Aspen Group Reports Positive Cash from Operations Fiscal Year-to-Date

GlobeNewswire Inc.

December 16, 2024 9:30PM GMT

Q2 Fiscal 2025 Highlights

  • Reports revenue of $11.5 Million
  • Gross margin increased to 71% from 63%
  • Net loss of $(4.2) million reflects $(4.9) million one-time non-cash lease related impairment charges for right-of-use assets and tenant leasehold improvements
  • Adjusted EBITDA improved by 42% year-over-year due to continued cost controls

PHOENIX, Dec. 16, 2024 (GLOBE NEWSWIRE) -- Aspen Group, Inc. (OTC Markets: ASPU) (“AGI” or the "Company"), an education technology holding company, today announced financial results for its second quarter fiscal year 2025 ended October 31, 2024.

Second Quarter Fiscal Year 2025 Summary Results

 

Three Months Ended October 31,

 

Six Months Ended October 31,

$ in millions, except per share data

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenue

$

11.5

 

 

$

13.8

 

 

$

 22.8

 

 

$

28.5

 

Gross Profit

1

$

8.1

 

 

$

8.7

 

 

$

15.6

 

 

$

18.5

 

Gross Margin (%)

1

 

71

%

 

 

63

%

 

 

69

%

 

 

65

%

Operating Income (Loss)

$

(4.8

)

 

$

(0.5

)

 

$

(5.5

)

 

$

(0.2

)

Net Income (Loss) Available to Common Stockholders

2

$

(4.2

)

 

$

(1.6

)

 

$

(4.4

)

 

$

(2.3

)

Earnings (Loss) per Share Available to Common Stockholders

$

(0.16

)

 

$

(0.06

)

 

$

(0.17

)

 

$

(0.09

)

EBITDA

3

$

(3.0

)

 

$

0.4

 

 

$

(1.9

)

 

$

1.8

 

Adjusted EBITDA

3

$

1.5

 

 

$

1.1

 

 

$

2.0

 

 

$

3.0

 

_______________________                                                                                         
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 $0.9 million and $1.0 million for the three and six months ended October 31, 2024 and 2023, respectively.

2 Net income (loss) in fiscal Q2 2025 and year-to-date fiscal 2025 includes a noncash impairment charge of $(4.9) million. Additionally, fiscal Q2 2025 and year-to-date fiscal 2025 contain a non-cash gain of $1.1 million and $1.9 million, respectively, related to the change in the fair value of put warrant liability. See further explanation on page 2.

3 Non-GAAP financial measures. See reconciliations of GAAP to non-GAAP financial measures under “Non-GAAPFinancial Measures” starting on page 5.

“We made significant strides toward stabilizing our revenue in the second quarter of fiscal 2025 while achieving positive cash flow through disciplined cost management,” said Michael Mathews, Chairman and CEO of AGI. “Despite maintaining a disciplined marketing spend, we achieved notable improvements in our financial performance, particularly gross margin. Our gross margin expanded primarily due to the lower instructional costs from completing the AU Pre-licensure BSN program teach-out and increased efficiencies in USU’s instructional operations. Additionally, restructuring efforts reduced general and administrative expenses by 14% year-over-year. While our net loss was impacted by a one-time, noncash leasehold impairment charge, the lower instructional costs and expense reduction initiatives in the second quarter collectively drove a 42% year-over-year improvement in Adjusted EBITDA for the quarter and delivered modest year-to-date positive cash from operations.”

Mr. Mathews concluded, “As of the filing of our quarterly report for the first quarter fiscal year 2025 with OTC Market, AGI is now fully compliant with the QB listing requirements. We have recently begun the process to resume trading on the OTCQB.”

Fiscal Q2 2025 Financial and Operational Results (compared to Fiscal Q2 2024)

Revenue decreased by 17% to $11.5 million compared to $13.8 million. The following table presents the Company’s revenue, both per-subsidiary and total:

 

Three Months Ended October 31,

 

 

2024

 

$ Change

 

% Change

 

 

2023

AU

$

4,773,693

 

$

(2,519,431

)

 

(35)%

 

$

7,293,124

USU

 

6,686,086

 

 

150,363

 

 

2%

 

 

6,535,723

Revenue

$

11,459,779

 

$

(2,369,068

)

 

(17)%

 

$

13,828,847


Aspen University's (“AU”) revenue decline of $2.5 million, or 35%, reflects the completion of the teach-out of the pre-licensure program and lower post-licensure enrollments in prior quarters as a result of the decrease in marketing spend initiated in late Fiscal Q1 2023. The active student body at AU decreased by 33% year-over-year to 3,827 at October 31, 2024 from 5,679 at October 31, 2023.

United States University (“USU”) revenue was up 2% compared to the prior period. MSN-FNP program enrollments decreased in the quarter due to lower marketing spend initiated in late Fiscal Q1 2023. Lower enrollments were offset by higher revenue per student driven by more students entering their second year of the MSN-FNP program, which includes clinical rotations, and by tuition increases. The active student body at USU decreased by 6% to 2,560 at October 31, 2024 from 2,733 at October 31, 2023.

GAAP gross profit decreased 7% to $8.1 million compared to $8.7 million primarily due to the overall student body decrease of 24%.   Gross margin was 71% compared to 63%. AU's gross margin was 67% versus 61%, and USU's gross margin was 74% versus 67%. The increase in gross margin is the result of lower instructional costs from completing the AU Pre-licensure BSN program teach-out, increased efficiencies in USU’s instructional operations and lower marketing spend.

AU instructional costs and services represented 26% of AU revenue, and USU instructional costs and services represented 23% of USU revenue. AU marketing and promotional costs represented 1% of AU revenue, and USU marketing and promotional costs represented 1% of USU revenue.

In Fiscal Q2 2025 and year-to-date Fiscal 2025, our bottom line was materially impacted by a $4.9 million non-cash right-of-use assets and tenant leasehold improvements impairment charge. The charge is the result of the fact that AU is no longer able to utilize space for BSN Pre-licensure operations due to the completion of the teach-out. The charge represents the entirety of the remaining impairment exposure due to the teach-out. The impact of the charge to our operating expenses, net loss and EBITDA is presented in the following table:

 

Three Months Ended October 31,

 

Six Months Ended October 31,

 

 

2024

 

$ Change

 

% Change

 

 

2023

 

 

2024

 

$ Change

 

% Change

 

 

2023

Impairments of right-of-use assets and tenant leasehold improvements

$

4,937,154

 

$

4,937,154

 

NM

 

$

 

$

4,937,154

 

$

4,937,154

 

NM

 

$

_____________________
NM – Not meaningful

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

 

Three Months Ended October 31, 2024

 

Consolidated

 

AGI Corporate

 

AU

 

USU

Net income (loss) available to common stockholders

$

(4,153,422

)

 

$

(935,442

)

 

$

(5,350,264

)

 

$

2,132,284

Net loss per share available to common stockholders

$

(0.16

)

 

 

 

 

 

 

 

Three Months Ended October 31, 2023

 

Consolidated

 

AGI Corporate

 

AU

 

USU

Net income (loss) available to common stockholders

$

        (1,611,813

)

 

$

        (3,807,821

)

 

$

        581,707        

 

$

1,614,301

Net loss per share available to common stockholders

$

        (0.06

)

 

 

 

 

 

 


The following tables present the Company’s Non-GAAP Financial 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, 2024

 

Consolidated

 

AGI Corporate

 

AU

 

USU

EBITDA

$(2,962,755)

 

$(496,585)

 

$(4,747,931)

 

$2,281,761

EBITDA Margin

(26)%

 

NM

 

(99)%

 

34%

Adjusted EBITDA

$1,549,020

 

$(1,478,554)

 

$515,798

 

$2,511,776

Adjusted EBITDA Margin

14%

 

NM

 

11%

 

38%

 

Three Months Ended October 31, 2023

 

Consolidated

 

AGI Corporate

 

AU

 

USU

EBITDA

$419,073

 

$(2,680,982)

 

$1,339,102

 

$1,760,953

EBITDA Margin

3%

 

NM

 

18%

 

27%

Adjusted EBITDA

$1,087,205

 

$(2,487,843)

 

$1,585,674

 

$1,989,374

Adjusted EBITDA Margin

8%

 

NM

 

22%

 

30%


Adjusted EBITDA improved by $0.5 million due to the reduction in instructional costs and services related to the teach-out of the pre-licensure program, increased instructional efficiencies at USU and a decrease in general and administrative costs attributed to our restructurings.

Operating Metrics

New Student Enrollments

Total enrollments for AGI decreased 30% from Fiscal Q2 2024 but increased 15% sequentially, despite the reduction in internet advertising spend across all programs to maintenance levels. The sequential increase in enrollments reflected an unusually strong month of August as prospective students enrolled prior to an annual tuition increase which took effect in September 2024.

New student enrollments at AU decreased 37% year-over-year and at USU decreased 19% year-over-year. The new student enrollment decrease year-over-year was primarily impacted by our reduction in marketing spend. We anticipate the resumption of marketing spend in late Fiscal 2025 at a level necessary to provide enrollments needed to grow the student body and allow for the generation of positive operating cash flow.

New student enrollments for the past five quarters are shown below:

 

Q2'24

 

Q3'24

 

Q4'24

 

Q1'25

 

Q2'25

Aspen University

808

 

473

 

427

 

413

 

508

USU

548

 

325

 

370

 

410

 

442

Total

1,356

 

798

 

797

 

823

 

950

Total Active Student Body

AGI’s active degree-seeking student body, including AU and USU, declined 24% year-over-year to 6,387 at October 31, 2024 from 8,412 at October 31, 2023. AU's total active student body decreased by 33% year-over-year to 3,827 at October 31, 2024 from 5,679 at October 31, 2023. On a year-over-year basis, USU's total active student body decreased by 6% to 2,560 at October 31, 2024 from 2,733 at October 31, 2023.

Total active student body for the past five quarters is shown below:

 

Q2'24

 

Q3'24

 

Q4'24

 

Q1'25

 

Q2'25

Aspen University

5,679

 

5,146

 

4,559

 

4,145

 

3,827

USU

2,733

 

2,503

 

2,489

 

2,477

 

2,560

Total

8,412

 

7,649

 

7,048

 

6,622

 

6,387

Nursing Students

Nursing student body for the past five quarters is shown below.

 

Q2'24

 

Q3'24

 

Q4'24

 

Q1'25

 

Q2'25

Aspen University

4,470

 

4,032

 

3,526

 

3,198

 

2,948

USU

2,432

 

2,270

 

2,262

 

2,254

 

2,300

Total

6,902

 

6,302

 

5,788

 

5,452

 

5,248


Liquidity

The Fiscal Q2 2025 ending unrestricted cash balance was $0.8 million. The following three factors will help us continue to stabilize operating cash flow in the second half of Fiscal 2025. First, effective August 16, 2024, AU transitioned from the Heightened Cash Monitoring 2 (HCM2) to the Heightened Cash Monitoring 1 (HCM1) method of receiving student financial aid payments from the U.S Department of Education. This transition allows AU to disburse student financial aid using institutional funds and immediately draw down reimbursement by submitting disbursement records, eliminating payment delays and resulting in more consistent unrestricted cash balances. Second, we renegotiated the 15% Senior Secured Debentures in November 2024, reducing ongoing principal payments and changing the timing of principal payments from monthly to quarterly. Finally, the Company initiated a fourth restructuring late in the fourth quarter of calendar 2024, projected to reduce annual operating expenses by over $1.5 million.

Cost reductions associated with the four restructuring plans and other corporate cost reductions were implemented to ensure that the company will have sufficient cash to meet its working capital needs for the next 12 months.

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.

AGI defines Adjusted EBITDA as EBITDA excluding: (1) bad debt expense; (2) stock-based compensation; (3) severance; (4) impairments of right-of-use assets and tenant leasehold improvements and (5) non-recurring (income) charges. The following table presents a reconciliation of net income (loss) to EBITDA and Adjusted EBITDA and of net income (loss) margin to the Adjusted EBITDA margin:

 

Three Months Ended October 31,

 

 

 

2024

 

 

 

2023

 

 

Net loss

$

        (4,146,365

)

 

$

        (1,611,813

)

 

Interest expense, net

 

342,490

 

 

 

1,040,720

 

 

Taxes

 

46,225

 

 

 

40,076

 

 

Depreciation and amortization

 

794,895

 

 

 

950,090

 

 

EBITDA

 

(2,962,755

)

 

 

419,073

 

 

Bad debt expense

 

450,000

 

 

 

450,000

 

 

Stock-based compensation

 

98,245

 

 

 

218,132

 

 

Severance

 

35,522

 

 

 

 

 

Impairments of right-of-use assets and tenant leasehold improvements

 

4,937,154

 

 

 

 

 

Non-recurring income - Other

 

(1,009,146

)

 

 

 

 

Adjusted EBITDA

$

1,549,020

 

 

$

1,087,205

 

 

 

 

 

 

 

Net income / loss Margin

 

(36

)% 

 

 

(12

)% 

 

Adjusted EBITDA Margin

 

14

 

 

8

 


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, 2024

 

Consolidated

 

AGI Corporate

 

AU

 

USU

Net income (loss)

$

        (4,146,365

)

 

$

        (928,386

)

 

$

(5,350,264

)

 

$

2,132,285

Interest expense, net

 

342,490

 

 

 

342,490

 

 

 

 

 

 

Taxes

 

46,225

 

 

 

15,479

 

 

 

25,900

 

 

 

4,846

Depreciation and amortization

 

794,895

 

 

 

73,832

 

 

 

576,433

 

 

 

144,630

EBITDA

 

        (2,962,755

)

 

 

(496,585

)

 

 

(4,747,931

)

 

 

2,281,761

Bad debt expense

 

450,000

 

 

 

 

 

 

225,000

 

 

 

225,000

Stock-based compensation

 

98,245

 

 

 

94,819

 

 

 

1,954

 

 

 

1,472

Severance

 

35,522

 

 

 

8,357

 

 

 

23,622

 

 

 

3,543

Impairments of right-of-use assets and tenant leasehold improvements

 

4,937,154

 

 

 

 

 

 

4,937,154

 

 

 

Non-recurring (income) charges - Other

 

(1,009,146

)

 

 

(1,085,145

)

 

 

75,999

 

 

 

Adjusted EBITDA

$

1,549,020

 

 

$

(1,478,554

)

 

$

515,798

 

 

$

2,511,776

Net income (loss) Margin

(36)%

 

NM

 

(112)%

 

32

%

Adjusted EBITDA Margin

14

%

 

NM

 

11

%

 

38

%

___________________
NM – Not meaningful

 

Three Months Ended October 31, 2023

 

Consolidated

 

AGI Corporate

 

AU

 

USU

Net income (loss)

$

(1,611,813

)

 

$

(3,807,821

)

 

$

581,707

 

$

1,614,301

Interest expense, net

 

1,040,720

 

 

 

1,040,720

 

 

 

 

 

Taxes

 

40,076

 

 

 

7,997

 

 

 

18,601

 

 

13,478

Depreciation and amortization

 

950,090

 

 

 

78,122

 

 

 

738,794

 

 

133,174

EBITDA

 

419,073

 

 

 

(2,680,982

)

 

 

1,339,102

 

 

  1,760,953

Bad debt expense

 

450,000

 

 

 

 

 

 

225,000

 

 

225,000

Stock-based compensation

 

218,132

 

 

 

193,139

 

 

 

21,572

 

 

3,421

Adjusted EBITDA

$

1,087,205

 

 

$

        (2,487,843

)

 

$

1,585,674

 

$

1,989,374

Net income (loss) Margin

(12)%

 

NM

 

8

%

 

25

%

Adjusted EBITDA Margin

8

%

 

NM

 

22

%

 

30

%


Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including the impact of our operating and debt restructurings, results of our resumption of marketing spend, and our 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. The results anticipated by any or all of these forward-looking statements might not occur. Important factors, uncertainties and risks that may cause actual results to differ materially from these forward-looking statements include, without limitation, the impact from our fourth restructuring plan, the effectiveness of our future marketing, our ability to sublease our remaining leases other than our executive offices and necessary space used by AU and USU, the continued high demand for nurses for our new programs and in general, student attrition, national and local economic factors including the labor market shortages, and competition from other online universities including the competitive impact from the trend of major non-profit universities using online education. . We undertake no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise.

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 SUBSIDIARIESCONSOLIDATED BALANCE SHEETS

 

October 31, 2024

 

April 30, 2024

 

(Unaudited)

 

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

827,780

 

 

$

1,531,425

 

Restricted cash

 

338,002

 

 

 

1,088,002

 

Accounts receivable, net of allowance of $5,436,207 and $4,560,378, respectively

 

18,463,099

 

 

 

19,686,527

 

Prepaid expenses

 

674,081

 

 

 

502,751

 

Other current assets

 

986,357

 

 

 

1,785,621

 

Total current assets

 

21,289,319

 

 

 

24,594,326

 

 

 

 

 

Property and equipment:

 

 

 

Computer equipment and hardware

 

888,566

 

 

 

886,152

 

Furniture and fixtures

 

1,974,271

 

 

 

1,974,271

 

Leasehold improvements

 

4,594,239

 

 

 

6,553,314

 

Instructional equipment

 

529,299

 

 

 

529,299

 

Software

 

9,347,651

 

 

 

8,784,996

 

 

 

17,334,026

 

 

 

18,728,032

 

Less: accumulated depreciation and amortization

 

(10,348,986

)

 

 

(9,542,520

)

Total property and equipment, net

 

6,985,040

 

 

 

9,185,512

 

Goodwill

 

5,011,432

 

 

 

5,011,432

 

Intangible assets, net

 

7,900,000

 

 

 

7,900,000

 

Courseware and accreditation, net

 

333,120

 

 

 

363,975

 

Long-term contractual accounts receivable

 

18,619,202

 

 

 

17,533,030

 

Operating lease right-of-use assets, net

 

5,512,553

 

 

 

10,639,838

 

Deposits and other assets

 

693,193

 

 

 

718,888

 

Total assets

$

66,343,859

 

 

$

75,947,001

 

ASPEN GROUP, INC. AND SUBSIDIARIESCONSOLIDATED BALANCE SHEETS (CONTINUED)

 

October 31, 2024

 

April 30, 2024

 

(Unaudited)

 

 

Liabilities and Stockholders’ Equity

 

 

 

Liabilities:

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

1,238,506

 

 

$

2,311,360

 

Accrued expenses

 

3,311,273

 

 

 

2,880,478

 

Advances on tuition

 

2,166,683

 

 

 

2,030,501

 

Deferred tuition

 

3,780,213

 

 

 

4,881,546

 

Due to students

 

2,293,614

 

 

 

2,558,492

 

Current portion of long-term debt

 

2,000,000

 

 

 

2,284,264

 

Operating lease obligations, current portion

 

2,498,289

 

 

 

2,608,534

 

Other current liabilities

 

511,449

 

 

 

86,495

 

Total current liabilities

 

17,800,027

 

 

 

19,641,670

 

 

 

 

 

Long-term debt, net

 

6,184,328

 

 

 

6,776,506

 

Operating lease obligations, less current portion

 

13,760,114

 

 

 

14,999,687

 

Put warrants liabilities

 

58,461

 

 

 

1,964,593

 

Other long-term liabilities

 

287,930

 

 

 

287,930

 

Total liabilities

 

38,090,860

 

 

 

43,670,386

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

Preferred stock, $0.001 par value; 1,000,000 shares authorized,

 

 

 

10,000 issued and 10,000 outstanding at October 31, 2024 and April 30, 2024

 

10

 

 

 

10

 

Common stock, $0.001 par value; 85,000 shares authorized,

 

 

 

26,959,681 issued and 26,959,681 outstanding at October 31, 2024

 

 

 

25,701,603 issued and 25,701,603 outstanding at April 30, 2024

 

26,960

 

 

 

25,702

 

Additional paid-in capital

 

122,170,403

 

 

 

121,921,048

 

Accumulated deficit

 

(93,944,374

)

 

 

(89,670,145

)

Total stockholders’ equity

 

28,252,999

 

 

 

32,276,615

 

Total liabilities and stockholders’ equity

$

66,343,859

 

 

$

75,947,001

 

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

 

Three Months Ended October 31,

 

Six Months Ended October 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Revenue

$

11,459,779

 

 

$

13,828,847

 

 

$

22,788,616

 

 

$

28,468,719

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation and amortization shown separately below)

 

2,885,895

 

 

 

4,584,193

 

 

 

6,233,120

 

 

 

8,977,048

 

General and administrative

 

7,237,555

 

 

 

8,371,546

 

 

 

14,564,889

 

 

 

16,842,424

 

Impairments of right-of-use assets and tenant leasehold improvements

 

4,937,154

 

 

 

 

 

 

4,937,154

 

 

 

 

Bad debt expense

 

450,000

 

 

 

450,000

 

 

 

900,000

 

 

 

900,000

 

Depreciation and amortization

 

794,895

 

 

 

950,090

 

 

 

1,614,899

 

 

 

1,913,302

 

Total operating expenses

 

16,305,499

 

 

 

14,355,829

 

 

 

28,250,062

 

 

 

28,632,774

 

 

 

 

 

 

 

 

 

Operating loss

 

(4,845,720

)

 

 

(526,982

)

 

 

(5,461,446

)

 

 

(164,055

)

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense

 

(342,490

)

 

 

(1,040,720

)

 

 

(689,660

)

 

 

(1,977,201

)

Change in fair value of put warrant liability

 

1,085,145

 

 

 

 

 

 

1,906,132

 

 

 

 

Other income (expense), net

 

2,925

 

 

 

(4,035

)

 

 

16,762

 

 

 

14,252

 

Total other income (expense), net

 

745,580

 

 

 

(1,044,755

)

 

 

1,233,234

 

 

 

(1,962,949

)

 

 

 

 

 

 

 

 

Loss before income taxes

 

(4,100,140

)

 

 

(1,571,737

)

 

 

(4,228,212

)

 

 

(2,127,004

)

 

 

 

 

 

 

 

 

Income tax expense

 

46,225

 

 

 

40,076

 

 

 

46,017

 

 

 

124,247

 

 

 

 

 

 

 

 

 

Net loss

 

(4,146,365

)

 

 

(1,611,813

)

 

 

(4,274,229

)

 

 

(2,251,251

)

 

 

 

 

 

 

 

 

Dividends attributable to preferred stock

 

(7,057

)

 

 

 

 

 

(148,209

)

 

 

 

 

 

 

 

 

 

 

 

Net loss available to common stockholders

$

(4,153,422

)

 

$

(1,611,813

)

 

$

(4,422,438

)

 

$

(2,251,251

)

 

 

 

 

 

 

 

 

Net loss per share - basic and diluted available to common stockholders

$

(0.16

)

 

$

(0.06

)

 

$

(0.17

)

 

$

(0.09

)

 

 

 

 

 

 

 

 

Weighted average number of common stock outstanding - basic and diluted

 

26,692,457

 

 

 

25,548,046

 

 

 

26,308,766

 

 

 

25,557,646

 

ASPEN GROUP, INC. AND SUBSIDIARIESCONSOLIDATED STATEMENTS OF CASH FLOWS(Unaudited)

 

Six Months Ended October 31,

 

 

2024

 

 

 

2023

 

 

(Unaudited)

 

(Unaudited)

Cash flows from operating activities:

 

 

 

Net loss

$

(4,274,229

)

 

$

(2,251,251

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

Bad debt expense

 

900,000

 

 

 

900,000

 

Depreciation and amortization

 

1,614,899

 

 

 

1,913,302

 

Stock-based compensation

 

190,836

 

 

 

305,581

 

Change in fair value of put warrant liability

 

(1,906,132

)

 

 

 

Amortization of warrant-based cost

 

7,000

 

 

 

14,000

 

Amortization of debt issuance costs

 

 

 

 

156,020

 

Amortization of debt discounts

 

 

 

 

193,020

 

Non-cash lease benefit

 

107,696

 

 

 

(399,201

)

Impairments of right-of-use assets and tenant leasehold improvements

 

4,937,154

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(762,744

)

 

 

(5,763,185

)

Prepaid expenses

 

(171,330

)

 

 

(19,140

)

Other current assets

 

799,264

 

 

 

(1,852,817

)

Deposits and other assets

 

25,695

 

 

 

(384,030

)

Accounts payable

 

(1,072,854

)

 

 

665,283

 

Accrued expenses

 

430,795

 

 

 

565,915

 

Due to students

 

(264,878

)

 

 

(89,095

)

Advances on tuition and deferred tuition

 

(965,151

)

 

 

1,272,532

 

Other current liabilities

 

424,954

 

 

 

578,940

 

Net cash provided by (used in) operating activities

 

20,975

 

 

 

(4,194,126

)

 

 

 

 

Cash flows from investing activities:

 

 

 

Purchases of courseware and accreditation

 

(33,110

)

 

 

        (120,863

)

Purchases of property and equipment

 

(565,068

)

 

 

        (558,565

)

Net cash used in investing activities

 

(598,178

)

 

 

        

(679,428

)

 

 

 

 

Cash flows from financing activities:

 

 

 

Repayment of portion of 15% Senior Secured Debentures

 

(721,066

)

 

 

        (100,000

)

Proceeds from 15% Senior Secured Debentures, net of original issuance discount and fees

 

 

 

 

10,451,080

 

Repayment of 2018 Credit Facility

 

 

 

 

(5,000,000

)

Payments of debt issuance costs

 

(155,376

)

 

 

(195,661

)

Net cash (used in) provided by financing activities

 

(876,442

)

 

 

5,155,419

 

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

 

Six Months Ended October 31,

 

 

2024

 

 

 

2023

 

(Unaudited)

 

(Unaudited)

Net (decrease) increase in cash, cash equivalents and restricted cash

$

        

(1,453,645

)

 

$

  

281,865

Cash, cash equivalents and restricted cash at beginning of period

 

2,619,427

 

 

 

5,724,467

Cash, cash equivalents and restricted cash at end of period

$

1,165,782

 

 

$

6,006,332

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

Cash paid for interest

$

689,660

 

 

$

1,639,701

Cash paid for income taxes

$

46,017

 

 

$

24,525

 

 

 

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

Accrued dividends

$

148,209

 

 

$

Relative fair value of warrants issued as part of the 15% Senior Secured Debentures

$

 

 

 

154,000


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,

 

 

2024

 

 

2023

 

(Unaudited)

 

(Unaudited)

Cash and cash equivalents

$

827,780

 

$

1,906,332

Restricted cash

 

338,002

 

 

4,100,000

Total cash, cash equivalents and restricted cash

$

1,165,782

 

$

6,006,332