 ) Ìý Ìý (1,248,629 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 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 Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net loss Ìý $ (2,475,079 ) Ìý $ (481,551 ) Ìý $ (5,312,354 ) Ìý $ (1,248,629 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net loss per share allocable to common stockholders:Ìýbasic and diluted Ìý $ (0.13 ) Ìý $ (0.04 ) Ìý $ (0.29 ) Ìý $ (0.09 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Weighted average number of common shares outstanding:Ìýbasic and diluted Ìý Ìý 18,335,413 Ìý Ìý Ìý 13,587,535 Ìý Ìý Ìý 18,326,621 Ìý Ìý Ìý 13,548,672 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED OCTOBER 31, 2018
(Unaudited)
Ìý
Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Additional Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Total Ìý
Ìý Ìý Common Stock Ìý Ìý Paid-In Ìý Ìý Treasury Ìý Ìý Accumulated Ìý Ìý Stockholders' Ìý
Ìý Ìý Shares Ìý Ìý Amount Ìý Ìý Capital Ìý Ìý Stock Ìý Ìý Deficit Ìý Ìý Equity Ìý
Balance at AprilÌý30, 2018 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
Stock-based compensation Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 515,291 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 515,291 Ìý
Common stock issued for cashless stock options exercised Ìý 30,764 Ìý Ìý Ìý 31 Ìý Ìý Ìý (31 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for stock options exercised for cash Ìý 26,807 Ìý Ìý Ìý 26 Ìý Ìý Ìý 60,076 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 60,102 Ìý
Purchase of treasury stock Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (7,370,000 ) Ìý Ìý — Ìý Ìý Ìý (7,370,000 )
Re-sale of treasury stock 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 (29,832 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (29,832 )
Net loss, for the six months ended OctoberÌý31, 2018 Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (5,312,354 ) Ìý Ìý (5,312,354 )
Balance at OctoberÌý31, 2018 Ìý 18,391,092 Ìý Ìý $ 18,391 Ìý Ìý $ 67,102,509 Ìý Ìý $ (70,000 ) Ìý $ (38,084,101 ) Ìý $ 28,966,798 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 Ìý
Ìý Ìý For the Ìý
Ìý Ìý Six months ended Ìý
Ìý Ìý October 31, Ìý
Ìý Ìý 2018 Ìý Ìý 2017 Ìý
Cash flows from operating activities: Ìý Ìý Ìý Ìý Ìý Ìý
Net loss Ìý $ (5,312,354 ) Ìý $ (1,248,629 )
Adjustments to reconcile net loss to net cash used in operating activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Bad debt expense (recovery) Ìý Ìý 292,889 Ìý Ìý Ìý 85,500 Ìý
Depreciation and amortization Ìý Ìý 1,022,172 Ìý Ìý Ìý 284,074 Ìý
Stock-based compensation Ìý Ìý 515,291 Ìý Ìý Ìý 303,924 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 (4,028,143 ) Ìý Ìý (2,137,055 )
Accounts receivable, secured - related party Ìý Ìý — Ìý Ìý Ìý (388,585 )
Prepaid expenses Ìý Ìý (238,951 ) Ìý Ìý (39,392 )
Accrued interest receivable Ìý Ìý — Ìý Ìý Ìý (36,800 )
Other receivables Ìý Ìý 179,196 Ìý Ìý Ìý (33,192 )
Other assets Ìý Ìý (20,846 ) Ìý Ìý — Ìý
Accounts payable Ìý Ìý (601,225 ) Ìý Ìý 177,666 Ìý
Accrued expenses Ìý Ìý 72,737 Ìý Ìý Ìý (16,496 )
Deferred rent Ìý Ìý 453,880 Ìý Ìý Ìý (7,609 )
Refunds due students Ìý Ìý 366,098 Ìý Ìý Ìý 424,362 Ìý
Expiration of original issue discount Ìý Ìý — Ìý Ìý Ìý — Ìý
Deferred revenue Ìý Ìý 1,631,170 Ìý Ìý Ìý 959,174 Ìý
Other liabilities Ìý Ìý 172,378 Ìý Ìý Ìý — Ìý
Net cash provided by operating activities Ìý Ìý (5,487,423 ) Ìý Ìý (1,673,058 )
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 Ìý Ìý (85,821 ) Ìý Ìý (25,100 )
Purchases of property and equipment Ìý Ìý (1,345,777 ) Ìý Ìý (540,873 )
Net cash used in investing activities Ìý Ìý (1,431,598 ) Ìý Ìý (565,973 )
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 stock options exercised Ìý Ìý — Ìý Ìý Ìý 53,045 Ìý
Proceeds of warrant exercise Ìý Ìý 60,102 Ìý Ìý Ìý 33,598 Ìý
Purchase of treasury stock Ìý Ìý (7,370,000 ) Ìý Ìý — Ìý
Re-sale of treasury stock Ìý Ìý 7,370,000 Ìý Ìý Ìý — Ìý
Senior secured loan Ìý Ìý — Ìý Ìý Ìý 4,780,572 Ìý
Net cash used in financing activities Ìý Ìý 30,270 Ìý Ìý Ìý 4,862,508 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net decrease in cash and cash equivalents Ìý Ìý (6,888,751 ) Ìý Ìý 2,623,477 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash, restricted cash, and cash equivalents 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 cash equivalents at end of period Ìý $ 7,914,314 Ìý Ìý $ 5,379,694 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

(Continued)


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(Unaudited)
Ìý
Ìý Ìý
Ìý Ìý For the Ìý
Ìý Ìý Six months ended Ìý
Ìý Ìý October 31, Ìý
Ìý Ìý 2018 Ìý Ìý 2017 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Supplemental disclosure of cash flow information: Ìý Ìý Ìý Ìý Ìý Ìý
Cash paid for interest Ìý $ — Ìý Ìý $ 135,323 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

The following table provides a reconciliation of cash and restricted cash reported within the consolidated balance sheet that sum to the total of the same such amounts shown in the consolidated statement of cash flows:

Ìý Ìý For the Ìý
Ìý Ìý Six months ended Ìý
Ìý Ìý October 31, Ìý
Ìý Ìý 2018 Ìý Ìý 2017 Ìý
Cash Ìý $ 7,723,808 Ìý Ìý $ 6,213,569 Ìý
Restricted cash Ìý Ìý 190,506 Ìý Ìý Ìý — Ìý
Total cash and restricted cash Ìý $ 7,914,314 Ìý Ìý $ 6,213,569 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Source: èßäÊÓÆµ Group Inc.