Aspen Group Reports Year over Year Revenue Increase of 40% to a Record $17.0 Million in the Second Quarter Fiscal Year 2021, Raises Fiscal 2021 Revenue Growth Forecast by 300 Basis Points to 38%

NEW YORK, Dec. 15, 2020 (GLOBE NEWSWIRE) -- 澳门6合开彩开奖. ("Aspen Group" or "AGI") (Nasdaq: ASPU), an education technology holding company, today announced financial results for its 2021 fiscal second quarter ended October 31, 2020.

Second Quarter and Year to Date Fiscal Year 2021 Summary Results

Three Months Ended Six Months Ended
$ in millions, except per share data
(rounding differences may occur)
October 31,
2020
October 31,
2019
October 31,
2020
October 31,
2019
Revenue $17.0 $12.1 $32.1 $22.4
GAAP Gross Profit1 $9.3 $7.6 $18.3 $13.4
GAAP Gross Margin (%)1 55% 63% 57% 60%
Operating Income (Loss) ($2.8 ) ($0.3 ) ($3.2 ) ($2.0 )
Net Income (Loss) ($4.4 ) ($0.6 ) ($5.3 ) ($2.7 )
Earnings (Loss) per Share ($0.19 ) ($0.03 ) ($0.23 ) ($0.14 )
Adjusted Net Income (Loss)2 ($1.2 ) ($0.1 ) ($1.1 ) ($1.6 )
Adjusted Earnings (Loss) per Share2 ($0.05 ) ($0.01 ) ($0.05 ) ($ 0.08 )
EBITDA2 ($2.3 ) $0.5 ($2.3 ) ($0.5 )
Adjusted EBITDA2 $0.2 $1.4 $1.5 $1.3

1 GAAP gross profit calculation includes marketing and promotional costs, instructional costs & services, and amortization expense.
2 See reconciliations of GAAP to Non-GAAP financial measures under "Non-GAAPFinancial Measures" below.

"Aspen Group's consistent top-line performance is attributable to the focused execution of our growth strategy. Our high growth to date reflects our marketing spend prioritization to ramp enrollment in our high LTV degree programs. We have now begun executing our longer-term strategy of expanding our campus footprint into new metros with the successful launches of the Austin, Texas and Tampa, Florida pre-licensure campuses," stated Michael Mathews, Chairman and CEO of AGI.

Mr. Mathews continued, "During the second quarter, we strategically increased our investments in marketing and completed the expansion of our enrollment center to support the anticipated enrollment growth of our highest LTV programs and the launch of new campuses in Austin, Texas, and Tampa, Florida. These investments, which precede revenue, reduced second quarter gross margin versus the prior quarter and year. Note that for the first time, revenue in the second quarter from USU (primarily MSN-FNP) and Aspen鈥檚 BSN Pre-Licensure, our two fastest-growing, highest LTV units, equaled 50% of total Company revenue. These two units are forecast to increase as a percentage of total company revenue in the coming quarters. As a result, we expect to meet or exceed historical gross margin levels as these new campuses mature and revenue from these units continues to grow.

On September 14, 2020, we announced that $10 million of secured convertible notes, issued by the Company on January 22, 2020, had achieved the conversion stock price threshold and converted into 1.4 million shares of common stock. As a result, Aspen Group removed $700,000 of annual interest expense from the P&L and is now debt-free. This quarter's interest expense reflects the acceleration of the Original Issuance Discount on the convertible notes for a non-cash expense of $1.4 million. Also, as previously announced, the Company incurred stock compensation expense from the vesting of two tranches of performance-based equity grants, one in August and one in September 2020. This accelerated vesting resulted in a non-cash expense of $1.2 million reported in the quarter's G&A expense line. Solid execution combined with the stock market rally since the March low lifted our share price to near all-time highs during the quarter and triggered the vesting.

Advertising spend quarter over quarter was an increase of $700,000. In the quarter, G&A was $11.3 million, and included, among other things, the non-cash charge related to the RSU vesting of $1.2 million, new campus costs, and growth opex. Growth opex G&A are expenses attributable to the new Enrollment Advisors, Academic and Financial Aid Advisors, and clinical operations personnel necessary to support future enrollment growth. Total costs related to the G&A growth spending for new campus costs and growth opex totaled $0.5 million. Should these charges and expenses be excluded, G&A grew at our stated goal of 50% of the revenue increase year-over-year. 3

In addition to increasing enrollment from two new campuses, we will be introducing double cohorts at our main Phoenix campus to reduce wait times for students entering the core BSN program. These added cohorts will increase the capacity by approximately 50% to 45 students each semester in the core program, for each of the six semester starts per year beginning in February 2021. Rising enrollment from larger cohorts is anticipated to increase our annual revenue run rate at our main campus by approximately $1.8 million starting in our fiscal fourth quarter.

Aspen Group is committed to supporting working adults and millennials in achieving their educational goals. Technology and innovation are at the core of our Company's DNA and integral to our mission to make college affordable. With a vertically integrated EdTech platform featuring a proprietary CRM system, we experience the highest conversion rates and the lowest enrollment costs in the for-profit education sector. This allows Aspen Group to offer our students affordable tuition rates, monthly payment plans, and flexible on-campus class schedules. These competitive advantages, along with our operational expertise, are the underpinnings of our long-term growth strategy to open ten new campuses throughout the southern United States in the next five years, with the objective of increasing our high LTV revenue streams and improving shareholder value."

Second Quarter Fiscal Year 2021 Financial and Operational Results vs. Second Quarter Fiscal Year 2020:

The table below shows, on a year-over-year basis, second quarter fiscal year 2021 Bookings increased 34% to $42.1 million, delivering a Company-wide average revenue per enrollment (ARPU) increase of 12% to $15,825.

Second Quarter Bookings1 and Average Revenue Per Enrollment (ARPU)2

Three Months Ended Three Months Ended
$ in millions,
except ARPU
October 31,
2020
Enrollments
October 31,
2020
Bookings
October 31,
2019
Enrollments
October 31,
2019
Bookings
Year-over-Year %
Change of Total

Bookings & ARPU
Aspen University 2,010 $30.5 1,823 $24.3
USU 649 $11.6 394 $7.0
Total 2,659 $42.1 2,217 $31.3 34 %
ARPU $15,825 $14,125 12 %

1Bookings are defined by multiplying LTV by new student enrollments for each operating unit.
2Average Revenue Per Enrollment (ARPU) is defined by dividing total Bookings by total new student enrollments for each operating unit.

Revenues increased 40% to $17.0 million for the Q2 fiscal 2021 as compared to $12.1 million in Q2 fiscal 2020. USU accounted for approximately 29% and Aspen University's Pre-Licensure BSN program accounted for approximately 21% of overall Company revenues for Q2 fiscal 2021.

Gross profit increased to $9.3 million or 55% gross margin for Q2 fiscal 2021 versus $7.6 million or 63% gross margin. Aspen University gross profit represented 57% of Aspen University revenues for Q2 fiscal 2021, while USU gross profit equaled 56% of USU revenues for Q2 fiscal 2021. Aspen University instructional costs and services represented 20% of Aspen University revenues for Q2 fiscal 2021, while USU instructional costs and services equaled 26% of USU revenues for Q2 fiscal 2021. Aspen University marketing and promotional costs represented 20% of Aspen University revenues for Q2 fiscal 2021, while USU marketing and promotional costs equaled 18% of USU revenues for Q2 fiscal 2021.

For the second quarter of fiscal year 2021, net loss applicable to shareholders was ($4.4 million) or basic net loss per share of ($0.19) versus net loss applicable to shareholders of ($0.6 million) or basic net loss per share of ($0.03). Aspen University generated $2.2 million of net income for Q2 fiscal 2021, and USU generated $0.6 million of net income in Q2 fiscal 2021. AGI corporate incurred $5.6 million of operating expenses for Q2 fiscal 2021.

Adjusted Net Income (Loss), a non-GAAP financial measure, was ($1.2 million) for the second quarter of fiscal year 2021 as compared to Adjusted Net Loss of ($0.1 million) in the prior year period. Adjusted Earnings (Loss) Per Share, a non-GAAP financial measure, was ($0.05) for the second quarter of fiscal year 2021 as compared to Adjusted Loss per Share of ($0.01) in the prior year period.

EBITDA, a non-GAAP financial measure, was ($2.3 million) or (13%) margin in Q2 fiscal 2021 as compared to an EBITDA of $0.5 million or 4% margin in Q2 fiscal 2020. Adjusted EBITDA, a non-GAAP financial measure, was $0.2 million or 1% margin in Q2 fiscal 2021 as compared to an Adjusted EBITDA was $1.4 million or 11% margin in Q2 fiscal 2020.

Aspen University generated net income of $2.2 million, EBITDA of $2.7 million or 23% margin and Adjusted EBITDA of $3.4 million or 28% margin for Q2 fiscal 2021. Note that Aspen's pre-licensure BSN program accounted for $1.1 million of the $2.7 million EBITDA generated at Aspen University, operating at an EBITDA margin of 31% -- the highest margin unit of the Company. USU generated net income of $0.6 million, EBITDA of $0.6 million or 12% margin and $0.7 million of Adjusted EBITDA or 14% margin for Q2 fiscal 2021. AGI corporate generated net loss of $7.1 million, EBITDA of ($5.6 million) and Adjusted EBITDA of ($3.9 million) in Q2 fiscal 2021.

At October 31, 2020, the Company reported basic shares outstanding of approximately 24,416,000, an increase of approximately 2,056,000 shares from approximately 22,360,000 basic shares outstanding at the beginning of the quarter. This is a result of the conversion of $10 million of Convertible Notes into 1.4 million shares as well as other employee exercises.

Liquidity

For the quarter ended October 31, 2020, the Company reported cash and cash equivalents of $12.2 million and restricted cash of $4.6 million. The Company used cash of ($1.4 million) in operations in the second quarter of fiscal year 2021, as compared to using ($0.3 million) in same period last year.

Conference Call:

Aspen Group will host a conference call to discuss its second quarter fiscal year 2021 financial results and business outlook on Tuesday, December 15, 2020, at 4:30 p.m. (ET).听Aspen Group will issue a press release reporting results after the market closes on that day. The conference call can be accessed by dialing toll-free听(844) 452-6823 (U.S.) or听(731) 256-5216 (international), passcode 9059076. 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 seven day dial-in replay which can be accessed by dialing toll-free (855) 859-2056 or (404) 537-3406 (international), passcode 9059076.

Non-GAAP2 鈥 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 AGI 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 Net Income (Loss), Adjusted Earnings (Loss) Per Share, EBITDA and Adjusted EBITDA, which are non-GAAP financial measures. We believe that management, analysts and shareholders benefit from referring to the following non-GAAP financial measures to evaluate and assess our core operating results from period-to-period after removing the impact of items that affect comparability. Our management recognizes that the non-GAAP financial measures have inherent limitations because of the excluded items described below.

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 AGI 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.

AGI defines Adjusted Net Income (Loss) as net earnings (loss) from operations adding back non-recurring charges and stock-based compensation expense as reflected in the table below.听听 Q2 Fiscal 2021 includes 鈥搉on-cash stock-based compensation expense of $1.2 million related to the accelerated amortization expense for the price vesting of the Executive RSUs and non-recurring charges of $1.4 million related to the accelerated amortization expense of the original issue discount for the automatic conversion of $10 million of Convertible Notes on September 14, 2020.

The following table presents a reconciliation of net loss and earnings (loss) per share to Adjusted Net Income (Loss) and Adjusted Earnings (Loss) Per Share:

Three Months Ended October 31, Six Months Ended October 31,
2020 2019 2020 2019
Earnings (loss) per share $ (0.19 ) $ (0.03 ) $ (0.23 ) $ (0.14 )
Weighted average number of common stock outstanding* 22,791,503 18,985,371 22,763,235 18,859,344
Net loss $ (4,370,525 ) $ (638,168 ) $ (5,313,721 ) $ (2,713,450 )
Add back:
Stock-based compensation 1,831,548 492,130 2,318,658 990,547
Non-recurring charges 1,362,819 1,906,203 132,949
Adjusted Net (Loss) $ (1,176,158 ) $ (146,038 ) $ (1,088,860 ) $ (1,589,954 )
Adjusted (Loss) per Share $ (0.05 ) $ (0.01 ) $ (0.05 ) $ (0.08 )

________________
*Same share count used for GAAP and non-GAAP financial measures.

AGI defines Adjusted EBITDA as EBITDA excluding: (1) bad debt expense; (2) stock-based compensation; and (3) non-recurring charges such as stock based compensation and other items. Included in Q2 Fiscal 2021 is 鈥搉on-cash stock-based compensation expense of $1.2 million related to the accelerated amortization expense for the price vesting of the Executive RSUs. The above items are excluded from our Adjusted EBITDA measure because these items are non-cash in nature. Adjusted EBITDA is an important measure of our operating performance because it allows management, analysts and investors to evaluate and assess our core operating results from period-to-period after removing the impact of items that affect comparability.

The following table presents a reconciliation of net loss to EBITDA and Adjusted EBITDA:

Three Months Ended October 31, Six Months Ended October 31,
2020 2019 2020 2019
Net loss $ (4,370,525 ) $ (638,168 ) $ (5,313,721 ) $ (2,713,450 )
Interest expense, net 1,529,517 426,694 1,984,740 846,761
Taxes 36,530 44,168 34,630 134,445
Depreciation and amortization 526,357 628,225 1,016,981 1,234,799
EBITDA (2,278,121 ) 460,919 (2,277,370 ) (497,445 )
Bad debt expense 632,000 407,759 1,032,000 648,658
Stock-based compensation 1,831,548 492,130 2,318,658 990,547
Non-recurring charges 419,437 132,949
Adjusted EBITDA $ 185,427 $ 1,360,808 $ 1,492,725 $ 1,274,709

3The following table presents a reconciliation of net loss to net loss, excluding growth spend and non-cash items:

Q2 Fiscal 2021
Amounts Earnings (Loss)
Per Share
Net Loss, as reported $ (4,370,525 ) $ (0.19 )
Add back:
Growth spend (includes advertising, growth opex and new campus costs) 1,347,330
Non-cash items 2,561,761
Subtotal 3,909,091
Net Loss, excluding growth spend and non-cash items $ (461,434 ) $ (0.02 )

3See reconciliations of GAAP to Non-GAAP financial measures under "Non-GAAPFinancial Measures" above.

Definitions

Bookings 鈥 is defined by multiplying LTV by new student enrollments for each operating unit.

Lifetime Value ("LTV") 鈥 is calculated as the weighted average total amount of tuition and fees paid by every new student that enrolls in the Company's universities, after giving effect to attrition.

Average Revenue per Enrollment ("ARPU") 鈥 is defined by dividing total bookings by total new student enrollments for each operating unit.

Marketing Efficiency Ratio ("MER") 鈥 is defined as revenue per enrollment divided by cost per enrollment.

EBITDA Margin 鈥 is defined as EBITDA divided by revenues. We believe EBITDA margin is useful for management, analysts and investors as this measure allows a more meaningful comparison between our performance and that of our competitors. EBITDA margin has certain limitations in that it does not take into account the impact to our consolidated statement of operations of certain expenses.

Adjusted EBITDA Margin 鈥 is defined as Adjusted EBITDA divided by revenues. We believe Adjusted EBITDA margin is useful for management, analysts and investors as this measure allows a more meaningful comparison between our performance and that of our competitors. Adjusted EBITDA margin has certain limitations in that it does not take into account the impact to our consolidated statement of operations of certain expenses.

NM 鈥 Not meaningful.

Subsequent to the call, a transcript of the audiocast will be available from the Company's website at ir.aspen.edu.

For additional information on the financial statements and performance, please refer to the 澳门6合开彩开奖. Form 10-Q for the second quarter of fiscal year 2021 and Q2 2021 Financial Results Presentation published on our website.

Forward-Looking Statements:

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including our expected fiscal 2021 revenue growth, the anticipated enrollment growth, the expected revenue from our pre-licensure BSN and the MSN-FNP programs as a percentage of revenue, the planned introduction of double cohorts in the core BSN program and the expected effect of this increase on our revenue run rate at our main campus, our estimates as to Lifetime Value, the expected future impact of bookings, and ARPU. 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, student attrition, national and local economic factors including the effectiveness of the COVID-19 vaccine rollout on our class starts in the fiscal fourth quarter, and the competitive impact from the trend of major non-profit universities using online education and consolidation among our competitors. Other risks are included in our filings with the SEC including our Form 10-K for the year ended April 30, 2020, and prospectus supplement dated October 31, 2020. 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.

About 澳门6合开彩开奖.:

澳门6合开彩开奖. is an education technology holding company that leverages its infrastructure and expertise to allow its two universities, Aspen University and United States University, to deliver on the vision of making college affordable again.

Investor Relations Contact:

Kim Rogers
Managing Director
Hayden IR
385-831-7337听

ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

October 31, 2020 April 30, 2020
(Unaudited)
Assets
Current assets:
Cash and cash equivalents $ 12,237,710听 $ 14,350,554听
Restricted cash 4,644,618听 3,556,211听
Accounts receivable, net of allowance of $2,523,293 and $1,758,920, respectively 17,995,485听 14,326,791听
Prepaid expenses 1,595,939听 941,671听
Other receivables 鈥斕 23,097听
Other current assets 446,857听 173,090听
Total current assets 36,920,609听 33,371,414听
Property and equipment:
Computer equipment and hardware 755,972听 649,927听
Furniture and fixtures 1,013,103听 1,007,099听
Leasehold improvements 920,736听 867,024听
Instructional equipment 315,993听 301,842听
Software 7,373,655听 6,162,770听
Construction in progress 878,263听 鈥斕
11,257,722听 8,988,662听
Less accumulated depreciation and amortization (3,830,290 ) (2,841,019 )
Total property and equipment, net 7,427,432听 6,147,643听
Goodwill 5,011,432听 5,011,432听
Intangible assets, net 7,900,000听 7,900,000听
Courseware, net 100,369听 111,457听
Accounts receivable, net of allowance of $625,963 and $625,963, respectively 45,329听 45,329听
Long term contractual accounts receivable 10,246,622听 6,701,136听
Debt issue cost, net 34,722听 182,418听
Operating lease right of use assets, net 7,809,489听 6,412,851听
Deposits and other assets 486,176听 355,831听
Total assets $ 75,982,180听 $ 66,239,511听

(Continued)

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

October 31, 2020 April 30, 2020
(Unaudited)
Liabilities and 厂迟辞肠办丑辞濒诲别谤蝉鈥 Equity
Current liabilities:
Accounts payable $ 2,344,280听 $ 1,505,859听
Accrued expenses 1,820,396听 537,413听
Deferred revenue 8,628,498听 3,712,994听
Due to students 2,070,225听 2,371,844听
Operating lease obligations, current portion 1,670,277听 1,683,252听
Other current liabilities 259,339听 545,711听
Total current liabilities 16,793,015听 10,357,073听
Convertible notes, net of discount of $0 and $1,550,854, respectively 鈥斕 8,449,146听
Operating lease obligations, less current portion 7,094,948听 5,685,335听
Total liabilities 23,887,963听 24,491,554听
Commitments and contingencies
厂迟辞肠办丑辞濒诲别谤蝉鈥 equity:
Preferred stock, $0.001 par value; 1,000,000 shares authorized,
0 issued and 0 outstanding at October听31, 2020 and April听30, 2020 鈥斕 鈥斕
Common stock, $0.001 par value; 40,000,000 shares authorized
24,416,539 issued and outstanding at October听31, 2020
21,770,520 issued and 21,753,853 outstanding at April听30, 2020 24,417听 21,771听
Additional paid-in capital 105,092,551听 89,505,216听
Treasury stock (0 and 16,667 shares at October听31, 2020 and April听30, 2020, respectively) 鈥斕 (70,000 )
Accumulated deficit (53,022,751 ) (47,709,030 )
Total stockholders鈥 equity 52,094,217听 41,747,957听
Total liabilities and stockholders鈥 equity $ 75,982,180听 $ 66,239,511听


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

Three Months Ended October 31, Six Months Ended October 31,
2020 2019 2020 2019
Revenues $ 16,971,045听 $ 12,085,965听 $ 32,136,607听 $ 22,443,947听
Operating expenses:
Cost of revenues (exclusive of depreciation and amortization shown separately below) 7,324,780听 4,188,056听 13,172,303听 8,541,114听
General and administrative 11,285,155听 7,193,700听 20,078,911听 13,989,951听
Bad debt expense 632,000听 407,759听 1,032,000听 648,658听
Depreciation and amortization 526,357听 628,225听 1,016,981听 1,234,799听
Total operating expenses 19,768,292听 12,417,740听 35,300,195听 24,414,522听
Operating loss (2,797,247 ) (331,775 ) (3,163,588 ) (1,970,575 )
Other income (expense):
Other (expense) income, net (7,080 ) 132,567听 (130,378 ) 155,369听
Interest expense (1,529,668 ) (428,960 ) (1,985,125 ) (852,649 )
Total other expense, net (1,536,748 ) (296,393 ) (2,115,503 ) (697,280 )
Loss before income taxes (4,333,995 ) (628,168 ) (5,279,091 ) (2,667,855 )
Income tax expense 36,530听 10,000听 34,630听 45,595听
Net loss $ (4,370,525 ) $ (638,168 ) $ (5,313,721 ) $ (2,713,450 )
Net loss per share - basic and diluted $ (0.19 ) $ (0.03 ) $ (0.23 ) $ (0.14 )
Weighted average number of common stock outstanding - basic and diluted 22,791,503听 18,985,371听 22,763,235听 18,859,344听


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS鈥 EQUITY
Three Months Ended October听31, 2020 and 2019
(Unaudited)

Common Stock Additional
Paid-In
Capital
Treasury
Stock
Accumulated
Deficit
Total
厂迟辞肠办丑辞濒诲别谤蝉鈥
Equity
Shares Amount
Balance at Balance at July 31, 2020 22,377,744听 $ 22,378听 $ 92,378,584听 $ (70,000 ) $ (48,652,226 ) $ 43,678,736听
Stock-based compensation 鈥斕 鈥斕 1,831,548听 鈥斕 鈥斕 1,831,548听
Common stock issued for stock options exercised for cash 502,412听 502听 944,830听 鈥斕 鈥斕 945,332听
Common stock issued for cashless stock options exercised 22,339听 22听 (22 ) 鈥斕 鈥斕 鈥斕
Common stock issued for conversion of Convertible Notes 1,398,602听 1,399听 9,998,601听 鈥斕 鈥斕 10,000,000听
Common stock issued for vested restricted stock units 132,109听 132听 (132 ) 鈥斕 鈥斕 鈥斕
Amortization of warrant based cost 鈥斕 鈥斕 9,125听 鈥斕 鈥斕 9,125听
Cancellation of Treasury Stock (16,667 ) (17 ) (69,983 ) 70,000听 鈥斕 鈥斕
Net loss 鈥斕 鈥斕 鈥斕 鈥斕 (4,370,525 ) (4,370,525 )
Balance at October 31, 2020 24,416,539听 $ 24,417听 $ 105,092,551听 $ 鈥斕 $ (53,022,751 ) $ 52,094,217听
Common Stock Additional
Paid-In
Capital
Treasury
Stock
Accumulated
Deficit
Total
厂迟辞肠办丑辞濒诲别谤蝉鈥
Equity
Shares Amount
Balance at July 31, 2019 18,913,527听 $ 18,914听 $ 69,146,123听 $ (70,000 ) $ (44,125,247 ) $ 24,969,790听
Stock-based compensation 鈥斕 鈥斕 391,067听 鈥斕 鈥斕 391,067听
Common stock issued for stock options exercised for cash 90,950听 90听 192,432听 鈥斕 鈥斕 192,522听
Common stock issued for cashless stock options exercised 80,313听 80听 (80 ) 鈥斕 鈥斕 鈥斕
Common stock issued for cashless warrant exercise 57,526听 58听 (58 ) 鈥斕 鈥斕 鈥斕
Amortization of warrant based cost 鈥斕 鈥斕 9,125听 鈥斕 鈥斕 9,125听
Amortization of restricted stock issued for services 鈥斕 鈥斕 42,754听 鈥斕 鈥斕 42,754听
Net loss 鈥斕 鈥斕 鈥斕 鈥斕 (638,168 ) (638,168 )
Balance at October 31, 2019 19,142,316听 $ 19,142听 $ 69,781,363听 $ (70,000 ) $ (44,763,415 ) $ 24,967,090听


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS鈥 EQUITY (CONTINUED)
Six Months Ended October听31, 2020 and 2019
(Unaudited)

Common Stock Additional
Paid-In
Capital
Treasury
Stock
Accumulated
Deficit
Total
厂迟辞肠办丑辞濒诲别谤蝉鈥
Equity
Shares Amount
Balance at April 30, 2020 21,770,520听 $ 21,771听 $ 89,505,216听 $ (70,000 ) $ (47,709,030 ) $ 41,747,957听
Stock-based compensation 鈥斕 鈥斕 2,318,658听 鈥斕 鈥斕 2,318,658听
Common stock issued for stock options exercised for cash 917,587听 918听 2,214,397听 鈥斕 鈥斕 2,215,315听
Common stock issued for cashless stock options exercised 22,339听 22听 (22 ) 鈥斕 鈥斕 鈥斕
Common stock issued for conversion of Convertible Notes 1,398,602听 1,399听 9,998,601听 鈥斕 鈥斕 10,000,000听
Common stock issued for vested restricted stock units 132,109听 132听 (132 ) 鈥斕 鈥斕 鈥斕
Common stock issued for warrants exercised for cash 192,049听 192听 1,081,600听 鈥斕 鈥斕 1,081,792听
Modification charge for warrants exercised 鈥斕 鈥斕 25,966听 鈥斕 鈥斕 25,966听
Amortization of warrant based cost 鈥斕 鈥斕 18,250听 鈥斕 鈥斕 18,250听
Cancellation of Treasury Stock (16,667 ) (17 ) (69,983 ) 70,000听 鈥斕 鈥斕
Net loss 鈥斕 鈥斕 鈥斕 鈥斕 (5,313,721 ) (5,313,721 )
Balance at October 31, 2020 24,416,539听 $ 24,417听 $ 105,092,551听 $ 鈥斕 (53,022,751 ) $ 52,094,217听
Common Stock Additional
Paid-In
Capital
Treasury
Stock
Accumulated
Deficit
Total
厂迟辞肠办丑辞濒诲别谤蝉鈥
Equity
Shares Amount
Balance at April 30, 2019 18,665,551听 $ 18,666听 $ 68,562,727听 $ (70,000 ) $ (42,049,965 ) $ 26,461,428听
Stock-based compensation 鈥斕 鈥斕 889,484听 鈥斕 鈥斕 889,484听
Common stock issued for stock options exercised for cash 112,826听 113听 237,600听 鈥斕 鈥斕 237,713听
Common stock issued for cashless stock options exercised 182,207听 182听 (182 ) 鈥斕 鈥斕 鈥斕
Common stock issued for cashless warrant exercise 76,929听 77听 (77 ) 鈥斕 鈥斕 鈥斕
Amortization of warrant based cost 鈥斕 鈥斕 18,565听 鈥斕 鈥斕 18,565听
Amortization of restricted stock issued for services 鈥斕 鈥斕 73,350听 鈥斕 鈥斕 73,350听
Restricted Stock Issued for Services, subject to vesting 104,803听 104听 (104 ) 鈥斕 鈥斕 鈥斕
Net loss 鈥斕 鈥斕 鈥斕 鈥斕 (2,713,450 ) (2,713,450 )
Balance at October 31, 2019 19,142,316听 $ 19,142听 $ 69,781,363听 $ (70,000 ) $ (44,763,415 ) $ 24,967,090听


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

Six Months Ended October 31,
2020 2019
Cash flows from operating activities:
Net loss $ (5,313,721 ) $ (2,713,450 )
Adjustments to reconcile net loss to net cash used in operating activities:
Bad debt expense 1,032,000听 648,658听
Depreciation and amortization 1,016,981听 1,234,799听
Stock-based compensation 2,318,658听 889,484听
Amortization of warrant based cost 18,250听 18,565听
Loss on asset disposition 鈥斕 3,918听
Amortization of debt discounts 1,550,854听 135,298听
Amortization of debt issue costs 147,695听 50,255听
Modification charge for warrants exercised 25,966听 鈥斕
Non-cash payments to investor relations firm 鈥斕 73,350听
Changes in operating assets and liabilities:
Accounts receivable (8,246,180 ) (5,211,195 )
Prepaid expenses (654,268 ) (378,184 )
Other receivables 23,097听 1,833听
Other current assets (273,767 ) (172,507 )
Deposits and other assets (171,303 ) 304,676听
Accounts payable 838,421听 (511,473 )
Accrued expenses 1,282,983听 88,243听
Deferred Rent 鈥斕 (25,902 )
Due to students (301,619 ) 727,710听
Deferred revenue 4,915,504听 3,052,996听
Other current liabilities (286,372 ) (242,181 )
听 Net cash used in operating activities (2,076,821 ) (2,025,107 )
Cash flows from investing activities:
Purchases of courseware and accreditation (11,375 ) (9,575 )
Purchases of property and equipment (2,233,348 ) (1,244,078 )
听 Net cash used in investing activities (2,244,723 ) (1,253,653 )
Cash flows from financing activities:
Proceeds from warrants exercised 1,081,792听 鈥斕
Proceeds from stock options exercised 2,215,315听 237,713听
听 Net cash provided by financing activities 3,297,107听 237,713听

(Continued)

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

Six Months Ended October 31,
2020 2019
Net decrease in cash, cash equivalents and restricted cash $ (1,024,437 ) $ (3,041,047 )
Cash, cash equivalents and restricted cash at beginning of period 17,906,765听 9,967,752听
Cash, cash equivalents and restricted cash at end of period $ 16,882,328听 $ 6,926,705听
Supplemental disclosure cash flow information
Cash paid for interest $ 285,749听 $ 652,121听
Cash paid for income taxes $ 38,608听 $ 49,595听
Supplemental disclosure of non-cash investing and financing activities
Common stock issued for conversion of Convertible Notes $ 10,000,000听 $ 鈥斕
Right-of-use lease asset offset against operating lease obligations $ 851,733听 $ 7,469,167听
Common stock issued for services $ 鈥斕 $ 178,447听

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

October 31, 2020 October 31, 2019
Cash and cash equivalents $ 12,237,710听 $ 6,472,417听
Restricted cash 4,644,618听 454,288听
Total cash, cash equivalents and restricted cash $ 16,882,328听 $ 6,926,705听



Source: Aspen Group Inc.