èßäÊÓÆµ Group Reports Record Revenues of $34 Million in Fiscal Year 2019, an Increase of 55% Year-Over-Year

èßäÊÓÆµ

Enrollments Rose 36% Year-Over-Year, Delivering a 90% Increase in Bookings

NEW YORK, July 09, 2019 (GLOBE NEWSWIRE) -- èßäÊÓÆµ Group, Inc. (Nasdaq: ASPU) ( “AGIâ€�), an education technology holding company, today announced financial results for its 2019 fiscal fourth quarter ended April 30, 2019, highlighted by revenue of $10.2 million, representing a sequential increase of 20% and an increase of 41% year-over-year. èßäÊÓÆµ Group also announced its full year results highlighted by record revenues of $34 million, an increase of 55% year-over-year, which are included in the consolidated financial statements at the end of this press release.

Michael Mathews, Chairman & CEO of èßäÊÓÆµ Group, commented, “We delivered year-over-year enrollment growth of 36% in fiscal year 2019, but as a result of our business plan to drive the majority of enrollment growth in our highest LTV units (USU MSN-FNP and pre-licensure BSN program), the Company was able to increase its bookings by 90% from $34.8 million to $66.1 million. This sets the stage for sustained revenue growth and will expedite the achievement of our near-term goal of producing positive Adjusted EBITDA for fiscal year 2020.â€�

Fiscal Q4 2019 Highlights:

  • Revenue totaled $10,214,143, an increase of 41% as compared to the prior fiscal year fourth quarter;
  • Gross Profit totaled $5,683,536 or a 56% margin, a 62% increase as compared to the prior fiscal year fourth quarter;
  • Net Loss applicable to shareholders of ($1,609,923), as compared to Net Loss of ($3,664,485) in the prior fiscal year fourth quarter; Diluted net loss per share was $(0.09), as compared to a loss of $(0.24) in the prior fiscal year fourth quarter;
  • EBITDA, a non-GAAP financial measure, totaled a loss of $(731,852) for the quarter ended April 30, 2019;
  • Adjusted EBITDA, a non-GAAP financial measure, totaled $72,935 for the quarter ended April 30, 2019;
  • Cash used in operations totaled $2,785,464, as compared to $1,954,988 in the prior fiscal year fourth quarter.

Fiscal 2019 Fourth Quarter Financial and Operational Results:

èßäÊÓÆµ Group, Inc. delivered 1,560 new student enrollments for the fiscal fourth quarter, a 23% increase year-over-year. èßäÊÓÆµ University accounted for 1,243 new student enrollments (includes 113 Doctoral enrollments and 186 Pre-licensure BSN AZ campus enrollments). USU accounted for 317 new student enrollments (primarily Family Nurse Practitioner (“FNPâ€�) enrollments), a 79% increase year-over-year. Enrollments for èßäÊÓÆµ University’s Pre-Licensure BSN program increased 92% sequentially as the university began accepting enrollments for prerequisite students taking online courses in anticipation of entering the HonorHealth final two-year core campus program targeted to launch this upcoming September.

In the charts below, we have provided a full-year comparison of enrollments and bookings* from fiscal year 2018 to fiscal year 2019. Note that the company’s enrollments rose 36% year-over-year, however, the bookings increased 90% year-over-year.Ìý

Growing enrollments by 36% year-over-year, yet achieving a 90% increase in bookings translates to a 39% average revenue per user (ARPU)* increase year-over-year, from $8,182 to $11,391. This result is why the company focused its growth spending on these three new business units during fiscal year 2019.

Ìý Lifetime Value (LTV) FY'2018 Ìý FY'2018 Ìý FY'2019 Ìý FY'2019
Ìý Per Enrollment Enrollments Ìý Bookings Ìý Enrollments Ìý Bookings
AU Online (Nursing + Other) Unit $ 7,350 3,858 Ìý $ 28,356,300 Ìý 3,825 Ìý $ 28,113,750
AU (Doctoral) Unit $ 12,600 116 Ìý $ 1,461,600 Ìý 484 Ìý $ 6,098,400
AU (Pre-Licensure BSN) Unit $ 30,000 - Ìý $ - Ìý 433 Ìý $ 12,990,000
USU (FNP + Other) Unit $ 17,820 280 Ìý $ 4,989,600 Ìý 1,060 Ìý $ 18,889,200
Total Ìý 4,254 Ìý $ 34,807,500 Ìý 5,802 Ìý $ 66,091,350
Average Revenue Per User (ARPU) Ìý Ìý Ìý $ 8,182 Ìý Ìý Ìý $ 11,391

* Note: “Bookingsâ€� are defined by multiplying LTV by new student enrollments for each operating unit. “Average Revenue PerÌýUser or (ARPU)â€� is defined by dividing total bookings by total enrollments.

To view the Total Enrollments and Total Bookings bar graphsÌýaccompanying this announcement, please visit:Ìý

AGI’s total active student body (includes both èßäÊÓÆµ University and USU) grew 27% year-over-year from 7,057 to 8,932. Of the 8,932 total active students at both universities, 81% or 7,213 are degree-seeking Nursing students.

èßäÊÓÆµ University’s total active degree-seeking student body grew 20% year-over-year from 6,500 to 7,784. èßäÊÓÆµâ€™s School of Nursing grew 28% year-over-year, from 4,807 to 6,164 active students, which includes 396 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 19% year-over-year, from 4,532 to 5,404. Those 5,404 students paying through a monthly payment method represent 69% of èßäÊÓÆµ University’s total active student body.

USU’s total active degree-seeking student body grew sequentially from 961 to 1,148 students or a sequential increase of 19%. Of the 1,148 total active students at USU, 970 or 84% are enrolled in the MSN-FNP degree program. USU students paying tuition and fees through a monthly payment method grew from 602 to 758 students sequentially. Those 758 students paying through a monthly payment method represent 66% of USU’s total active student body.

Revenues increased to $10,214,143, an increase of 41% as compared to the prior fiscal year fourth quarter. USU accounted for approximately 24% and èßäÊÓÆµ University’s Pre-Licensure BSN program accounted for approximately 5% of overall Company revenues.

Gross profit increased to $5,683,536 or 56% gross margin. èßäÊÓÆµ University gross profit represented 58% of èßäÊÓÆµ University revenues for the fourth quarter, while USU gross profit equaled 55% of USU revenues during the fourth quarter. èßäÊÓÆµ University instructional costs and services represented 17% of èßäÊÓÆµ University revenues for the 2019 fourth quarter, while USU instructional costs and services equaled 25% of USU revenues during the 2019 fourth quarter. èßäÊÓÆµ University marketing and promotional costs represented 21% of èßäÊÓÆµ University revenues for the 2019 fourth quarter, while USU marketing and promotional costs equaled 19% of USU revenues during the 2019 fourth quarter.

Net loss applicable to shareholders was ($1,609,923) or diluted net loss per share of ($0.09). èßäÊÓÆµ University generated $1.1 million of operating income for the fourth quarter, while USU experienced a net loss of ($0.51) million during the fourth quarter. èßäÊÓÆµ Group corporate incurred $2.2 million of expenses for the fourth quarter.

EBITDA, a non-GAAP financial measure, was a loss of ($731,852) or (7%) as a percentage of revenue. Adjusted EBITDA, a non-GAAP financial measure, was $72,935 or 1% as a percentage of revenue. èßäÊÓÆµ University generated $1.8 million of Adjusted EBITDA for the fourth quarter, while USU experienced an Adjusted EBITDA loss of ($0.1) million during the fourth quarter. èßäÊÓÆµ Group corporate contributed $1.6 million of expenses toward the $72,935 Adjusted EBITDA result for the fourth quarter.

The company used cash of $2.8 million for operations in the fourth quarter, as compared to using $2.0 million in the prior fiscal year fourth quarter.

Conference Call:

èßäÊÓÆµ Group, Inc. will host a conference call to discuss its fiscal year 2019 4th quarter financial results and business outlook on Tuesday, July 9th, 2019, at 4:30 p.m. (ET). 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 7459518. 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 7459518.

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. 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 including non-recurring charges of $497,300 in 2019 and $764,253 in 2018. Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and analysts to evaluate and assess our core operating results from period-to-period after removing the impact of items of a non-operational nature that affect comparability.

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 Years Ended
April 30,
Ìý
Ìý Ìý 2019 Ìý Ìý 2018 Ìý
Net loss Ìý $ (9,278,217 ) Ìý $ (7,061,061 )
Interest expense Ìý Ìý 441,961 Ìý Ìý Ìý 1,860,391 Ìý
Taxes Ìý Ìý 9,276 Ìý Ìý Ìý — Ìý
Depreciation & amortization Ìý Ìý 2,170,098 Ìý Ìý Ìý 1,092,283 Ìý
EBITDA (loss) Ìý Ìý (6,656,882 ) Ìý Ìý (4,108,387 )
Bad debt expense Ìý Ìý 854,008 Ìý Ìý Ìý 535,366 Ìý
Acquisition expenses Ìý Ìý — Ìý Ìý Ìý 828,566 Ìý
Non-recurring charges Ìý Ìý 497,300 Ìý Ìý Ìý 764,253 Ìý
Stock-based compensation Ìý Ìý 1,190,385 Ìý Ìý Ìý 642,566 Ìý
Adjusted EBITDA (Loss) Ìý $ (4,115,189 ) Ìý $ (1,337,636 )


Ìý Ìý For the Quarters Ended
April 30,
Ìý
Ìý Ìý 2019 Ìý Ìý 2018 Ìý
Net loss Ìý $ (1,609,923 ) Ìý $ (3,664,486 )
Interest expense Ìý Ìý 285,437 Ìý Ìý Ìý 1,504,701 Ìý
Depreciation & amortization Ìý Ìý 592,634 Ìý Ìý Ìý 460,314 Ìý
EBITDA (Loss) Ìý Ìý (731,852 ) Ìý Ìý (1,699,471 )
Bad debt expense Ìý Ìý 373,942 Ìý Ìý Ìý 317,222 Ìý
Non-recurring charges Ìý Ìý 106,589 Ìý Ìý Ìý 186,147 Ìý
Stock-based compensation Ìý Ìý 324,256 Ìý Ìý Ìý 176,098 Ìý
Adjusted EBITDA (Loss) Ìý $ 72,935 Ìý Ìý $ (1,020,004 )

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, sustained revenue growth, achieving positive Adjusted EBITDA for fiscal year 2020 and the future impact of bookings. 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 10-K for the year ended April 30, 2019. 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 April 30, Ìý Ìý April 30, Ìý
Ìý Ìý 2019 Ìý Ìý 2018 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 $ 9,519,352 Ìý Ìý $ 14,612,559 Ìý
Restricted cash Ìý Ìý 448,400 Ìý Ìý Ìý 190,506 Ìý
Accounts receivable, net of allowance of $1,247,031 and $468,174, respectively Ìý Ìý 10,656,470 Ìý Ìý Ìý 6,802,723 Ìý
Prepaid expenses Ìý Ìý 410,745 Ìý Ìý Ìý 199,406 Ìý
Other receivables Ìý Ìý 2,145 Ìý Ìý Ìý 184,569 Ìý
Total current assets Ìý Ìý 21,037,112 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 193,774 Ìý Ìý Ìý 140,509 Ìý
Computer and office equipment Ìý Ìý 327,621 Ìý Ìý Ìý 230,810 Ìý
Furniture and fixtures Ìý Ìý 1,381,271 Ìý Ìý Ìý 932,454 Ìý
Software Ìý Ìý 4,314,198 Ìý Ìý Ìý 2,878,753 Ìý
Ìý Ìý Ìý 6,216,864 Ìý Ìý Ìý 4,182,526 Ìý
Less accumulated depreciation and amortization Ìý Ìý (1,825,524 ) Ìý Ìý (1,320,360 )
Total property and equipment, net Ìý Ìý 4,391,340 Ìý Ìý Ìý 2,862,166 Ìý
Goodwill Ìý Ìý 5,011,432 Ìý Ìý Ìý 5,011,432 Ìý
Intangible assets, net of accumulated amortization of $1,558,333 and 458,333, respectively Ìý Ìý 8,541,667 Ìý Ìý Ìý 9,641,667 Ìý
Courseware, net Ìý Ìý 161,930 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 3,085,243 Ìý Ìý Ìý 1,315,050 Ìý
Debt issue cost, net Ìý Ìý 300,824 Ìý Ìý Ìý — Ìý
Deposits and other assets Ìý Ìý 629,626 Ìý Ìý Ìý 584,966 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total assets Ìý $ 43,204,503 Ìý Ìý $ 41,588,532 Ìý

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

Ìý Ìý April 30, Ìý Ìý April 30, Ìý
Ìý Ìý 2019 Ìý Ìý 2018 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 $ 1,699,221 Ìý Ìý $ 2,227,214 Ìý
Accrued expenses Ìý Ìý 651,418 Ìý Ìý Ìý 658,854 Ìý
Deferred revenue Ìý Ìý 2,456,865 Ìý Ìý Ìý 1,814,136 Ìý
Refunds due students Ìý Ìý 1,174,501 Ìý Ìý Ìý 815,841 Ìý
Deferred rent, current portion Ìý Ìý 47,436 Ìý Ìý Ìý 8,160 Ìý
Convertible notes payable, current portion Ìý Ìý 50,000 Ìý Ìý Ìý 1,050,000 Ìý
Other current liabilities Ìý Ìý 270,786 Ìý Ìý Ìý 203,371 Ìý
Total current liabilities Ìý Ìý 6,350,227 Ìý Ìý Ìý 6,777,576 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Convertible note payable Ìý Ìý — Ìý Ìý Ìý 1,000,000 Ìý
Senior secured loan payable, net of discount of $353,328 Ìý Ìý 9,646,672 Ìý Ìý Ìý — Ìý
Deferred rent Ìý Ìý 746,176 Ìý Ìý Ìý 77,365 Ìý
Total liabilities Ìý Ìý 16,743,075 Ìý Ìý Ìý 7,854,941 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Commitments and contingencies - See Note 11 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; 1,000,000 shares authorized, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
0 issued and outstanding at April 30, 2019 and April 30, 2018 Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock, $0.001 par value; 40,000,000 shares authorized, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
18,665,551 issued and 18,648,884 outstanding at April 30, 2019 Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
18,333,521 issued and 18,316,854 outstanding at April 30,2018 Ìý Ìý 18,666 Ìý Ìý Ìý 18,334 Ìý
Additional paid-in capital Ìý Ìý 68,562,727 Ìý Ìý Ìý 66,557,005 Ìý
Treasury stock (16,667 shares) Ìý Ìý (70,000 ) Ìý Ìý (70,000 )
Accumulated deficit Ìý Ìý (42,049,965 ) Ìý Ìý (32,771,748 )
Total stockholders’ equity Ìý Ìý 26,461,428 Ìý Ìý Ìý 33,733,591 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders’ equity Ìý $ 43,204,503 Ìý Ìý $ 41,588,532 Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

Ìý Ìý For the Ìý
Ìý Ìý Years Ended Ìý
Ìý Ìý April 30, Ìý
Ìý Ìý 2019 Ìý Ìý 2018 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenues Ìý $ 34,025,418 Ìý Ìý $ 22,021,512 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 15,977,218 Ìý Ìý Ìý 9,853,819 Ìý
General and administrative Ìý Ìý 24,987,828 Ìý Ìý Ìý 16,328,580 Ìý
Depreciation and amortization Ìý Ìý 2,170,098 Ìý Ìý Ìý 1,092,283 Ìý
Total operating expenses Ìý Ìý 43,135,144 Ìý Ìý Ìý 27,274,682 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Operating loss Ìý Ìý (9,109,726 ) Ìý Ìý (5,253,170 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other income (expense): Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other income Ìý Ìý 276,189 Ìý Ìý Ìý 149,761 Ìý
Gain on extinguishment of warrant liability Ìý Ìý — Ìý Ìý Ìý 52,500 Ìý
Interest expense Ìý Ìý (444,680 ) Ìý Ìý (2,010,152 )
Total other income (expense), net Ìý Ìý (168,491 ) Ìý Ìý (1,807,891 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Loss before income taxes Ìý Ìý (9,278,217 ) Ìý Ìý (7,061,061 )
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 $ (9,278,217 ) Ìý $ (7,061,061 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net loss per share allocable to common stockholders - basic and diluted Ìý $ (0.50 ) Ìý $ (0.50 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Weighted average number of common shares outstanding: basic and diluted Ìý Ìý 18,409,459 Ìý Ìý Ìý 14,215,868 Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE YEARS ENDED APRIL 30, 2019 AND APRIL 30, 2018

For the year ended April 30, 2019

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 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 1,190,385 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 1,190,385 Ìý
Common stock issued for cashless stock options exercised Ìý Ìý 111,666 Ìý Ìý Ìý 112 Ìý Ìý Ìý (112 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for stock options exercised for cash Ìý Ìý 56,910 Ìý Ìý Ìý 56 Ìý Ìý Ìý 128,145 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 128,201 Ìý
Common stock issued for cashless warrant exercise Ìý Ìý 119,594 Ìý Ìý Ìý 120 Ìý Ìý Ìý (120 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for warrants exercised for cash Ìý Ìý 43,860 Ìý Ìý Ìý 44 Ìý Ìý Ìý 99,956 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 100,000 Ìý
Warrants issued debt financing Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 615,587 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 615,587 Ìý
Warrants issued for services Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 1,713 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 1,713 Ìý
Purchase of treasury stock, net of broker fees Ìý Ìý — 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, net of broker fees 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 year ended April 30, 2019 Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (9,278,217 ) Ìý Ìý (9,278,217 )
Balance at April 30, 2019 Ìý Ìý 18,665,551 Ìý Ìý $ 18,666 Ìý Ìý $ 68,562,727 Ìý Ìý $ (70,000 ) Ìý $ (42,049,965 ) Ìý $ 26,461,428 Ìý

For the year ended April 30, 2018

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 April 30, 2017 Ìý Ìý 13,504,012 Ìý Ìý $ 13,504 Ìý 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 Ìý Ìý
Stock-based compensation Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 642,566 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 642,566 Ìý
Common stock issued for stock options exercised for cash Ìý Ìý 136,563 Ìý Ìý Ìý 137 Ìý Ìý Ìý 475,688 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 475,825 Ìý
Common stock issued for cashless warrant exercise Ìý Ìý 171,962 Ìý Ìý Ìý 172 Ìý Ìý Ìý (172 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for warrants exercised for cash Ìý Ìý 87,775 Ìý Ìý Ìý 88 Ìý Ìý Ìý 246,292 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 246,380 Ìý
Warrants issued with senior secured term loan Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 478,428 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 478,428 Ìý
Fees associated with equity raise Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (2,215,730 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (2,215,730 )
Restricted stock issued for services Ìý Ìý 10,000 Ìý Ìý Ìý 10 Ìý Ìý Ìý 88,689 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 88,699 Ìý
Common stock issued for acquisition Ìý Ìý 1,203,209 Ìý Ìý Ìý 1,203 Ìý Ìý Ìý 10,214,041 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 10,215,244 Ìý
Common stock issued in equity raise Ìý Ìý 3,220,000 Ìý Ìý Ìý 3,220 Ìý Ìý Ìý 23,019,780 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 23,023,000 Ìý
Net loss, for the year ended April 30, 2018 Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (7,061,061 ) Ìý Ìý (7,061,061 )
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


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

Ìý Ìý For the Ìý Ìý For the Ìý
Ìý Ìý Year ended Ìý Ìý Year ended Ìý
Ìý Ìý April 30, Ìý Ìý April 30, Ìý
Ìý Ìý 2019 Ìý Ìý 2018 Ìý
Cash flows from operating activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net loss Ìý $ (9,278,217 ) Ìý $ (7,061,061 )
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 854,008 Ìý Ìý Ìý 535,366 Ìý
Gain on extinguishment of warrant liability Ìý Ìý — Ìý Ìý Ìý (52,500 )
Depreciation and amortization Ìý Ìý 2,170,098 Ìý Ìý Ìý 1,092,283 Ìý
Stock-based compensation Ìý Ìý 1,190,385 Ìý Ìý Ìý 642,566 Ìý
Warrants awarded to directors for service Ìý Ìý 1,713 Ìý Ìý Ìý — Ìý
Loss on asset disposition Ìý Ìý — Ìý Ìý Ìý 27,590 Ìý
Amortization and write-off origination fees Ìý Ìý — Ìý Ìý Ìý 829,794 Ìý
Amortization of debt discounts Ìý Ìý 40,881 Ìý Ìý Ìý — Ìý
Amortization of debt issue costs Ìý Ìý 54,247 Ìý Ìý Ìý — Ìý
Cash paid to settle convertible debt Ìý Ìý 60,932 Ìý Ìý Ìý — Ìý
Amortization of prepaid shares for services Ìý Ìý 8,285 Ìý Ìý Ìý 80,415 Ìý
Changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Accounts receivable Ìý Ìý (6,477,948 ) Ìý Ìý (3,360,277 )
Prepaid expenses Ìý Ìý (219,624 ) Ìý Ìý (13,593 )
Accrued interest receivable Ìý Ìý — Ìý Ìý Ìý (45,400 )
Other receivables Ìý Ìý 182,424 Ìý Ìý Ìý (103,105 )
Other assets Ìý Ìý (44,660 ) Ìý Ìý (528,549 )
Accounts payable Ìý Ìý (527,993 ) Ìý Ìý 1,319,268 Ìý
Accrued expenses Ìý Ìý (7,436 ) Ìý Ìý 280,697 Ìý
Deferred rent Ìý Ìý 663,376 Ìý Ìý Ìý 22,079 Ìý
Refunds due students Ìý Ìý 358,660 Ìý Ìý Ìý 505,265 Ìý
Deferred revenue Ìý Ìý 642,729 Ìý Ìý Ìý (1,953 )
Other liabilities Ìý Ìý 112,126 Ìý Ìý Ìý 221,180 Ìý
Net cash used in operating activities Ìý Ìý (10,216,014 ) Ìý Ìý (5,609,935 )
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 (91,522 ) Ìý Ìý (48,388 )
Purchases of property and equipment Ìý Ìý (2,531,521 ) Ìý Ìý (1,836,618 )
Notes receivable Ìý Ìý — Ìý Ìý Ìý 900,000 Ìý
Cash paid in 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 (2,623,043 ) Ìý Ìý (3,521,325 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from financing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Repayment of convertible note payable Ìý Ìý (2,000,000 ) Ìý Ìý — Ìý
Proceeds of equity offering Ìý Ìý — Ìý Ìý Ìý 23,023,000 Ìý
Disbursements for equity offering costs Ìý Ìý (29,832 ) Ìý Ìý (2,215,730 )
Proceeds from senior secured term loan Ìý Ìý — Ìý Ìý Ìý 7,500,000 Ìý
Repayment of senior secured loan Ìý Ìý — Ìý Ìý Ìý (7,500,000 )
Proceeds of stock options and warrants exercised Ìý Ìý 228,201 Ìý Ìý Ìý 722,205 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 (351,367 )
Closing costs of senior secured loans Ìý Ìý (33,693 ) Ìý Ìý — Ìý
Cash paid to settle convertible debt Ìý Ìý (60,932 ) Ìý Ìý — Ìý
Proceeds of senior secured loan Ìý Ìý 10,000,000 Ìý Ìý Ìý — Ìý
Net cash provided by financing activities Ìý Ìý 8,003,744 Ìý Ìý Ìý 21,178,108 Ìý

ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

Ìý Ìý For the Ìý Ìý For the Ìý
Ìý Ìý Year ended Ìý Ìý Year ended Ìý
Ìý Ìý April 30, Ìý Ìý April 30, Ìý
Ìý Ìý 2019 Ìý Ìý 2018 Ìý
Net increase (decrease) in cash and cash equivalents Ìý $ (4,835,313 ) Ìý $ 12,046,848 Ìý
Cash, restricted cash, and cash equivalents at beginning of year Ìý Ìý 14,803,065 Ìý Ìý Ìý 2,756,217 Ìý
Cash and cash equivalents at end of year Ìý $ 9,967,752 Ìý Ìý $ 14,803,065 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Supplemental disclosure cash flow information Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash paid for interest Ìý $ 118,217 Ìý Ìý $ 540,341 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 revolving credit facility Ìý $ 255,071 Ìý Ìý $ — Ìý
Warrants issued as part of senior secured term loans Ìý $ 360,516 Ìý Ìý $ 478,428 Ìý
Assets acquired net of liabilities assumed for non-cash consideration Ìý $ — Ìý Ìý $ 12,215,244 Ìý
Common stock issued for services Ìý $ 29,809 Ìý Ìý $ 88,699 Ìý

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

Ìý Ìý For the Ìý Ìý For the Ìý
Ìý Ìý Year ended Ìý Ìý Year ended Ìý
Ìý Ìý April 30, Ìý Ìý April 30, Ìý
Ìý Ìý 2019 Ìý Ìý 2018 Ìý
Cash Ìý $ 9,519,352 Ìý Ìý $ 14,612,559 Ìý
Restricted cash Ìý Ìý 448,400 Ìý Ìý Ìý 190,506 Ìý
Total cash and restricted cash Ìý $ 9,967,752 Ìý Ìý $ 14,803,065 Ìý

Total Enrollments and Total Bookings Bar Graphs

Total Enrollments and Total Bookings Bar Graphs
Source: èßäÊÓÆµ Group Inc.