EX-99.1 2 aspu_ex99z1.htm PRESS RELEASE

 

EXHIBIT 99.1

 

 

FOR IMMEDIATE RELEASE: December 13, 2022

 

 

Aspen Group Reports Revenue of $17.1 million for Second Quarter Fiscal 2023

 

·Restructuring plan increases year-over-year gross margin to 60% from 51%, and narrows net loss to $(2.3) million from $(2.9) million
·Adjusted EBITDA of $0.5 million versus $(0.7) million in prior year quarter
·Positive operating cash flow of $1.0 million versus $(1.0) million in prior year quarter

 

NEW YORK – December 13, 2022 - Aspen Group, Inc. (Nasdaq: ASPU) (“AGI” or the “Company”), an education technology holding company, today announced financial results for its second quarter fiscal year 2023 ended October 31, 2022.

 

Second Quarter Fiscal Year 2023 Summary Results

 

   Three Months Ended October 31,   Six Months Ended October 31, 
   2022   2021   2022   2021 
$ in millions, except per share data                    
Revenue  $17.1   $18.9   $36.0   $38.4 
Gross Profit1  $10.2   $9.7   $18.4   $20.1 
Gross Margin (%)1   60%   51%   51%   52%
Net Income (Loss)  $(2.3)  $(2.9)  $(6.0)  $(3.7)
Earnings (Loss) per Share  $(0.09)  $(0.11)  $(0.24)  $(0.15)
EBITDA2  $(0.6)  $(1.9)  $(2.8)  $(1.8)
Adjusted EBITDA2  $0.5   $(0.7)  $(0.6)  $(0.2)

_______________________

1 GAAP gross profit calculation includes marketing and promotional costs, instructional costs and services, and amortization expense of $0.5 million and $0.5 million, and $1.0 million and $0.9 million for the three and six months ended October 31, 2022 and 2021, respectively.

2 Non-GAAP financial measures. See reconciliations of GAAP to non-GAAP financial measures under "Non-GAAPFinancial Measures" starting on page 5.

 

“We are encouraged by our second quarter results which reflect the impact of reduced marketing and general and administrative spend as part of our restructuring initiative that we launched in the prior quarter,” said Michael Mathews, Chairman, and CEO of AGI. “Gross margin improved by 900 basis points on lower revenue, and we narrowed our net loss and delivered positive adjusted EBITDA. USU’s revenue grew 9%, due to continued strong demand for the MSN-FNP program, which helped to offset the expected decline in AU revenue coming from the teach-out of our BSN pre-licensure program and lower marketing spend.”

 

“The restructuring initiated in the first quarter of fiscal year 2023 reduced cash used in operations in the second quarter by $4.6 million, enabling AGI to generate positive operating cash flow of $1 million,” continued Mr. Mathews. “At the end of Q2, we issued an 8-K stating that AGI and the Arizona State Board for Private Postsecondary Education entered into a revised stipulated agreement that reduces AU’s surety bond requirement from $18.3 million to $5.5 million and requires a teach-out of the core component of the pre-licensure program, among other requirements. As a result, our surety bond provider has recently agreed to return $1.5 million of the $5 million cash previously being held as collateral, providing additional cash for operations.”

 

 
 

 

Mr. Mathews concluded, “As previously stated, we engaged Lampert Capital Advisors to assist with securing an accounts receivable (AR) financing agreement. After conducting due diligence on our accounts receivable, Lampert has begun outreach to prospective lenders.”

 

Fiscal Q2 2023 Financial and Operational Results (compared to Fiscal Q2 2022)

 

Revenue decreased by 10% to $17.1 million compared to $18.9 million. The following table presents the Company’s revenue, both per-subsidiary and total:

 

    Three Months Ended October 31, 
    2022   $ Change   % Change   2021 
AU   $10,341,903   $(2,416,948)   (19)%  $12,758,851 
USU    6,732,644    551,284    9%   6,181,360 
Revenue   $17,074,547   $(1,865,664)   (10)%  $18,940,211 

 

AU revenue decreased by $2.4 million or 19% in Fiscal Q2 2023 compared to Fiscal Q2 2022, with the pre-licensure program accounting for $0.5 million of the decrease. The remainder of the decrease is primarily due to lower post-licensure enrollments attributed to lower marketing spend related to the restructuring initiated in Fiscal Q1 2023. The active student body at AU decreased from 11,184 at October 31, 2021 to 7,973 at October 31, 2022.

 

USU revenue increased 9% compared to Fiscal Q2 2022 due primarily to USU's MSN-FNP program, the USU post-licensure degree program with the highest concentration of students and the highest LTV. The active student body at USU decreased from 3,134 at October 31, 2021 to 2,984 at October 31, 2022.

 

GAAP gross profit increased 6% to $10.2 million in Fiscal Q2 2023 compared to $9.7 million Fiscal Q2 2022, and sequentially 25% from $8.2 million in Fiscal Q1 2023. The increases were primarily due to lower cost of revenue associated with the marketing spend decrease to $0.8 million in Fiscal Q2 2023, down from $4.0 million in Fiscal Q2 2022 and $4.5 million in Fiscal Q1 2023. The reduction in marketing spend is part of the Company’s Fiscal Q2 2023 restructuring initiatives.

 

Gross margin was 60% compared to 51% in Fiscal Q2 2022 and 43% in Fiscal Q1 2023. AU gross margin was 60% versus 50%, and USU gross margin was 67% versus 58%.

 

During Fiscal Q2 2023, AU instructional costs and services represented 34% of AU revenue, and USU instructional costs and services represented 29% of USU revenue. During Fiscal Q2 2023, AU marketing and promotional costs represented 2% of AU revenue, while USU marketing and promotional costs represented 3% of USU revenue.

 

The following tables present the Company’s net (loss) income, both per subsidiary and total:

 

   Three Months Ended October 31, 2022 
   Consolidated   AGI Corporate   AU   USU 
Net (loss) income  $(2,293,640)  $(5,150,209)  $1,067,885   $1,788,684 
Net loss per share  $(0.09)               

 

   Three Months Ended October 31, 2021 
   Consolidated   AGI Corporate   AU   USU 
Net (loss) income  $(2,852,258)  $(5,059,164)  $1,329,813   $877,093 
Net loss per share  $(0.11)               

 

 

 
 

 

Net loss decreased 20% to $(2.3) million in Fiscal Q2 2023 compared to a loss of $(2.9) million Fiscal Q2 2022. The decrease was primarily due to the improvement in the gross margin. Also included in the Fiscal Q2 2023 net loss are spend reductions of approximately $4.5 million related to the restructuring plan implemented in Fiscal Q2 2023 consisting of a $3.7 million decrease in marketing spend and a $0.8 million decrease is general and administrative and other spend. Offsetting the Fiscal Q2 2023 decrease in general and administrative spend related to the restructuring are increases in stock compensation costs due to the reversal of expense for performance awards in Fiscal Q1 2022 and costs related to regulatory matters. Included in the AGI net loss is interest expense of $0.7 million compared to $0.1 million. The Fiscal Q2 2023 interest expense includes a 1% commitment fee of $0.2 million on the undrawn 2022 Revolving Credit Facility, which will not repeat in subsequent quarters.

 

The following tables present the Company’s Non-GAAP measures, both per subsidiary and total. See reconciliations of GAAP to non-GAAP financial measures under “Non-GAAPFinancial Measures” starting on page 5.

 

   Three Months Ended October 31, 2022 
   Consolidated   AGI Corporate   AU   USU 
EBITDA  $(603,364)  $(4,362,762)  $1,852,192   $1,907,206 
EBITDA Margin   (4)%   NM    18%   28%
Adjusted EBITDA  $537,339   $(3,726,004)  $2,114,530   $2,148,813 
Adjusted EBITDA Margin   3%   NM    20%   32%

 

   Three Months Ended October 31, 2021 
   Consolidated   AGI Corporate   AU   USU 
EBITDA  $(1,891,060)  $(4,880,535)  $2,013,581   $975,894 
EBITDA Margin   (10)%   NM    16%   16%
Adjusted EBITDA  $(715,148)  $(4,149,243)  $2,332,308   $1,101,787 
Adjusted EBITDA Margin   (4)%   NM    18%   18%

 

Operating Metrics

 

New Student Enrollments

 

New student enrollments decreased 46% year-over-year from 2,380 to 1,290. Over the past five quarters, new student enrollments were impacted by the enrollment stoppage at our pre-licensure campuses and the reduction in marketing spend.

 

Five quarters of new student enrollments are shown below:

 

   New Student Quarterly Enrollments 
   Q2'22   Q3'22   Q4'22   Q1'23   Q2'23 
Aspen University   1,750    1,301    1,010    868    784 
USU   630    481    525    447    506 
Total   2,380    1,782    1,535    1,315    1,290 

 

 

 

 
 

 

New student enrollments, bookings and ARPU for Q2’23 versus Q2’22 are shown below (rounding differences may occur):

 

   Second Quarter Bookings1 and Average Revenue Per Enrollment (ARPU)1 
   Q2'22 Enrollments   Q2'22 Bookings 1   Q2'23 Enrollments   Q2'23 Bookings 1   Percent Change Total Bookings & ARPU 1 
Aspen University   1,750   $26,134,500    784   $8,450,250      
USU   630   $11,226,600    506   $9,016,920      
Total   2,380   $37,361,100    1,290   $17,467,170    (53)%
ARPU       $15,698        $13,540    (14)%

_____________________

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

 

Total Active Student Body

 

AGI's active degree-seeking student body, including AU and USU, declined 23% year-over-year to 10,957 from 14,318. AU's total active student body decreased by 29% year-over-year to 7,973 from 11,184. On a year-over-year basis, USU's total active student body decreased by 5% to 2,984 from 3,134.

 

Five quarters of total active student body is shown below:

 

   Total Active Student Body by Quarter 
   Q2'22   Q3'22   Q4'22   Q1'23   Q2'23 
Aspen University   11,184    10,736    10,225    9,133    7,973 
USU   3,134    2,988    3,109    2,915    2,984 
Total   14,318    13,724    13,334    12,048    10,957 

 

Nursing Students

 

Students seeking nursing degrees were 9,392, or 86% of total active students at both universities. Of the students seeking nursing degrees, 8,269 are RNs studying to earn an advanced degree, including 5,517 at Aspen University and 2,752 at USU. In contrast, the remaining 1,123 nursing students are enrolled in Aspen University’s BSN Pre-Licensure program. The majority of the year-over-year Aspen University nursing student body decrease is a result of the enrollment stoppage and teach out of the pre-licensure program and the $3.1 million reduction in marketing spend in the second quarter of fiscal 2023 as compared to the same quarter of fiscal 2022.

 

   Nursing Student Body by Quarter 
   Q2'22   Q3'22   Q4'22   Q1'23   Q2'23 
Aspen University   9,531    9,116    8,632    7,686    6,640 
USU   2,911    2,773    2,890    2,708    2,752 
Total   12,442    11,889    11,522    10,394    9,392 

 

Liquidity

 

At October 31, 2022, the Company had unrestricted cash of $2.3 million and restricted cash of $6.4 million. The restricted cash balance includes $5 million for an approximately $18.3 million surety bond required by the Arizona State Board for Postsecondary Education, which was reduced to $5.5 million on October 31, 2022 in a revised stipulated agreement.

 

 
 

 

In a subsequent event following the close of the quarter on October 31, 2022, the surety bond firm recently agreed to return to the Company $1.5 million of the $5 million restricted cash they were holding as collateral for the bond, which will be used for general operating purposes.

 

Cash flow used in operations for the six months ended October 31, 2022 was $2.6 million. Approximately $2.3 million of cash used in operations is attributed to our EBITDA loss and $0.3 million is attributed to changes in working capital primarily related to increases in short-term and long-term monthly payment plan accounts receivable and deferred revenue. Management believes the Company is positioned to generate positive operating cash flow in the second half of fiscal 2023 as a result of the restructuring plan initiated late in the first quarter of fiscal 2023.

 

Conference Call

 

Aspen Group, Inc. will host a conference call to discuss its second quarter fiscal year 2023 results on Tuesday, December 13, 2022, at 4:30 pm ET. Aspen Group, Inc. will issue a press release reporting results after the market closes on that day. The conference call can be accessed by dialing toll-free (877) 704-4453 (U.S.) or (201) 389-0920 (International), passcode 13734314.

 

Subsequent to the call, a transcript of the audio cast will be available from the Company’s website at www.aspu.com. A dial-in replay will be available starting at 7:30 pm ET on December 13, 2022 through 11:59 pm ET on December 20, 2022, which can be accessed by dialing toll-free (844) 512-2921 (U.S.) or (412) 317-6671 (International), passcode 13734314.

 

For additional information on the financial statements and performance, please refer to the Aspen Group, Inc. Form 10-Q for the second quarter of fiscal year 2023 and Q2 2023 Financial Results Presentation published on the Company’s website at www.aspu.com, on the Presentations page under Company Info.

 

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 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 EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin, 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 rules of the Securities and Exchange Commission (the “SEC”).

 

AGI defines Adjusted EBITDA as EBITDA excluding: (1) bad debt expense; (2) stock-based compensation; and (3) non-recurring charges.

 

The following table presents a reconciliation of net loss to EBITDA and Adjusted EBITDA and of net income (loss) margin to the Adjusted EBITDA margin:

 

   Three Months Ended October 31,   Six Months Ended October 31, 
   2022   2021   2022   2021 
Net loss  $(2,293,640)  $(2,852,258)  $(6,008,611)  $(3,723,146)
Interest expense, net   708,705    138,064    1,289,285    170,196 
Taxes   46,501    5,900    76,822    156,910 
Depreciation and amortization   935,070    817,234    1,856,178    1,596,643 
EBITDA   (603,364)   (1,891,060)   (2,786,326)   (1,799,397)
Bad debt expense   450,000    350,000    800,000    700,000 
Stock-based compensation   458,336    722,158    504,666    1,264,870 
Non-recurring charges - Severance           125,000    19,665 
Non-recurring charges (income) - Other   232,367    103,754    717,299    (394,366)
Adjusted EBITDA  $537,339   $(715,148)  $(639,361)  $(209,228)
Net loss Margin   (13)%   (15)%   (17)%   (10)%
Adjusted EBITDA Margin   3%   (4)%   (2)%   (1)%

 

The following tables present a reconciliation of net income (loss) to EBITDA and Adjusted EBITDA and of net income (loss) margin to the Adjusted EBITDA margin by business unit:

 

   Three Months Ended October 31, 2022 
   Consolidated   AGI Corporate   AU   USU 
Net income (loss)  $(2,293,640)  $(5,150,209)  $1,067,885   $1,788,684 
Interest expense, net   708,705    710,237    (1,239)   (293)
Taxes   46,501    8,350    27,776    10,375 
Depreciation and amortization   935,070    68,860    757,770    108,440 
EBITDA   (603,364)   (4,362,762)   1,852,192    1,907,206 
Bad debt expense   450,000        225,000    225,000 
Stock-based compensation   458,336    404,391    37,338    16,607 
Non-recurring charges - Other   232,367    232,367         
Adjusted EBITDA  $537,339   $(3,726,004)  $2,114,530   $2,148,813 
Net income (loss) Margin   (13)%   NM    10%   27%
Adjusted EBITDA Margin   3%   NM    20%   32%

_____________________

NM – Not meaningful

 
 

 

 
   Three Months Ended October 31, 2021 
   Consolidated   AGI Corporate   AU   USU 
Net income (loss)  $(2,852,258)  $(5,059,164)  $1,329,813   $877,093 
Interest expense, net   138,064    139,239    (739)   (436)
Taxes   5,900    1,249    3,400    1,251 
Depreciation and amortization   817,234    38,141    681,107    97,986 
EBITDA   (1,891,060)   (4,880,535)   2,013,581    975,894 
Bad debt expense   350,000        250,000    100,000 
Stock-based compensation   722,158    672,967    23,298    25,893 
Non-recurring charges - Other   103,754    58,325    45,429     
Adjusted EBITDA  $(715,148)  $(4,149,243)  $2,332,308   $1,101,787 
Net income (loss) Margin   (15)%   NM    10%   14%
Adjusted EBITDA Margin   (4)%   NM    18%   18%

 

Definitions

 

Lifetime Value ("LTV") – 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.

 

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

 

Average Revenue per Enrollment ("ARPU") – is defined by dividing total bookings by total enrollments.

 

Adjusted EBITDA Margin – is defined as Adjusted EBITDA divided by revenue. We believe Adjusted EBITDA margin is useful for management, analysts and investors as this measure allows for 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.

 

 
 

 

Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including the expected impact of our efforts to reduce expenses, our ability to generate positive operating cash flow in the second half of fiscal 2023, continued strong demand for the MSN-FNP program, and our plans and efforts to locate and close an accounts receivable facility, and liquidity. 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 management’s ability to navigate the challenges we face due to adverse regulatory developments and our ability to prepare and execute a viable business strategy following those events, the continued demand of nursing students for our programs, student attrition, national and local economic factors, competition from nursing schools in local markets, the competitive impact from the trend of major non-profit universities using online education and consolidation among our competitors, and the myriad of risks which may affect our ability to close an accounts receivable financing ranging from locating a willing lender to contractual difficulties including covenants which prevent us from closing a facility. Other risks are included in our filings with the SEC including our Form 10-K for the year ended April 30, 2022. 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 Aspen Group, Inc.

 

Aspen Group, Inc. 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 
Kim@HaydenIR.com

 

 

 

 
 

 

GAAP Financial Statements

 

ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

   October 31,
2022
   April 30,
2022
 
    (Unaudited)      
Assets          
Current assets:          
Cash and cash equivalents  $2,306,480   $6,482,750 
Restricted cash   6,423,525    6,433,397 
Accounts receivable, net of allowance of $3,587,840 and $3,460,288, respectively   22,391,574    24,359,241 
Prepaid expenses   1,600,945    1,358,635 
Other current assets   775,524    748,568 
Total current assets   33,498,048    39,382,591 
           
Property and equipment:          
Computer equipment and hardware   1,573,046    1,516,475 
Furniture and fixtures   2,219,245    2,193,261 
Leasehold improvements   7,613,240    7,179,896 
Instructional equipment   756,568    715,652 
Software   10,990,705    10,285,096 
Construction in progress       2,100 
    23,152,804    21,892,480 
Less: accumulated depreciation and amortization   (10,206,811)   (8,395,001)
Total property and equipment, net   12,945,993    13,497,479 
Goodwill   5,011,432    5,011,432 
Intangible assets, net   7,900,000    7,900,000 
Courseware, net   278,208    274,047 
Long-term contractual accounts receivable   16,335,657    11,406,525 
Deferred financing costs   331,423    369,902 
Operating lease right-of-use assets, net   14,271,481    12,645,950 
Deposits and other assets   536,517    578,125 
Total assets  $91,108,759   $91,066,051 

 

(Continued)

 
 

 

ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (CONTINUED)

 

 

   October 31,
2022
   April 30,
2022
 
   (Unaudited)     
Liabilities and Stockholders’ Equity          
Liabilities:          
Current liabilities:          
Accounts payable  $2,814,399   $1,893,287 
Accrued expenses   3,147,485    2,821,432 
Deferred revenue   8,772,017    5,889,911 
Due to students   3,165,651    4,063,811 
Operating lease obligations, current portion   2,204,342    2,036,570 
Other current liabilities   554,946    130,262 
Total current liabilities   20,658,840    16,835,273 
           
Long-term debt, net   14,904,556    14,875,735 
Operating lease obligations, less current portion   18,455,549    16,809,319 
Total liabilities   54,018,945    48,520,327 
           
Commitments and contingencies          
           
Stockholders’ equity:          
Preferred stock, $0.001 par value; 1,000,000 shares authorized,          
0 issued and 0 outstanding at October 31, 2022 and April 30, 2022        
Common stock, $0.001 par value; 60,000,000 shares authorized,          
25,460,849 issued and 25,305,363 outstanding at October 31, 2022          
25,357,764 issued and 25,202,278 outstanding at April 30, 2022   25,461    25,358 
Additional paid-in capital   112,634,162    112,081,564 
Treasury stock (155,486 at both October 31, 2022 and April 30, 2022)   (1,817,414)   (1,817,414)
Accumulated deficit   (73,752,395)   (67,743,784)
Total stockholders’ equity   37,089,814    42,545,724 
Total liabilities and stockholders’ equity  $91,108,759   $91,066,051 

 

 

 

 

 
 

ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

   Three Months Ended
October 31,
   Six Months Ended
October 31,
 
   2022   2021   2022   2021 
Revenue  $17,074,547   $18,940,211   $35,968,460   $38,371,206 
                     
Operating expenses:                    
Cost of revenue (exclusive of depreciation and amortization shown separately below)   6,347,008    8,789,201    16,552,559    17,382,769 
General and administrative   10,883,118    11,641,312    21,415,138    22,587,789 
Bad debt expense   450,000    350,000    800,000    700,000 
Depreciation and amortization   935,070    817,234    1,856,178    1,596,643 
Total operating expenses   18,615,196    21,597,747    40,623,875    42,267,201 
                     
Operating loss   (1,540,649)   (2,657,536)   (4,655,415)   (3,895,995)
                     
Other income (expense):                    
Interest expense   (710,372)   (139,502)   (1,291,665)   (173,041)
Other income (expense), net   3,882    (49,320)   15,291    502,800 
Total other (expense) income, net   (706,490)   (188,822)   (1,276,374)   329,759 
                     
Loss before income taxes   (2,247,139)   (2,846,358)   (5,931,789)   (3,566,236)
                     
Income tax expense   46,501    5,900    76,822    156,910 
                     
Net loss  $(2,293,640)  $(2,852,258)  $(6,008,611)  $(3,723,146)
                     
Net loss per share - basic and diluted  $(0.09)  $(0.11)  $(0.24)  $(0.15)
                     
Weighted average number of common stock outstanding - basic and diluted   25,282,947    24,957,046    25,242,833    24,935,793 

 

 

 

 

 

 

 

 

 

 

 

 
 

 

ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

   Six Months Ended
October 31,
 
   2022   2021 
Cash flows from operating activities:          
Net loss  $(6,008,611)  $(3,723,146)
Adjustments to reconcile net loss to net cash used in operating activities:          
Bad debt expense   800,000    700,000 
Depreciation and amortization   1,856,178    1,596,643 
Stock-based compensation   504,666    1,264,870 
Amortization of warrant-based cost   14,000    27,583 
Amortization of deferred financing costs   269,133    19,643 
Amortization of debt discounts   59,000    18,056 
Common stock issued for services   24,500     
Loss on asset disposition       36,442 
Non-cash lease benefit   (229,809)   (63,099)
Tenant improvement allowances received from landlords   418,280    816,591 
Changes in operating assets and liabilities:          
Accounts receivable   (3,761,463)   (7,699,220)
Prepaid expenses   (242,310)   (520,685)
Other current assets   (26,956)   47,901 
Accounts receivable, other       45,329 
Deposits and other assets   41,608    (15,357)
Accounts payable   921,112    636,136 
Accrued expenses   326,053    (268,088)
Due to students   (898,160)   472,159 
Deferred revenue   2,882,106    3,366,227 
Other current liabilities   424,685    (211,918)
Net cash used in operating activities   (2,625,988)   (3,453,933)
Cash flows from investing activities:          
Purchases of courseware and accreditation   (48,532)   (149,751)
Disbursements for reimbursable leasehold improvements   (418,280)   (816,591)
Purchases of property and equipment   (842,044)   (1,883,310)
Net cash used in investing activities   (1,308,856)   (2,849,652)
Cash flows from financing activities:          
Proceeds from sale of common stock, net of underwriter costs   9,535     
Payment of commitment fee for 2022 Credit Facility   (200,000)    
Payments of deferred financing costs   (60,833)    
Borrowings under the 2018 Credit Facility       5,000,000 
Proceeds from stock options exercised       56,034 
Net cash (used in) provided by financing activities   (251,298)   5,056,034 

(Continued)

 

 

 
 

 

ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(Unaudited)

 

   Six Months Ended
October 31,
 
   2022   2021 
Net decrease in cash, cash equivalents and restricted cash  $(4,186,142)  $(1,247,551)
Cash, cash equivalents and restricted cash at beginning of period   12,916,147    13,666,079 
Cash, cash equivalents and restricted cash at end of period  $8,730,005   $12,418,528 
           
Supplemental disclosure cash flow information:          
Cash paid for interest  $802,167   $98,904 
Cash paid for income taxes  $22,522   $157,552 
           
Supplemental disclosure of non-cash investing and financing activities:          
Warrants issued as part of the 2018 Credit Facility amendment  $   $137,500 

 

The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the accompanying consolidated balance sheet to the total amounts shown in the accompanying unaudited consolidated statements of cash flows:

 

   October 31, 
   2022   2021 
Cash and cash equivalents  $2,306,480   $10,985,131 
Restricted cash   6,423,525    1,433,397 
Total cash, cash equivalents and restricted cash  $8,730,005   $12,418,528