èßäÊÓÆµ Group Reports Record Revenues of $8.5 Million and 49% Revenue Growth in Third Quarter of Fiscal 2019

èßäÊÓÆµ

AGI’s New Business Units, USU and èßäÊÓÆµ University’s Pre-Licensure BSN Program, Grow to 25% of Company Revenues

NEW YORK, March 11, 2019 (GLOBE NEWSWIRE) -- èßäÊÓÆµ Group, Inc. (Nasdaq: ASPU)( “AGIâ€�), an education technology holding company, today announced financial results for its 2019 fiscal third quarter ended January 31, 2019, highlighted by record revenue of $8,494,627, an increase of 49% compared to the third quarter of fiscal year 2018.Ìý

Michael Mathews, Chairman & CEO of èßäÊÓÆµ Group, commented, “Our two new business units, United States University, Inc. (“USUâ€�) and èßäÊÓÆµ University’s Pre-Licensure BSN program, continue to grow rapidly as they accounted for 25% of the overall revenues of the Company this quarter. This trend is expected to continue, and we now estimate these business units to grow to approximately 40% of our overall revenues by the end of fiscal year 2020.â€�

Fiscal Q3 2019 Highlights:

  • Revenue totaled $8,494,627 an increase of 49% as compared to the prior fiscal year third quarter;
  • Gross Profit totaled $4,221,939 or a 50% margin, a 46% increase as compared to the prior fiscal year third quarter;
  • Net Loss applicable to shareholders of ($2,355,940), as compared to Net Loss of ($2,147,945) in the prior fiscal year third quarter; Diluted net loss per share was $(0.13), as compared to a loss of $(0.15) in the prior fiscal year third quarter;
  • EBITDA, a non-GAAP financial measure, totaled a loss of $(1,726,399);
  • Adjusted EBITDA, a non-GAAP financial measure, totaled a loss of $(1,105,209);
  • Cash used in operations totaled $1,943,127, as compared to $2,099,213 last quarter, a sequential improvement of $156,086 or 7%.

In reviewing these comparisons, investors should note AGI acquired USU and all its operating expenses on December 1, 2017. For the third quarter, revenues were $8,494,627, an increase of 49% as compared to the prior fiscal year third quarter. USU revenues contributed approximately 21% of the quarterly revenues for the Company as compared to 19% in the previous quarter.

Fiscal 2019 Third Quarter Financial and Other Results:

AGI delivered 1,363 new student enrollments in the third quarter, as compared to 972 new student enrollments in the prior year, an increase of 40% year-over-year.Ìý èßäÊÓÆµ University accounted for 1,112 new student enrollments (includes 120 Doctoral enrollments and 97 Pre-licensure BSN AZ campus enrollments), while USU accounted for 251 new student enrollments (primarily Family Nurse Practitioner (“FNPâ€�) enrollments).

AGI’s overall active student body (includes both èßäÊÓÆµ University and USU) grew 28% year-over-year from 6,512 to 8,354. èßäÊÓÆµ University’s total active degree-seeking student body grew 22% year-over-year from 6,066 to 7,393. èßäÊÓÆµâ€™s School of Nursing grew 30% year-over-year, from 4,401 to 5,718 active students, which includes 210 active students in the BSN Pre-Licensure program in Phoenix, AZ.

èßäÊÓÆµ University students paying tuition and fees through a monthly payment method grew by 25% year-over-year, from 4,194 to 5,259. Those 5,259 students paying through a monthly payment method represent 71% of èßäÊÓÆµ University’s total active student body. USU’s total active degree-seeking student body grew sequentially from 843 to 961 students or a sequential increase of 14%. USU students paying tuition and fees through a monthly payment method grew from 514 to 602 students sequentially. Those 602 students paying through a monthly payment method represent 63% of USU’s total active student body.

Revenues increased to $8,494,627, an increase of 49% as compared to the prior fiscal year third quarter. USU accounted for approximately 21% and èßäÊÓÆµ University’s Pre-Licensure BSN program accounted for approximately 5% of overall Company revenues.

Gross profit increased to $4,221,939 or 50% gross margin. èßäÊÓÆµ University gross profit represented 54% of èßäÊÓÆµ University revenues for the third quarter, while USU gross profit equaled 45% of USU revenues during the third quarter. èßäÊÓÆµ University instructional costs and services represented 18% of èßäÊÓÆµ University revenues for the 2019 third quarter, while USU instructional costs and services equaled 30% of USU revenues during the 2019 third quarter. èßäÊÓÆµ University marketing and promotional costs represented 25% of èßäÊÓÆµ University revenues for the 2019 third quarter, while USU marketing and promotional costs equaled 25% of USU revenues during the 2019 third quarter.

Net loss applicable to shareholders was ($2,355,940) or diluted net loss per share of ($0.13). èßäÊÓÆµ University generated $0.4 million of net income for the third quarter, while USU experienced a net loss of ($0.9) million during the third quarter. èßäÊÓÆµ Group corporate incurred $1.8 million of expenses for the third quarter.

EBITDA, a non-GAAP financial measure, was a loss of ($1,726,399) or (20%) as a percentage of revenue. Adjusted EBITDA, a non-GAAP financial measure, was a loss of ($1,105,209) or (13%) as a percentage of revenue. èßäÊÓÆµ University generated $0.9 million of Adjusted EBITDA for the third quarter, while USU experienced an Adjusted EBITDA loss of ($0.5) million during the third quarter. èßäÊÓÆµ Group corporate contributed $1.5 million toward the ($1,105,209) Adjusted EBITDA loss for the third quarter.

The company used cash of $1.9 million for operations in the third quarter, as compared to using $2.1 million last quarter, a sequential improvement of $156,086 or 7%.

Conference Call:

èßäÊÓÆµ Group, Inc. will host a conference call to discuss its fiscal year 2019 3rd quarter financial results and business outlook on Monday, March 11th, 2019, at 4:30 p.m. (ET).ÌýÌý èßäÊÓÆµ will issue a press release reporting results after the market closes on that day. The conference call can be accessed by dialing toll-freeÌý(844) 452-6823Ìý(U.S.) orÌý(731) 256-5216Ìý(international), passcode 7082258. 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 7082258.

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 Three Months Ended
Ìý Ìý January 31,
Ìý Ìý 2019 Ìý 2018
Net loss Ìý $ (2,355,940 ) Ìý $ (2,147,945 )
Interest expense, net Ìý Ìý 74,249 Ìý Ìý Ìý 211,486 Ìý
Taxes Ìý Ìý — Ìý Ìý Ìý — Ìý
Depreciation & amortization Ìý Ìý 555,292 Ìý Ìý Ìý 347,894 Ìý
EBITDA (loss) Ìý Ìý (1,726,399 ) Ìý Ìý (1,588,565 )
Bad debt expense Ìý Ìý 187,178 Ìý Ìý Ìý 132,644 Ìý
Acquisition expense Ìý Ìý — Ìý Ìý Ìý 610,219 Ìý
Non-recurring charges Ìý Ìý 83,174 Ìý Ìý Ìý 85,853 Ìý
Stock-based compensation Ìý Ìý 350,838 Ìý Ìý Ìý 162,544 Ìý
Adjusted EBITDA (Loss) Ìý $ (1,105,209 ) Ìý $ (597,305 )

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. 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 January 31, Ìý Ìý April 30,Ìý
Ìý Ìý 2019 Ìý Ìý 2018Ìý
Ìý Ìý (unaudited)
Ìý Ìý Ìý Ìý Ìý
Assets Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash Ìý $ 4,197,235 Ìý Ìý $ 14,612,559 Ìý
Restricted cash Ìý Ìý 192,692 Ìý Ìý Ìý 190,506 Ìý
Accounts receivable, net of allowance of $903,450 and $468,174, respectively Ìý Ìý 9,278,751 Ìý Ìý Ìý 6,802,723 Ìý
Prepaid expenses Ìý Ìý 343,215 Ìý Ìý Ìý 199,406 Ìý
Other receivables Ìý Ìý 79,235 Ìý Ìý Ìý 184,569 Ìý
Total current assets Ìý Ìý 14,091,128 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 173,077 Ìý Ìý Ìý 140,509 Ìý
Computer and office equipment Ìý Ìý 301,548 Ìý Ìý Ìý 230,810 Ìý
Furniture and fixtures Ìý Ìý 1,310,139 Ìý Ìý Ìý 932,454 Ìý
Software Ìý Ìý 3,869,750 Ìý Ìý Ìý 2,878,753 Ìý
Ìý Ìý Ìý 5,654,514 Ìý Ìý Ìý 4,182,526 Ìý
Less accumulated depreciation and amortization Ìý Ìý (1,622,908 ) Ìý Ìý (1,320,360 )
Total property and equipment, net Ìý Ìý 4,031,606 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 8,816,667 Ìý Ìý Ìý 9,641,667 Ìý
Courseware and accreditation, net Ìý Ìý 179,154 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 2,568,532 Ìý Ìý Ìý 1,315,050 Ìý
Debt issue cost, net Ìý Ìý 330,414 Ìý Ìý Ìý — Ìý
Other assets Ìý Ìý 607,812 Ìý Ìý Ìý 584,966 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total assets Ìý $ 35,682,074 Ìý Ìý $ 41,588,532 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 BALANCE SHEETS (CONTINUED)

Ìý Ìý January 31, Ìý Ìý April 30,Ìý
Ìý Ìý 2019 Ìý Ìý 2018Ìý
Ìý Ìý (unaudited) Ìý 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 $ 1,709,233 Ìý Ìý $ 2,227,214 Ìý
Accrued expenses Ìý Ìý 570,806 Ìý Ìý Ìý 658,854 Ìý
Deferred revenue Ìý Ìý 2,699,227 Ìý Ìý Ìý 1,814,136 Ìý
Refunds due students Ìý Ìý 1,370,060 Ìý Ìý Ìý 815,841 Ìý
Deferred rent, current portion Ìý Ìý 18,818 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 291,703 Ìý Ìý Ìý 203,371 Ìý
Total current liabilities Ìý Ìý 7,709,847 Ìý Ìý Ìý 6,777,576 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Convertible note Ìý Ìý — Ìý Ìý Ìý 1,000,000 Ìý
Deferred rent Ìý Ìý 705,420 Ìý Ìý Ìý 77,365 Ìý
Total liabilities Ìý Ìý 8,415,267 Ìý Ìý Ìý 7,854,941 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Commitments and contingencies - See Note 6 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, 0 issued and outstanding
at January 31, 2019 and April 30, 2018
Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock, $0.001 par value; 250,000,000 shares authorized,18,505,869 issued and
18,489,202 outstanding at January 31, 2019, 18,333,521 issued and 18,316,854 outstanding at April 30,2018
Ìý Ìý 18,506 Ìý Ìý Ìý 18,334 Ìý
Additional paid-in capital Ìý Ìý 67,758,344 Ìý Ìý Ìý 66,557,005 Ìý
Treasury stock (16,667 shares) Ìý Ìý (70,000 ) Ìý Ìý (70,000 )
Accumulated deficit Ìý Ìý (40,440,043 ) Ìý Ìý (32,771,748 )
Total stockholders’ equity Ìý Ìý 27,266,807 Ìý Ìý Ìý 33,733,591 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders’ equity Ìý $ 35,682,074 Ìý Ìý $ 41,588,532 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 OPERATIONS
(Unaudited)

Ìý Ìý For the Ìý Ìý For the Ìý
Ìý Ìý Three Months Ended Ìý Ìý Nine Months Ended Ìý
Ìý Ìý January 31, Ìý Ìý January 31, Ìý
Ìý Ìý 2019 Ìý Ìý 2018 Ìý Ìý 2019 Ìý Ìý 2018 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenues Ìý $ 8,494,627 Ìý Ìý $ 5,701,958 Ìý Ìý $ 23,811,275 Ìý Ìý $ 14,796,483 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 4,076,980 Ìý Ìý Ìý 2,665,664 Ìý Ìý Ìý 11,664,887 Ìý Ìý Ìý 6,282,814 Ìý
General and administrative Ìý Ìý 6,284,041 Ìý Ìý Ìý 4,677,359 Ìý Ìý Ìý 18,318,061 Ìý Ìý Ìý 10,975,085 Ìý
Depreciation and amortization Ìý Ìý 555,292 Ìý Ìý Ìý 347,894 Ìý Ìý Ìý 1,577,464 Ìý Ìý Ìý 631,969 Ìý
Total operating expenses Ìý Ìý 10,916,313 Ìý Ìý Ìý 7,690,917 Ìý Ìý Ìý 31,560,412 Ìý Ìý Ìý 17,889,868 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Operating loss Ìý Ìý (2,421,686 ) Ìý Ìý (1,988,959 ) Ìý Ìý (7,749,137 ) Ìý Ìý (3,093,385 )
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 142,180 Ìý Ìý Ìý 46,179 Ìý Ìý Ìý 240,074 Ìý Ìý Ìý 88,067 Ìý
Gain on extinguishment of warrant liability Ìý Ìý — Ìý Ìý Ìý 52,500 Ìý Ìý Ìý — Ìý Ìý Ìý 52,500 Ìý
Interest expense Ìý Ìý (76,434 ) Ìý Ìý (257,665 ) Ìý Ìý (159,232 ) Ìý Ìý (443,757 )
Total other income (expense), net Ìý Ìý 65,746 Ìý Ìý Ìý (158,986 ) Ìý Ìý 80,842 Ìý Ìý Ìý (303,190 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Loss before income taxes Ìý Ìý (2,355,940 ) Ìý Ìý (2,147,945 ) Ìý Ìý (7,668,295 ) Ìý Ìý (3,396,575 )
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 $ (2,355,940 ) Ìý $ (2,147,945 ) Ìý $ (7,668,295 ) Ìý $ (3,396,575 )
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 – basic and diluted Ìý $ (0.13 ) Ìý $ (0.15 ) Ìý $ (0.42 ) Ìý $ (0.25 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Weighted average number of common shares outstanding: basic and diluted Ìý Ìý 18,398,095 Ìý Ìý Ìý 14,491,634 Ìý Ìý Ìý 18,350,360 Ìý Ìý Ìý 13,862,992 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 Ìý Ìý Ìý Ìý Ìý Ìý

ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE THREE AND NINE MONTHS ENDED JANUARY 31, 2019 AND 2018
(Unaudited)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Total Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Additional Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Stockholders' Ìý
For the nine months ended Ìý Common Stock Ìý Paid-In Ìý Ìý Treasury Ìý Ìý Accumulated Ìý Ìý Equity Ìý
January 31, 2019 Ìý Shares Ìý Amount Ìý Capital Ìý Ìý Stock Ìý Ìý Deficit Ìý Ìý Ìý Ìý
Balance at April 30, 2018 Ìý 18,333,521 Ìý $ 18,334 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
Stock-based compensation Ìý — Ìý Ìý — Ìý Ìý 866,129 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 866,129 Ìý
Common stock issued for cashless stock options exercised Ìý 86,635 Ìý Ìý 87 Ìý Ìý (87 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for stock options exercised for cash Ìý 49,792 Ìý Ìý 49 Ìý Ìý 110,094 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 110,143 Ìý
Relative fair value of warrants issued with debt Ìý — Ìý Ìý — Ìý Ìý 255,071 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 255,071 Ìý
Common stock issued for cashless warrant exercise Ìý 35,921 Ìý Ìý 36 Ìý Ìý (36 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Purchase of treasury stock, net of broker fees Ìý — Ìý Ìý — Ìý Ìý — Ìý Ìý Ìý (7,370,000 ) Ìý Ìý — Ìý Ìý Ìý (7,370,000 )
Re-sale of treasury stock, net of broker fees 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 (29,832 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (29,832 )
Net loss, for the nine months ended January 31, 2019 Ìý — Ìý Ìý — Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (7,668,295 ) Ìý Ìý (7,668,295 )
Balance at January 31, 2019 (Unaudited) Ìý 18,505,869 Ìý $ 18,506 Ìý $ 67,758,344 Ìý Ìý $ (70,000 ) Ìý $ (40,440,043 ) Ìý $ 27,266,807 Ìý


Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Total Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Additional Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Stockholders' Ìý
For the three months ended Ìý Common Stock Ìý Paid-In Ìý Ìý Treasury Ìý Ìý Accumulated Ìý Ìý Equity Ìý
January 31, 2019 Ìý Shares Ìý Amount Ìý Capital Ìý Ìý Stock Ìý Ìý Deficit Ìý Ìý Ìý Ìý
Balance at October 31, 2018 (Unaudited) Ìý 18,391,092 Ìý $ 18,391 Ìý $ 67,102,509 Ìý Ìý $ (70,000 ) Ìý $ (38,084,103 ) Ìý $ 28,966,797 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 350,838 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 350,838 Ìý
Common stock issued for cashless stock options exercised Ìý 55,871 Ìý Ìý 56 Ìý Ìý (56 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for stock options exercised for cash Ìý 22,985 Ìý Ìý 23 Ìý Ìý 50,018 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 50,041 Ìý
Relative fair value of warrants issued with debt Ìý — Ìý Ìý — Ìý Ìý 255,071 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 255,071 Ìý
Common stock issued for cashless warrant exercise Ìý 35,921 Ìý Ìý 36 Ìý Ìý (36 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Net loss, for the three months ended January 31, 2019 Ìý — Ìý Ìý — Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (2,355,940 ) Ìý Ìý (2,355,940 )
Balance at January 31, 2019 (Unaudited) Ìý 18,505,869 Ìý $ 18,506 Ìý $ 67,758,344 Ìý Ìý $ (70,000 ) Ìý $ (40,440,043 ) Ìý $ 27,266,807 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 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 (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED JANUARY 31, 2019 AND 2018
(Unaudited)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Total Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Additional Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Stockholders' Ìý
For the nine months ended Ìý Common Stock Ìý Paid-In Ìý Ìý Treasury Ìý Ìý Accumulated Ìý Ìý Equity Ìý
January 31, 2018 Ìý Shares Ìý Amount Ìý Capital Ìý Ìý Stock Ìý Ìý Deficit Ìý Ìý Ìý Ìý
Balance at April 30, 2017 Ìý Ìý 13,504,012 Ìý $ 13,504 Ìý $ 33,607,423 Ìý Ìý $ (70,000 ) Ìý $ (25,710,687 ) Ìý $ 7,840,240 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Fees associated with equity raise Ìý Ìý — Ìý Ìý — Ìý Ìý (14,033 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (14,033 )
Restricted stock issued for services Ìý Ìý 10,000 Ìý Ìý 10 Ìý Ìý 88,690 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 88,700 Ìý
Stock-based compensation Ìý Ìý — Ìý Ìý — Ìý Ìý 466,468 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 466,468 Ìý
Common stock issued for acquisition Ìý Ìý 1,203,209 Ìý Ìý 1,203 Ìý Ìý 10,214,041 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 10,215,244 Ìý
Common stock issued for cashless warrant exercise Ìý Ìý 162,072 Ìý Ìý 162 Ìý Ìý (162 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for warrants exercised for cash Ìý Ìý 79,442 Ìý Ìý 79 Ìý Ìý 196,301 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 196,380 Ìý
Common stock issued for stock options exercised Ìý Ìý 113,597 Ìý Ìý 114 Ìý Ìý 402,382 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 402,496 Ìý
Warrants issued with senior secured term loan Ìý Ìý — Ìý Ìý — Ìý Ìý 478,428 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 478,428 Ìý
Net loss, for the Nine months ended January 31, 2018 Ìý Ìý — Ìý Ìý — Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (3,396,575 ) Ìý Ìý (3,396,575 )
Balance at January 31, 2018 (Unaudited) Ìý Ìý 15,072,332 Ìý $ 15,072 Ìý $ 45,439,538 Ìý Ìý $ (70,000 ) Ìý $ (29,107,262 ) Ìý $ 16,277,348 Ìý


Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Total Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Additional Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Stockholders' Ìý
For the three months ended Ìý Common Stock Ìý Paid-In Ìý Ìý Treasury Ìý Ìý Accumulated Ìý Ìý Equity Ìý
January 31, 2018 Ìý Shares Ìý Amount Ìý Capital Ìý Ìý Stock Ìý Ìý Deficit Ìý Ìý Ìý Ìý
Balance at October 31, 2017 (Unaudited) Ìý Ìý 13,613,996 Ìý $ 13,613 Ìý $ 34,471,602 Ìý Ìý $ (70,000 ) Ìý $ (26,959,317 ) Ìý $ 7,455,898 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Fees associated with equity raise Ìý Ìý — Ìý Ìý — Ìý Ìý (9,326 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (9,326 )
Restricted stock issued for services Ìý Ìý 10,000 Ìý Ìý 10 Ìý Ìý 88,690 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 88,700 Ìý
Stock-based compensation Ìý Ìý — Ìý Ìý — Ìý Ìý 162,544 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 162,544 Ìý
Common stock issued for acquisition Ìý Ìý 1,203,209 Ìý Ìý 1,203 Ìý Ìý 10,214,041 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 10,215,244 Ìý
Common stock issued for cashless warrant exercise Ìý Ìý 83,544 Ìý Ìý 83 Ìý Ìý (83 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for warrants exercised for cash Ìý Ìý 64,584 Ìý Ìý 65 Ìý Ìý 162,717 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 162,782 Ìý
Common stock issued for stock options exercised Ìý Ìý 96,999 Ìý Ìý 98 Ìý Ìý 349,353 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 349,451 Ìý
Net loss, for the three months ended January 31, 2018 Ìý Ìý — Ìý Ìý — Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (2,147,945 ) Ìý Ìý (2,147,945 )
Balance at January 31, 2018 (Unaudited) Ìý Ìý 15,072,332 Ìý $ 15,072 Ìý $ 45,439,538 Ìý Ìý $ (70,000 ) Ìý $ (29,107,262 ) Ìý $ 16,277,348 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 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 Nine months ended Ìý
Ìý Ìý January 31, Ìý
Ìý Ìý 2019 Ìý Ìý 2018 Ìý
Cash flows from operating activities: Ìý Ìý Ìý Ìý Ìý Ìý
Net loss Ìý $ (7,668,295 ) Ìý $ (3,396,575 )
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 480,066 Ìý Ìý Ìý 298,144 Ìý
Gain on extinguishment of warrant liability Ìý Ìý — Ìý Ìý Ìý (52,500 )
Depreciation and amortization Ìý Ìý 1,577,464 Ìý Ìý Ìý 631,969 Ìý
Stock-based compensation Ìý Ìý 866,129 Ìý Ìý Ìý 466,468 Ìý
Loss on asset disposition Ìý Ìý — Ìý Ìý Ìý 27,590 Ìý
Amortization of debt discounts Ìý Ìý — Ìý Ìý Ìý 99,726 Ìý
Amortization of debt issue costs Ìý Ìý 24,657 Ìý Ìý Ìý — Ìý
Amortization of prepaid shares for services Ìý Ìý 8,285 Ìý Ìý Ìý 37,039 Ìý
Changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Accounts receivable Ìý Ìý (4,209,576 ) Ìý Ìý (4,534,118 )
Prepaid expenses Ìý Ìý (152,094 ) Ìý Ìý (59,451 )
Accrued interest receivable Ìý Ìý — Ìý Ìý Ìý (45,400 )
Other receivables Ìý Ìý 105,334 Ìý Ìý Ìý (152,398 )
Other assets Ìý Ìý (22,846 ) Ìý Ìý (528,789 )
Accounts payable Ìý Ìý (517,981 ) Ìý Ìý 366,044 Ìý
Accrued expenses Ìý Ìý (88,048 ) Ìý Ìý 218,476 Ìý
Deferred rent Ìý Ìý 638,713 Ìý Ìý Ìý 22,087 Ìý
Refunds due students Ìý Ìý 554,219 Ìý Ìý Ìý 420,146 Ìý
Deferred revenue Ìý Ìý 885,091 Ìý Ìý Ìý 2,340,461 Ìý
Other liabilities Ìý Ìý 88,332 Ìý Ìý Ìý 186,134 Ìý
Net cash used in Ìýoperating activities Ìý Ìý (7,430,550 ) Ìý Ìý (3,654,947 )
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 (89,573 ) Ìý Ìý (33,369 )
Purchases of property and equipment Ìý Ìý (1,873,326 ) Ìý Ìý (1,171,473 )
Proceeds from promissory note receivable Ìý Ìý — Ìý Ìý Ìý 900,000 Ìý
Cash paid in asset acquisition Ìý Ìý — Ìý Ìý Ìý (2,589,719 )
Proceeds from promissory note interest receivable Ìý Ìý — Ìý Ìý Ìý 53,400 Ìý
Net cash used in investing activities Ìý Ìý (1,962,899 ) Ìý Ìý (2,841,161 )
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 (14,033 )
Repayment of convertible note payable Ìý Ìý (1,000,000 ) Ìý Ìý — Ìý
Proceeds from senior secured term loan Ìý Ìý — Ìý Ìý Ìý 7,500,000 Ìý
Proceeds of warrant and stock options exercised Ìý Ìý 110,143 Ìý Ìý Ìý 598,876 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
Offering costs paid on debt financing Ìý Ìý (100,000 ) Ìý Ìý (351,366 )
Net cash provided by (used in) financing activities Ìý Ìý (1,019,689 ) Ìý Ìý 7,733,477 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net increase (decrease) in cash and cash equivalents Ìý Ìý (10,413,138 ) Ìý Ìý 1,237,369 Ìý
Cash, restricted cash, and cash equivalents at beginning of period Ìý Ìý 14,803,065 Ìý Ìý Ìý 2,756,217 Ìý
Cash and cash equivalents at end of period Ìý $ 4,389,927 Ìý Ìý $ 3,993,586 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 (CONTINUED)
(Unaudited)

Ìý Ìý For the
Ìý Ìý Nine months ended
Ìý Ìý January 31,
Ìý Ìý 2019 Ìý Ìý 2018
Supplemental disclosure of cash flow information: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash paid for interest Ìý $ 163,139 Ìý Ìý $ 316,781
Cash paid for income taxes 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
Warrants issued as part of revolving credit facility Ìý $ 255,071 Ìý Ìý $ —
Warrants issued as part of senior secured loan Ìý $ — Ìý Ìý $ 478,428
Assets acquired net of liabilities assumed for non-cash consideration Ìý $ — Ìý Ìý $ 12,215,244
Ìý Ìý Ìý Ìý Ìý Ìý Ìý 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 Nine months ended
Ìý Ìý January 31,
Ìý Ìý 2018 Ìý Ìý 2017
Cash Ìý $ 4,197,235 Ìý Ìý $ 3,803,080
Restricted cash Ìý Ìý 192,692 Ìý Ìý Ìý 190,506
Total cash and restricted cash Ìý $ 4,389,927 Ìý Ìý $ 3,993,586

Source: èßäÊÓÆµ Group Inc.