GlobeNewswire Inc | Sep 14, 2020 04:05PM EDT

September 14, 2020

(All first quarter fiscal year 2021 compares to first quarter fiscal year 2020)

-- Net loss narrowed to ($0.9 million) or ($0.04) per share, improving from ($2.1 million) or ($0.11) per share -- Adjusted Net Income* and Adjusted EPS* of $0.1 million and $0.00 per share versus ($1.4 million) and ($0.08) per share -- EBITDA* improved to break even $0.0 million versus ($1.0 million); Adjusted EBITDA* improved to $1.3 million versus ($0.1 million) -- Enrollments increased 22% to a quarterly record of 2,351 students; Bookings increased 34% to $36.1 million -- Raises full year fiscal 2021 revenue guidance to meet or exceed 35% growth, or $66 million

NEW YORK, Sept. 14, 2020 (GLOBE NEWSWIRE) -- Aspen Group, Inc. (Nasdaq: ASPU) (AGI), an education technology holding company, today announced financial results for its first quarter fiscal year 2021 ended July 31, 2020, highlighted by revenue of $15.2 million, a sequential increase of 8% and an increase of 46% year-over-year.

First Quarter Fiscal Year 2021 Summary Results (Note that the Company is now providing Adjusted Net Income and Adjusted EPS, Non-GAAP financial measures, for fiscal year 2021)2

Fiscal Year Quarter Comparison$ in millions, except per share data Q1 FY?21 Q1 FY?20 % Better/ (Worse)(rounding differences may occur)Revenue $ 15.2 $ 10.4 46 %GAAP Gross Profit^1 $ 9.0 $ 5.8 56 %GAAP Gross Margin (%) 59 % 56 % 300 bps Operating Income (Loss) $ (0.4 ) $ (1.6 ) 78 %Net Income (Loss) $ (0.9 ) $ (2.1 ) 55 %Earnings (Loss) per Share $ (0.04 ) $ (0.11 ) 64 %Adjusted Net Income (Loss)^2 $ 0.1 $ (1.4 ) NM Adjusted Earnings (Loss) per Share^2 $ 0.00 $ (0.08 ) NM Cash Used in Operations $ (0.6 ) $ (1.7 ) 62 %EBITDA^2 $ 0.0 $ (1.0 ) NM Adjusted EBITDA^2 $ 1.3 $ (0.1 ) NM

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.

Michael Mathews, Chairman & CEO of Aspen Group, commented, Aspens team delivered another quarter of record financial and enrollment results. In our seasonally weakest quarter, revenue growth accelerated 46% year-over-year, a material step-up from the prior quarters increase of 38%. The quarter's revenue acceleration was bolstered by the record quarterly enrollments in our USU MSN-FNP and Aspen University Pre-licensure BSN programs, our highest LTV degrees. The Company delivered these record enrollment results while increasing its marketing spend by only $50K sequentially. As a result, marketing spend dropped to 18% of revenue, which lifted GAAP gross profit to $9.0 million for a 56% improvement over Q1 2020. Operating expenses grew by 29%, reflecting the staffing increase in our enrollment center to support our FY2021 annual enrollment goals across all our business units. Despite the increase in G&A, operating margin expanded and net loss narrowed by 55%. Our performance this quarter demonstrates the scale in our business and confirms that the Company is on the path to profitability.

Mr. Mathews continued, Finally, as we announced earlier today, Aspen Group is now debt free following the auto conversion of its $10 million secured Convertible Notes, eliminating $700,000 of interest per annum. Moreover, given the improving operating performance of the company, elimination of the debt, and current cash, restricted cash and cash equivalents of approximately $19 million, we dont intend to utilize our existing undrawn $5 million revolving credit facility.

First Quarter Fiscal Year 2021 Financial and Operational Results versus First Quarter Fiscal Year 2020:

The table below shows, on a year-over-year basis, first quarter fiscal year 2021 Bookings increased 34% to $36.1 million, delivering a Company-wide average revenue per enrollment (ARPU) increase of 10% to $15,344.

First Quarter Bookings^1 and Average Revenue Per Enrollment (ARPU)^2 Q1 FY?20 Q1 FY?20 Q1 FY?21 Q1 FY?21 Percent Change Enrollments Bookings Enrollments Bookings Total Bookings & ARPUAspen 1,415 $ 17,691,150 1,779 $ 25,880,400 46 %UniversityUSU 514 $ 9,159,480 572 $ 10,193,040 11 %Total 1,929 $ 26,850,630 2,351 $ 36,073,440 34 %ARPU $ 13,919 $ 15,344 10 %

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 enrollments.

Revenues increased 46% to $15.2 million for Q1 2021 as compared to $10.4 million for the prior year period. USU accounted for 29% and AUs Pre-Licensure BSN program accounted for 18% of overall Company revenues. As a result of the acceleration of revenue growth to 46% in the first quarter of fiscal year 2021, the Company now expects annual revenue growth to meet or exceed 35% or $66 million for the full fiscal year 2021.

GAAP gross profit increased by 56% to $9.0 million or 59% gross margin for Q1 2021 versus $5.8 million or 56% gross margin in Q1 2020. AU gross margin represented 59% of AU revenues for Q1 2021, and USU gross margin represented 64% of USU revenues for Q1 2021. AU instructional costs and services represented 19% of AU revenues for Q1 2021, while USU instructional costs and services represented 22% of USU revenues for Q1 2021. AU marketing and promotional costs represented 18% of AU revenues for Q1 2021, while USU marketing and promotional costs represented 14% of USU revenues for Q1 2021.

Net loss was $(0.9 million) or net loss per share of ($0.04) for the first quarter of fiscal year 2021 versus ($2.1 million) or ($0.11) for the prior year period. For the first quarter of fiscal year 2021, AU generated $2.3 million of net income, and USU generated $1.0 million of net income. AGI corporate incurred a net loss of ($4.3 million) for the first quarter of fiscal year 2021.

Adjusted Net Income (Loss), a non-GAAP financial measure, was $0.1 million for the first quarter of fiscal year 2021 as compared to Adjusted Net Loss of ($1.4 million) in the prior year period. Adjusted Earnings (Loss) Per Share, a non-GAAP financial measure, was $0.00 for the first quarter of fiscal year 2021 as compared to Adjusted Loss per Share of ($0.08) in the prior year period.

EBITDA, a non-GAAP financial measure, was breakeven, $0.0 million or 0% margin, for the first quarter of fiscal year 2021 as compared to EBITDA of ($1.0 million) or a (9%) margin in the prior year period. Adjusted EBITDA, a non-GAAP financial measure, improved to $1.3 million or a 9% margin for the first quarter of fiscal year 2021 as compared to Adjusted EBITDA of ($0.1 million) or a (1%) margin in prior year period.

AU generated EBITDA of $2.8 million or 26% margin and Adjusted EBITDA of $3.2 million or 29% margin for the first quarter of fiscal year 2021. Note that Aspens Pre-Licensure BSN program accounted for $1.0 million of the $2.8 million EBITDA generated at AU, operating at an EBITDA margin of 37% remaining the highest margin unit of the Company. USU generated EBITDA of $1.0 million or a 23% margin and $1.1 million of Adjusted EBITDA or a 25% margin in the first quarter of fiscal year 2021. AGI corporate generated an EBITDA of ($3.8 million) and Adjusted EBITDA of ($3.0 million) in the first quarter of fiscal year 2021.

Liquidity

For the quarter ended July 31, 2020, the Company reported cash and cash equivalents of $15.9 million and restricted cash of $3.1 million. The Company used cash of ($0.6 million) in operations in the first quarter of fiscal year 2021, as compared to using ($1.7 million) in same period last year, an improvement of 62% year-over-year.

With the automatic conversion of the Companys $10 million of Convertible Notes (discussed above), Aspen Group has no outstanding indebtedness.

Conference Call:

Aspen Group, Inc. will host a conference call to discuss its first quarter fiscal year 2021 results and business outlook on Monday, September 14, 2020, at 4:30 p.m. (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 (844) 452-6823 (U.S.) or (731) 256-5216 (International), passcode 8489959. Subsequent to the call, a transcript of the audiocast will be available from the Companys website at www.aspu.com. There will also be a seven day dial-in replay which can be accessed by dialing toll-free (855) 859-2056 (U.S.) or (404) 537-3406 (International), passcode 8489959.

*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 companys 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. Included are $543,384 of non-recurring charges for the first quarter of fiscal year 2021, compared to $132,949 in the first quarter of fiscal year 2020. The non-recurring charges for Q1 fiscal 2021 include $123,947 of interest expense, which arose from the acceleration of amortization arising from the exercise of warrants issued to a lender.

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 July 31, 2020 2019Earnings (loss) per share $ (0.04 ) $ (0.11 )Weighted average number of common stock 22,094,409 18,733,317 outstanding**Net loss $ (943,196 ) $ (2,075,282 )Add back: Non-recurring charges 543,384 132,949 Stock-based compensation 487,110 498,417 Adjusted Net Income (Loss) $ 87,298 $ (1,443,916 ) Adjusted Earnings (Loss) per Share $ 0.00 $ (0.08 )

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

AGI defines Adjusted EBITDA as earnings (or loss) from operations before the items in the table below. Included are $419,437 of non-recurring charges for the first quarter of fiscal year 2021, compared to $132,949 in the first quarter of fiscal year 2020. An additional non-recurring item in Q1 2021 of $123,947 is included in interest expense, net, which arose from the acceleration of amortization arising from the exercise of warrants issued to a lender. 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 July 31, 2020 2019Net loss $ (943,196 ) $ (2,075,282 )Interest expense, net 455,223 420,067 Taxes (1,900 ) 90,277 Depreciation and amortization 490,624 606,574 EBITDA 751 (958,364 )Bad debt expense 400,000 240,899 Non-recurring charges, excluding 419,437 132,949 non-recurring interest expense of $123,947Stock-based compensation 487,110 498,417 Adjusted EBITDA $ 1,307,298 $ (86,099 )

Definitions

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

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

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

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

EBITDA Margin 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 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 Not meaningful.

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

For additional information on the financial statements and performance, please refer to the Aspen Group, Inc. Form 10-Q for the first quarter of fiscal year 2021 and Q1 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 the Company being on a path to profitability, expected fiscal 2021 revenue, our estimates as to Lifetime Value and the future impact of bookings. The words believe, may, estimate, continue, anticipate, intend, should, plan, could, target, potential, is likely, will, expect and similar expressions, as they relate to us, are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. Important factors that could cause actual results to differ from those in the forward-looking statements include the continued demand of nursing students for the new programs, student attrition, national and local economic factors including the substantial impact of the COVID-19 pandemic on the economy, 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 August 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 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 385-831-7337Kim@HaydenIR.com

ASPEN GROUP, INC. AND SUBSIDIARIESCONSOLIDATED BALANCE SHEETS

July 31, 2020 April 30, 2020 (Unaudited) Assets Current assets: Cash and cash equivalents $ 15,899,293 $ 14,350,554 Restricted cash 3,060,269 3,556,211 Accounts receivable, net of allowance of 14,662,231 14,326,791 $2,156,645 and $1,758,920, respectivelyPrepaid expenses 993,541 941,671 Other receivables ? 23,097 Other current assets 113,123 173,090 Total current assets 34,728,457 33,371,414 Property and equipment: Computer equipment and hardware 690,114 649,927 Furniture and fixtures 1,007,099 1,007,099 Leasehold improvements 892,279 867,024 Instructional equipment 301,842 301,842 Software 6,792,594 6,162,770 9,683,928 8,988,662 Less accumulated depreciation (3,314,448 ) (2,841,019 )Total property and equipment, net 6,369,480 6,147,643 Goodwill 5,011,432 5,011,432 Intangible assets, net 7,900,000 7,900,000 Courseware, net 102,560 111,457 Accounts receivable - net of allowance of 45,329 45,329 $625,963 and $625,963, respectivelyLong term contractual accounts receivable 8,713,018 6,701,136 Debt issue cost, net 43,056 182,418 Operating lease right of use asset, net 7,264,584 6,412,851 Deposits and other assets 150,406 355,831 Total assets $ 70,328,322 $ 66,239,511

(Continued)

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

July 31, 2020 April 30, 2020 (Unaudited) Liabilities and Stockholders? Equity Current liabilities: Accounts payable $ 1,764,714 $ 1,505,859 Accrued expenses 1,127,992 537,413 Deferred revenue 4,766,853 3,712,994 Due to students 1,891,502 2,371,844 Operating lease obligations, current portion 1,542,754 1,683,252 Other current liabilities 288,033 545,711 Total current liabilities 11,381,848 10,357,073 Convertible notes, net of discount of 8,590,172 8,449,146 $1,409,828 and $1,550,854, respectivelyOperating lease obligations, less current 6,677,566 5,685,335 portionTotal liabilities 26,649,586 24,491,554 Commitments and contingencies Stockholders? equity: Preferred stock, $0.001 par value; 1,000,000 shares authorized,0 issued and 0 outstanding at July31, 2020 and ? ? April30, 2020Common stock, $0.001 par value; 40,000,000 shares authorized22,377,744 issued and 22,361,077 outstanding at July31, 202021,770,520 issued and 21,753,853 outstanding at 22,378 21,771 April30, 2020Additional paid-in capital 92,378,584 89,505,216 Treasury stock (16,667 shares) (70,000 ) (70,000 )Accumulated deficit (48,652,226 ) (47,709,030 )Total stockholders? equity 43,678,736 41,747,957 Total liabilities and stockholders? equity $ 70,328,322 $ 66,239,511

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

Three Months Ended July 31, 2020 2019Revenues $ 15,165,562 $ 10,357,982 Operating expenses: Cost of revenues (exclusive of depreciation 5,847,523 4,353,058 and amortization shown separately below)General and administrative 8,793,756 6,796,251 Bad debt expense 400,000 240,899 Depreciation and amortization 490,624 606,574 Total operating expenses 15,531,903 11,996,782 Operating loss (366,341 ) (1,638,800 ) Other income (expense): Other (expense) income, net (123,298 ) 22,802 Interest expense (455,457 ) (423,689 )Total other expense, net (578,755 ) (400,887 ) Loss before income taxes (945,096 ) (2,039,687 ) Income tax (benefit) expense (1,900 ) 35,595 Net loss $ (943,196 ) $ (2,075,282 ) Net loss per share - basic and diluted $ (0.04 ) $ (0.11 ) Weighted average number of common stock 22,094,409 18,733,317 outstanding - basic and diluted

ASPEN GROUP, INC. AND SUBSIDIARIESCONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITYThree Months Ended July31, 2020 and 2019(Unaudited)

Common Stock Additional Total Paid-In Treasury Accumulated Stockholders? Shares Amount Capital Stock Deficit Equity

Balance atApril 30, 21,770,520 $ 21,771 $ 89,505,216 $ (70,000 ) $ (47,709,030 ) $ 41,747,957 2020Stock-based ? ? 487,110 ? ? 487,110 compensationCommon stockissued forstock 415,175 415 1,269,567 ? ? 1,269,982 optionsexercisedfor cashCommon stockissued forwarrants 192,049 192 1,081,600 ? ? 1,081,792 exercisedfor cashModificationcharge for ? ? 25,966 ? ? 25,966 warrantsexercisedAmortizationof warrant ? ? 9,125 ? ? 9,125 based costNet loss ? ? ? ? (943,196 ) (943,196 ) Balance atJuly 31, 22,377,744 $ 22,378 $ 92,378,584 $ (70,000 ) $ (48,652,226 ) $ 43,678,736 2020 Common Stock Additional Total Paid-In Treasury Accumulated Stockholders? Shares Amount Capital Stock Deficit Equity

Balance atApril 30, 18,665,551 $ 18,666 $ 68,562,727 $ (70,000 ) $ (42,049,965 ) $ 26,461,428 2019Stock-based ? ? 498,417 ? ? 498,417 compensationCommon stockissued forcashless 101,894 102 (102 ) ? ? ? stockoptionsexercisedCommon stockissued forstock 21,876 22 45,168 ? ? 45,190 optionsexercisedfor cashCommon stockissued forcashless 19,403 19 (19 ) ? ? ? warrantexerciseAmortizationof warrant ? ? 9,440 ? ? 9,440 based costAmortizationofrestricted ? ? 30,597 ? ? 30,597 stock issuedfor serviceRestrictedStock Issuedfor 104,803 105 (105 ) ? ? ? Services,subject tovestingCumulativeeffect of ? ? ? ? (136,745 ) (136,745 ) Adoption ofASC 842Net loss ? ? ? ? (2,075,282 ) (2,075,282 ) Balance atJuly 31, 18,913,527 $ 18,914 $ 69,146,123 $ (70,000 ) $ (44,261,992 ) $ 24,833,045 2019

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

Three Months Ended July 31, 2020 2019Cash flows from operating activities: Net loss $ (943,196 ) $ (2,075,282 )Adjustments to reconcile net loss to net cash used in operating activities:Bad debt expense 400,000 240,899 Depreciation and amortization 490,624 606,574 Stock-based compensation 487,110 498,417 Warrants issued for services 9,125 9,440 Loss on asset disposition ? 20,240 Amortization of debt discounts 141,026 65,702 Amortization of debt issue costs 139,362 29,662 Modification charge for warrants exercised (25,966 ) ? Non-cash payments to investor relations firm ? 30,597 Other adjustments, net 10,587 ? Changes in operating assets and liabilities: Accounts receivable (2,747,322 ) (1,535,420 )Prepaid expenses (51,870 ) (136,022 )Other receivables 23,097 710 Other current assets 59,966 ? Deposits and other assets 205,425 67,032 Accounts payable 258,855 (110,890 )Accrued expenses 590,579 (73,663 )Lease liabilities, net of right of use assets ? 26,993 Due to students (480,342 ) 417,131 Deferred revenue 1,053,859 224,172 Other current liabilities (257,678 ) 8,625 Net cash used in operating activities (636,759 ) (1,685,083 )Cash flows from investing activities: Purchases of courseware and accreditation (3,050 ) (2,275 )Purchases of property and equipment (659,168 ) (629,983 )Net cash used in investing activities (662,218 ) (632,258 )Cash flows from financing activities: Proceeds from stock options exercised and 2,351,774 45,190 warrants exercisedNet cash provided by financing activities 2,351,774 45,190

(Continued)

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

Three Months Ended July 31, 2020 2019Net increase (decrease) in cash and cash $ 1,052,797 $ (2,272,151 )equivalentsCash, restricted cash, and cash equivalents at 17,906,765 9,967,752 beginning of periodCash, restricted cash, and cash equivalents at $ 18,959,562 $ 7,695,601 end of period Supplemental disclosure cash flow information Cash paid for interest $ 199,178 $ 324,861 Cash paid for income taxes $ ? $ ? Supplemental disclosure of non-cash investing and financing activitiesCommon stock issued for services $ ? $ 178,447 Right-of-use lease asset offset against $ 851,733 $ 8,196,106 operating lease obligations

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:

July 31, 2020 July 31, 2019Cash and cash equivalents $ 15,899,293 $ 7,243,580 Restricted cash 3,060,269 452,021 Total cash and restricted cash $ 18,959,562 $ 7,695,601