èßäÊÓÆµ Group Reports Record Revenue of $4.85 million in Q2 Fiscal 2018

èßäÊÓÆµ

Nursing Student Body Grows to 4,068, Represents 74% of Revenues

NEW YORK, Dec. 13, 2017 (GLOBE NEWSWIRE) -- èßäÊÓÆµ Group, Inc. (Nasdaq:ASPU), a post-secondary education company, today announced financial results for its 2018 second quarter ended October 31, 2017, highlighted by revenue of $4.85 million, Nursing student body growth to 4,068, and 1,255 new student enrollments for the quarter, respectively.

Michael Mathews, Chairman & CEO of èßäÊÓÆµ Group, commented, “Following the headcount investments made in Q1 in preparation for the acquisition of United States University, bottom line results improved this quarter as projected based on G&A spending remaining flat on a sequential basis. We’re well prepared as an organization to accelerate growth in the coming quarters given we now have two universities to market our breakthrough monthly payment plan business model.â€�

Fiscal Q2 2018 Highlights:

  • Revenue totaled $4,851,639, an increase of 40% as compared to the prior fiscal year;
  • GAAP Gross Profit totaled $2,860,772, a 36% increase as compared to the prior fiscal year;
  • Net Loss applicable to shareholders of ($481,551), as compared to Net Income of $116,541 in the prior fiscal year; Diluted Net Loss per share was $(0.04), as compared to $(0.00) in the prior fiscal year;
  • EBITDA, a non-GAAP financial measure, of $(179,411) or (4%) margin;
  • Adjusted EBITDA, a non-GAAP financial measure, totaled $224,495 or 5% margin;
  • èßäÊÓÆµâ€™s total active student body grew year-over-year from 3,726 to 5,641, an increase of 51%; with èßäÊÓÆµâ€™s School of Nursing adding 1,530 students to account for 80% of the growth;
  • èßäÊÓÆµâ€™s School of Nursing grew year-over-year from 2,538 to 4,068 active students, an increase of 60%. èßäÊÓÆµâ€™s RN to BSN program accounted for the majority of the growth, from 1,493 to 2,639 active students, an increase of 1,146 active students, or 77% year-over-year.

Fiscal 2018 Second Quarter Financial and Other Results:
èßäÊÓÆµ set a quarterly enrollment record in the second quarter with 1,255 new student enrollments, as compared to 811 new student enrollments in the prior year, an increase of 55% year-over-year.Ìý èßäÊÓÆµâ€™s rolling six-month average cost-per-enrollment (CPE) increased by 10% year-over-year, from $718 to $787. èßäÊÓÆµâ€™s marketing efficiency ratio (revenue-per-enrollment/cost-per-enrollment) is now projecting to earn an 8.9X return on its marketing investments.

Students utilizing a monthly payment method increased to over 3,700 (includes students in the Monthly Installment Plan and Monthly Payment Plan), which represented 66% of all course payments received in the quarter. At October 31, 2017, 3,480 students were currently in the Monthly Payment Plan, equaling total contractual value over $30 million.

As previously reported last quarter, in preparation to support the acquisition of United States University and limit integration issues, during the months of March through July, èßäÊÓÆµ Group increased its full-time staff, not including faculty, from 81 to 125 employees. The Company hired an additional 15 employees from August through October to increase its full-time staff to 140 employees, in preparation for the now completed acquisition of United States University.

For the second quarter, revenues increased 40% to $4,851,639 as compared to $3,465,026 for the same period the prior year.

GAAP Gross Profit increased to $2,860,772 or 59% Gross Margin. Net loss applicable to shareholders was ($481,551) or (10%) margin. Diluted Net Loss per share was $(0.04). EBITDA, a non-GAAP financial measure, was $(179,411) or (4%) margin. Adjusted EBITDA, a non-GAAP financial measure, was $224,495 or 5% margin.

The following table presents gross profit calculated in accordance with GAAP:

Ìý Ìý For the Quarters Ended
Ìý Ìý Ìý October 31,
Ìý Ìý 2017 Ìý Ìý 2016
Ìý Ìý Ìý Ìý Ìý Ìý
Revenues Ìý $ 4,851,639 Ìý Ìý $ 3,465,026
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý



Costs of revenues (exclusive of amortization shown separately)
Ìý Ìý Ìý1,864,659 Ìý Ìý Ìý 1,234,856
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Amortization expenses excluded from cost of revenues Ìý Ìý 126,208 Ìý Ìý Ìý 127,987
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
GAAP gross profit Ìý $ 2,860,772 Ìý Ìý $ 2,102,183

The following table presents a reconciliation of EBITDA and Adjusted EBITDA to Net loss, a GAAP financial measure:

Ìý Ìý Ìý Ìý Ìý For the Quarters Ended
October 31,
Ìý
Ìý Ìý Ìý Ìý Ìý 2017 Ìý Ìý 2016 Ìý
Net loss Ìý Ìý Ìý Ìý Ìý $ (481,551 ) Ìý $ 116,541 Ìý
Interest Expense, net of interest income Ìý Ìý Ìý Ìý Ìý Ìý Ìý 156,785 Ìý Ìý Ìý 54,971 Ìý
Depreciation & amortization Ìý Ìý Ìý Ìý Ìý Ìý 145,355 Ìý Ìý Ìý 139,005 Ìý
EBITDA (Loss) Ìý Ìý Ìý Ìý Ìý Ìý (179,411 ) Ìý Ìý 310,517 Ìý
Bad debt expense Ìý Ìý Ìý Ìý Ìý Ìý 22,500 Ìý Ìý Ìý — Ìý
Acquisition expenses Ìý Ìý Ìý Ìý Ìý Ìý 99,065 Ìý Ìý Ìý — Ìý
Non-recurring charges Ìý Ìý Ìý Ìý Ìý Ìý 137,717 Ìý Ìý Ìý 97,384 Ìý
Stock-based compensation Ìý Ìý Ìý Ìý Ìý Ìý 144,624 Ìý Ìý Ìý 61,728 Ìý
Adjusted EBITDA Ìý Ìý Ìý Ìý Ìý $ 224,495 Ìý Ìý $ 469,629 Ìý

* 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, operating income, 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 comparison.Ìý Our management recognizes that the non-GAAP financial measures have inherent limitations because of the excluded items described above.

èßäÊÓÆµ Group defines Adjusted EBITDA as earnings (or loss) from continuing operations before the items in the table above. 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.

Conference Call:

èßäÊÓÆµ Group, Inc. will host a conference call to discuss its fiscal year 2018 first quarter (ending October 31, 2017) financial results and business outlook on Wednesday, December 13, 2017, at 4:30 p.m. (ET).Ìý The conference call can be accessed by dialing toll-freeÌý(844) 452-6823Ìý(U.S.) orÌý(731) 256-5216Ìý(international), passcode 5099116. 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 5099116.

About èßäÊÓÆµ Group, Inc.:

èßäÊÓÆµ Group, Inc. is a publicly held, for-profit post-secondary education company headquartered in New York, NY.Ìý It owns two accredited universities, èßäÊÓÆµ University and United States University. èßäÊÓÆµ Group’s vision is to make college affordable again in America.

èßäÊÓÆµ University’s mission is to offer any motivated college-worthy student the opportunity to receive a high quality, responsibly priced distance-learning education for the purpose of achieving sustainable economic and social benefits for themselves and their families. èßäÊÓÆµ University is dedicated to providing the highest quality education experiences taught by top-tier faculty - 54% of èßäÊÓÆµ University’s faculty hold doctoral degrees. To learn more about èßäÊÓÆµ University, visit .

United States University began its institutional history in 1997 as InterAmerican College in National City, CA. Its initial focus was the provision of affordable educational opportunities to working adults, Latinos, and educated immigrants to increase bilingual capacity in education and healthcare in Southern California. In 2010, the school was renamed to United States University and recently moved its campus into the heart of San Diego. United States University is regionally accredited by the Accrediting Commission for Senior Colleges and Universities of the Western Association of Schools and Colleges, offering bachelor and master level degree programs in nursing, education, health science, and business & management. To learn more about United States University, visit .

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including the expectations of high growth for the coming quarters, the projected return on marketing investment and errors in our estimates of the contractual value of accounts receivable. The words “believe,â€� “may,â€� “estimate,â€� “continue,â€� “anticipate,â€� “intend,â€� “should,â€� “plan,â€� “could,â€� “target,â€� “potential,â€� “is likely,â€� “will,â€� “expectâ€� 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 unexpected difficulties integrating United States University, a change in the effectiveness of our marketing and changes in the economy.Ìý Further information on our risk factors is contained in our filings with the SEC, including our Form 10-K for the year ended April 30, 2017.Ìý Any forward-looking statement made by us herein speaks only as of the date on which it is made.Ìý 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.Ìý 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 October 31, Ìý Ìý April 30, Ìý
Ìý Ìý 2017 Ìý Ìý 2017 Ìý
Ìý Ìý (Unaudited) Ìý Ìý Ìý Ìý
Assets Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents Ìý $ 5,379,694 Ìý Ìý $ 2,756,217 Ìý
Accounts receivable, net of allowance of $414,364 and $328,864, respectively Ìý Ìý 6,390,633 Ìý Ìý Ìý 4,434,862 Ìý
Prepaid expenses Ìý Ìý 172,923 Ìý Ìý Ìý 133,531 Ìý
Promissory note Ìý Ìý 900,000 Ìý Ìý Ìý 900,000 Ìý
Other receivables Ìý Ìý 470,049 Ìý Ìý Ìý 81,464 Ìý
Accrued interest receivable Ìý Ìý 44,800 Ìý Ìý Ìý 8,000 Ìý
Total current assets Ìý Ìý 13,358,099 Ìý Ìý Ìý 8,314,074 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 82,606 Ìý Ìý Ìý 53,748 Ìý
Computer and office equipment Ìý Ìý 105,717 Ìý Ìý Ìý 103,649 Ìý
Furniture and fixtures Ìý Ìý 282,932 Ìý Ìý Ìý 255,984 Ìý
Software Ìý Ìý 2,459,932 Ìý Ìý Ìý 2,131,344 Ìý
Ìý Ìý Ìý 2,931,187 Ìý Ìý Ìý 2,544,725 Ìý
Less accumulated depreciation and amortization Ìý Ìý (1,192,350 ) Ìý Ìý (1,090,010 )
Total property and equipment, net Ìý Ìý 1,738,837 Ìý Ìý Ìý 1,454,715 Ìý
Courseware, net Ìý Ìý 143,254 Ìý Ìý Ìý 145,477 Ìý
Accounts receivable, secured - related party, net of allowance of $625,963, and $625,963, respectively Ìý Ìý 45,329 Ìý Ìý Ìý 45,329 Ìý
Long term contractual receivable Ìý Ìý 753,326 Ìý Ìý Ìý 657,542 Ìý
Other assets Ìý Ìý 89,609 Ìý Ìý Ìý 56,417 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total assets Ìý $ 16,128,454 Ìý Ìý $ 10,673,554 Ìý

(Continued)


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

Ìý
Ìý Ìý October 31, Ìý Ìý April 30, Ìý
Ìý Ìý 2017 Ìý Ìý 2017 Ìý
Ìý Ìý (Unaudited) Ìý Ìý Ìý Ìý
Liabilities and Stockholders’ Equity (Deficiency) 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 $ 934,367 Ìý Ìý $ 756,701 Ìý
Accrued expenses Ìý Ìý 246,415 Ìý Ìý Ìý 262,911 Ìý
Deferred revenue Ìý Ìý 2,314,163 Ìý Ìý Ìý 1,354,989 Ìý
Refunds due Students Ìý Ìý 734,938 Ìý Ìý Ìý 310,576 Ìý
Deferred rent, current portion Ìý Ìý 7,550 Ìý Ìý Ìý 11,200 Ìý
Convertible notes payable, current portion Ìý Ìý 50,000 Ìý Ìý Ìý 50,000 Ìý
Total current liabilities Ìý Ìý 4,287,433 Ìý Ìý Ìý 2,746,377 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Senior secured loan payable, net of discount Ìý Ìý 4,302,144 Ìý Ìý Ìý — Ìý
Warrant liability Ìý Ìý 52,500 Ìý Ìý Ìý 52,500 Ìý
Deferred rent Ìý Ìý 30,478 Ìý Ìý Ìý 34,437 Ìý
Total liabilities Ìý Ìý 8,672,555 Ìý Ìý Ìý 2,833,314 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
Stockholders’ equity (deficiency): Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Common stock, $0.001 par value; 250,000,000 shares authorized, 13,626,589 issued and 13,609,922 outstanding at October 31, 2017, 13,504,012 issued and 13,487,345 outstanding at April 30, 2017 Ìý Ìý 13,613 Ìý Ìý Ìý 13,504 Ìý
Additional paid-in capital Ìý Ìý 34,471,602 Ìý Ìý Ìý 33,607,423 Ìý
Treasury stock (16,667 shares) Ìý Ìý (70,000 ) Ìý Ìý (70,000 )
Accumulated deficit Ìý Ìý (26,959,316 ) Ìý Ìý (25,710,687 )
Total stockholders’ equity Ìý Ìý 7,455,899 Ìý Ìý Ìý 7,840,240 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders’ equity Ìý $ 16,128,454 Ìý Ìý $ 10,673,554 Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
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 2017 Ìý Ìý 2016 Ìý Ìý 2017 Ìý Ìý 2016 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenues Ìý $ 4,851,639 Ìý Ìý $ 3,465,026 Ìý Ìý $ 9,094,525 Ìý Ìý $ 6,221,841 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 1,864,659 Ìý Ìý Ìý 1,234,856 Ìý Ìý Ìý 3,617,150 Ìý Ìý Ìý 2,130,915 Ìý
General and administrative Ìý Ìý 3,166,391 Ìý Ìý Ìý 1,913,403 Ìý Ìý Ìý 6,297,725 Ìý Ìý Ìý 4,095,481 Ìý
Depreciation and amortization Ìý Ìý 145,355 Ìý Ìý Ìý 139,005 Ìý Ìý Ìý 284,074 Ìý Ìý Ìý 290,054 Ìý
Total operating expenses Ìý Ìý 5,176,405 Ìý Ìý Ìý 3,287,264 Ìý Ìý Ìý 10,198,949 Ìý Ìý Ìý 6,516,450 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Operating (loss) income from operations Ìý Ìý (324,766 ) Ìý Ìý 177,762 Ìý Ìý Ìý (1,104,424 ) Ìý Ìý (294,609 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other expense: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other income Ìý Ìý 23,111 Ìý Ìý Ìý 1,307 Ìý Ìý Ìý 41,888 Ìý Ìý Ìý 1,364 Ìý
Interest expense Ìý Ìý (179,896 ) Ìý Ìý (62,528 ) Ìý Ìý (186,093 ) Ìý Ìý (95,661 )
Total other expense, net Ìý Ìý (156,785 ) Ìý Ìý (61,221 ) Ìý Ìý (144,205 ) Ìý Ìý (94,297 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(Loss) income from operations before income taxes Ìý Ìý (481,551 ) Ìý Ìý 116,541 Ìý Ìý Ìý (1,248,629 ) Ìý Ìý (388,906 )
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) income Ìý $ (481,551 ) Ìý $ 116,541 Ìý Ìý $ (1,248,629 ) Ìý $ (388,906 )
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 Ìý $ (0.04 ) Ìý $ 0.00 Ìý Ìý $ (0.09 ) Ìý $ (0.00 )
Net loss per share allocable to common stockholders - diluted Ìý $ (0.04 ) Ìý $ 0.00 Ìý Ìý $ (0.09 ) Ìý $ (0.00 )
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 Ìý Ìý 13,292,384 Ìý Ìý Ìý 11,479,845 Ìý Ìý Ìý 13,548,672 Ìý Ìý Ìý 11,402,751 Ìý
Weighted average number of common shares outstanding: diluted Ìý Ìý 13,292,384 Ìý Ìý Ìý 12,140,264 Ìý Ìý 13,548,672 Ìý Ìý 11,402,751 Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED OCTOBER 31, 2017
(Unaudited)
Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Total Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Additional Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Stockholders' Ìý
Ìý Ìý Common Stock Ìý Ìý Paid-In Ìý Ìý Treasury Ìý Ìý Accumulated Ìý Ìý Equity Ìý
Ìý Ìý Shares Ìý Ìý Amount Ìý Ìý Capital Ìý Ìý Stock Ìý Ìý Deficit Ìý Ìý Ìý Ìý
Balance at AprilÌý30, 2016 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
Fees associated with equity raise Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (4,707 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (4,707 )
Stock-based compensation Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 303,924 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 303,924 Ìý
Common stock issued for cashless warrant exercise Ìý Ìý 78,528 Ìý Ìý Ìý 79 Ìý Ìý Ìý (79 ) Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý
Common stock issued for warrants exercised for cash Ìý Ìý 14,858 Ìý Ìý Ìý 14 Ìý Ìý Ìý 33,584 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 33,598 Ìý
Common stock issued for stock options exercised Ìý Ìý 16,598 Ìý Ìý Ìý 16 Ìý Ìý Ìý 53,029 Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý 53,045 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
Net loss, for the six months ended OctoberÌý31, 2017 Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý — Ìý Ìý Ìý (1,248,629 ) Ìý Ìý (1,248,629 )
Balance at OctoberÌý31, 2017 Ìý Ìý 13,613,996 Ìý Ìý $ 13,613 Ìý Ìý $ 34,471,602 Ìý Ìý $ (70,000 ) Ìý $ (26,959,316 ) Ìý $ 7,455,899 Ìý


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Ìý
Ìý Ìý For the Ìý
Ìý Ìý Six Months Ended Ìý
Ìý Ìý October 31, Ìý
Ìý Ìý 2017 Ìý Ìý 2016 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from operating activities: Ìý Ìý Ìý Ìý Ìý Ìý
Net loss Ìý $ (1,248,630 ) Ìý $ (388,907 )
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 85,500 Ìý Ìý Ìý — Ìý
Depreciation and amortization Ìý Ìý 284,074 Ìý Ìý Ìý 290,055 Ìý
Stock-based compensation Ìý Ìý 303,924 Ìý Ìý Ìý 157,335 Ìý
Amortization of debt discounts Ìý Ìý — Ìý Ìý Ìý 6,250 Ìý
Amortization of prepaid shares for services Ìý Ìý — Ìý Ìý Ìý 35,000 Ìý
Warrant buyback expense Ìý Ìý — Ìý Ìý Ìý 206,000 Ìý
Changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Accounts receivable Ìý Ìý (2,137,055 ) Ìý Ìý (1,304,754 )
Other receivables Ìý Ìý (388,585 ) Ìý Ìý — Ìý
Prepaid expenses Ìý Ìý (39,392 ) Ìý Ìý 20,118 Ìý
Accrued interest receivable Ìý Ìý (36,800 ) Ìý Ìý — Ìý
Other assets Ìý Ìý (33,192 ) Ìý Ìý (23,240 )
Accounts payable Ìý Ìý 177,666 Ìý Ìý Ìý 609,562 Ìý
Accrued expenses Ìý Ìý (16,496 ) Ìý Ìý 55,974 Ìý
Deferred rent Ìý Ìý (7,609 ) Ìý Ìý 20,513 Ìý
Refunds due students Ìý Ìý 424,362 Ìý Ìý Ìý 167,344 Ìý
Deferred revenue Ìý Ìý 959,174 Ìý Ìý Ìý 175,073 Ìý
Net cash (used in) provided by operating activities Ìý Ìý (1,673,058 ) Ìý Ìý 26,323 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from investing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Purchases of property and equipment Ìý Ìý (540,873 ) Ìý Ìý (382,490 )
Purchases of courseware Ìý Ìý (25,100 ) Ìý Ìý (6,550 )
Net cash used in investing activities Ìý Ìý (565,973 ) Ìý Ìý (389,040 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from financing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Warrant Buyback Ìý Ìý — Ìý Ìý Ìý (400,000 )
Borrowing from bank line of credit Ìý Ìý — Ìý Ìý Ìý 247,000 Ìý
Repayment of bank line of credit Ìý Ìý — Ìý Ìý Ìý (248,783 )
Third party line of credit Ìý Ìý — Ìý Ìý Ìý 750,000 Ìý
Third party line of credit financing costs Ìý Ìý — Ìý Ìý Ìý (60,000 )
Senior secured loan Ìý Ìý 4,780,572 Ìý Ìý Ìý — Ìý
Proceeds of warrant exercise Ìý Ìý 33,598 Ìý Ìý Ìý — Ìý
Proceeds of stock options exercised Ìý Ìý 53,045 Ìý Ìý Ìý — Ìý
Disbursements for equity offering costs Ìý Ìý (4,707 ) Ìý Ìý (1,917 )
Net cash provided by financing activities Ìý Ìý 4,862,508 Ìý Ìý Ìý 286,300 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net increase (decrease) in cash and cash equivalents Ìý Ìý 2,623,477 Ìý Ìý Ìý (76,417 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents at beginning of period Ìý Ìý 2,756,217 Ìý Ìý Ìý 783,796 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents at end of period Ìý $ 5,379,694 Ìý Ìý $ 707,379 Ìý

(Continued)


ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(Unaudited)
Ìý
Ìý Ìý For the Ìý
Ìý Ìý Six Months Ended Ìý
Ìý Ìý October 31, Ìý
Ìý Ìý 2017 Ìý Ìý 2016 Ìý
Supplemental disclosure of cash flow information: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash paid for interest Ìý $ 3,346 Ìý Ìý $ 67,656 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
Common stock issued for services Ìý $ — Ìý Ìý $ 75,002 Ìý
Warrants issued as part of senior secured loan Ìý $ 478,428 Ìý Ìý $ 52,500 Ìý

Ìý

Source: èßäÊÓÆµ Group Inc.