桃汁影院 Reports Record Revenue of $10.4 Million in the First Quarter Fiscal Year 2020, an Increase of 43% Year-over-Year

NEW YORK, Sept. 09, 2019 (GLOBE NEWSWIRE) -- 桃汁影院, Inc. (Nasdaq: ASPU)( 鈥渢he Company or AGI鈥), an education technology holding company, today announced financial results for its 2020 fiscal first quarter ended July 31, 2019.

First Quarter Fiscal Year 2020 Summary

Three months ended
(in millions) 听 July 31, 2019 听 July 31, 2018 听 听% Change
Revenue $10.4 $7.2 听 听43%
Gross profit $5.8 $3.3 听 听74%
Gross profit margin (%) 听56% 听46% 听 听1,000 basis points
Operating Income (Loss) ($1.6) ($2.9) 听 听43%
Net Income (Loss) ($2.1) ($2.8) 听 听27%
Cash Used in Operations ($1.7) ($3.4) 听 听50%
EBITDA (Loss) ($1.0) ($2.3) 听 听58%
Adjusted EBITDA (Loss) ($0.1) ($1.8) 听 听95%

First Quarter Performance Highlights

  • New student enrollments increased to 1,929 or 46% year-over-year
    潞 Aspen University (AU) new student enrollments increased to 1,415 or 29% year-over-year
    潞 United States University (USU) new student enrollments increased to 514 or 133% year-over-year
  • Weighted average cost of enrollment declined 18%
  • Bookings increased 83% to $26.9 million
  • Average revenue per enrollment (ARPU) increased 24% to $13,919

Michael Mathews, Chairman and CEO of AGI, commented, 鈥淔iscal 2020 is off to a strong start with record revenue and enrollments in our seasonally weakest summer quarter. By focusing our marketing spend on delivering enrollment growth in the degree programs with the highest lifetime value (LTV), we expanded bookings in the quarter by 83% and increased our average revenue per enrollment, or ARPU, by 24%. For the remainder of fiscal year 2020 we expect to continue to focus on these highest LTV degree programs in order to accelerate our long-term growth. We are on track to deliver annual revenue growth over 34% in fiscal year 2020, based on anticipated year-over-year enrollment growth of approximately 25% and bookings forecasted to grow 35% to approximately $89 million. We now expect the company to achieve positive Adjusted EBITDA in the second fiscal quarter and for the foreseeable future.鈥

Fiscal 2020 First Quarter Financial and Operational Results:

AGI delivered 1,929 new student enrollments for the fiscal quarter ended July 31, 2019, a 46% increase year-over-year. Aspen University accounted for 1,415 new student enrollments (including 198 Doctoral enrollments and 276 Pre-licensure Bachelor of Science in Nursing (鈥淏SN鈥) Arizona campus enrollments). USU accounted for 514 new student enrollments (primarily Family Nurse Practitioner (鈥淔NP鈥) enrollments), a 133% increase year-over-year. Enrollments for Aspen University鈥檚 Pre-Licensure BSN program increased 48% sequentially as the university began accepting enrollments for prerequisite students taking online courses in anticipation of entering the HonorHealth final two-year core campus program that is expected to launch on September 17, 2019.

In the charts below, we have provided a comparison of enrollments and bookings* from Q1 fiscal year 2019 to Q1 fiscal year 2020.听 The company鈥檚 enrollments rose 46% year-over-year, while bookings increased 83% year-over-year. This translates to a 24% average revenue per user (ARPU)* increase year-over-year, from $11,185 to $13,919, driven by the company鈥檚 focused marketing spending on the highest LTV degree programs during the quarter.

Lifetime Value (LTV) Q1 FY'2019 Q1 FY'2019 Q1 FY'2020 Q1 FY'2020
Per Enrollment Enrollments Bookings Enrollments Bookings
AU Online (Nursing + Other) Unit $听 听 听 听 听 听 听 听 听 7,350 听 882 $听 听 听 听 听 听6,482,700 听 941 $听 听 听 听 听6,916,350
AU (Doctoral) Unit $听 听 听 听 听 听 听 听 12,600 听 118 $听 听 听 听 听 听1,486,800 听 198 $听 听 听 听 听2,494,800
AU (Pre-Licensure BSN) Unit $听 听 听 听 听 听 听 听 30,000 听 93 $听 听 听 听 听 听2,790,000 听 276 $听 听 听 听 听8,280,000
USU (FNP + Other) Unit $听 听 听 听 听 听 听 听 17,820 221 $听 听 听 听 听 听3,938,220 514 $听 听 听 听 听9,159,480
Total 听 1,314 $听 听 听 听 听14,697,720 听 1,929 $听 听 听 听26,850,630
Average Revenue Per User (ARPU) $听 听 听 听 听 听 听 听 11,185 $听 听 听 听 听 听 听 13,919

Photos accompanying this announcement听are available at

*鈥淏ookings鈥 are defined by multiplying LTV by new student enrollments for each operating unit. 鈥淎verage Revenue Per听User or (ARPU)鈥 is defined by dividing total bookings by total enrollments.

AGI鈥檚 overall active student body (including both Aspen University and USU) grew 34% year-over-year from 7,274 to 9,752 students as of July 31, 2019.

Of the 9,752 total active students at both universities, 82% or 8,002 students are degree-seeking Nursing students.

Aspen University鈥檚 total active degree-seeking student body grew 25% year-over-year from 6,590 to 8,261 students. Aspen鈥檚 School of Nursing grew 36% year-over-year, from 4,863 to 6,595 active students, which includes 670 active students in the BSN Pre-Licensure program in Phoenix, AZ. Aspen University students paying tuition and fees through a monthly payment method grew by 17% year-over-year, from 4,769 to 5,580 students. Those 5,580 students paying through a monthly payment method represent 68% of Aspen University鈥檚 total active student body.

USU鈥檚 total active student body grew sequentially from 1,148 to 1,491 students or a sequential increase of 30%. On a year-over-year basis, USU鈥檚 total active student body grew from 684 to 1,491 students or 118%. USU鈥檚 MSN-FNP active student body grew sequentially from 970 to 1,294 students or a sequential increase of 33%. USU鈥檚 MSN-FNP program now represents 87% of USU鈥檚 active student body. USU students paying tuition and fees through a monthly payment method grew from 758 to 1,053 students sequentially. The 1,053 students paying through a monthly payment method represent 71% of USU鈥檚 total active student body.

Following the end of the fiscal first quarter of 2020, the Company announced a significant enrollment milestone of exceeding 10,000 total active students at Aspen University and United States University combined.

Revenues increased to $10,357,982 for the fiscal quarter ended July 31, 2019, an increase of 43% as compared to the prior fiscal year first quarter. USU accounted for approximately 26% and Aspen University鈥檚 Pre-Licensure BSN program accounted for approximately 8% of overall Company revenues.

Gross profit increased to $5,765,328 for the fiscal quarter ended July 31, 2019 or 56% gross margin. Aspen University gross profit represented 59% of Aspen University revenues for the fiscal quarter, while USU gross profit equaled 55% of USU revenues during the fiscal quarter. Aspen University instructional costs and services represented 18% of Aspen University revenues for the fiscal quarter, while USU instructional costs and services equaled 28% of USU revenues during the fiscal quarter. Aspen University marketing and promotional costs represented 20% of Aspen University revenues for the fiscal quarter, while USU marketing and promotional costs equaled 17% of USU revenues during the fiscal quarter.

Net loss applicable to shareholders was ($2,075,282) or diluted net loss per share of ($0.11). Aspen University generated $0.9 million of net income for the fiscal quarter, while USU experienced a net loss of ($0.4) million in the fiscal quarter. AGI corporate incurred $2.6 million of expenses for the first quarter.

EBITDA, a non-GAAP financial measure, was a loss of ($958,364) or (9%) as a percentage of revenue. Adjusted EBITDA, a non-GAAP financial measure, was a loss of ($86,099) or (1%) as a percentage of revenue. Aspen University generated $1.6 million of Adjusted EBITDA for the fiscal quarter, while USU experienced an Adjusted EBITDA loss of ($10,006) in the fiscal quarter. AGI corporate contributed $1.6 million of expenses toward the ($86,099) Adjusted EBITDA result for the fiscal quarter.

The Company used cash of $1.7 million in operations in the fiscal quarter, as compared to using $3.4 million in the prior fiscal year first quarter, an improvement of 50% year-over-year.

Conference Call:

AGI will host a conference call to discuss its fiscal year 2020 first quarter financial results and business outlook on Monday, September 9th, 2019, at 4:30 p.m. (ET). The conference call can be accessed by dialing toll-free (844) 452-6823 (U.S.) or (731) 256-5216 (international), passcode 2587764. Subsequent to the call, a transcript of the audiocast will be available from the Company鈥檚 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 2587764.

Non-GAAP 鈥 Financial Measures:

This press release includes both financial measures in accordance with the 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鈥檚 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 EBITDA and EBITDA, each of which are non-GAAP financial measures. We believe that both management and shareholders benefit from referring to these 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 comparisons.听 Our management recognizes that the non-GAAP financial measures have inherent limitations because of the excluded items described below.

AGI defines Adjusted EBITDA as earnings (or loss) from continuing operations before the items in the table below including non-recurring charges of $132,949 in fiscal quarter ended July 31, 2019 and $188,665 in fiscal quarter ended July 31, 2018. Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and analysts to evaluate and assess our core operating results from period-to-period after removing the impact of items of a non-operational nature that affect comparability.

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.

The following table presents a reconciliation of Adjusted EBITDA to net loss allocable to common shareholders, a GAAP financial measure:

Quarter Ended
July 31,
2019 2018
Net loss $ (2,075,282 ) $ (2,837,276 )
Interest expense, net of interest income 420,067 40,353
Taxes 90,277
Depreciation & amortization 606,574 498,105
EBITDA (loss) (958,364 ) (2,298,818 )
Bad debt expense 240,899 121,805
Non-recurring charges 132,949 188,665
Stock-based compensation 498,417 209,976
Adjusted EBITDA (Loss) $ (86,099 ) $ (1,778,372 )

About 桃汁影院, Inc.:

桃汁影院, 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.

Forward-Looking Statements:

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including statements regarding our continued focus on the highest LTV units, sustained revenue growth, enrollment growth, achieving and maintaining positive Adjusted EBITDA for the foreseeable future, and forecasted bookings. The words 鈥渂elieve,鈥 鈥渕ay,鈥 鈥渆stimate,鈥 鈥渃ontinue,鈥 鈥渁nticipate,鈥 鈥渋ntend,鈥 鈥渟hould,鈥 鈥減lan,鈥 鈥渃ould,鈥 鈥渢arget,鈥 鈥減otential,鈥 鈥渋s likely,鈥 鈥渨ill,鈥 鈥渆xpect鈥 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 high demand for nurses, the continued effectiveness of our marketing efforts, unanticipated delays in opening new campuses, failure to continue to obtain enrollments at low acquisition costs and keeping instructional costs down, potential student attrition and national and local economic factors. Other risks are included in our filings with the SEC including our Form 10-K for the year ended April 30, 2019. 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.

Investor Relations Contact:

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

ASPEN GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

July 31, 2019 April 30, 2019
(Unaudited)
Assets
Current assets:
Cash $ 7,243,580 $ 9,519,352
Restricted cash 452,021 448,400
Accounts receivable, net of allowance of $1,484,559听and $1,247,031, respectively 10,786,265 10,656,470
Prepaid expenses 546,767 410,745
Other receivables 1,435 2,145
Total current assets 19,030,068 21,037,112
Property and equipment:
Call center equipment 245,715 193,774
Computer and office equipment 330,267 327,621
Furniture and fixtures 1,430,349 1,381,271
Software 4,765,597 4,314,198
6,771,928 6,216,864
Less accumulated depreciation and amortization (2,083,277 ) (1,825,524 )
Total property and equipment, net 4,688,651 4,391,340
Goodwill 5,011,432 5,011,432
Intangible assets, net 8,266,667 8,541,667
Courseware, net 145,063 161,930
Accounts receivable, secured - net of allowance of $625,963 and $625,963, respectively 45,329 45,329
Long term contractual accounts receivable 4,249,969 3,085,243
Debt issue cost, net 271,162 300,824
Right of use lease asset 7,996,585
Deposits and other assets 562,594 629,626
Total assets $ 50,267,520 $ 43,204,503

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

July 31, 2019 April 30, 2019
(Unaudited)
Liabilities and 厂迟辞肠办丑辞濒诲别谤蝉鈥 Equity
Current liabilities:
Accounts payable $ 1,588,331 $ 1,699,221
Accrued expenses 577,755 651,418
Deferred revenue 2,681,037 2,456,865
Refunds due students 1,591,632 1,174,501
Deferred rent, current portion 53,140 47,436
Convertible notes payable, current portion 50,000 50,000
Right of use lease liability, current portion 1,100,411
Other current liabilities 279,411 270,786
Total current liabilities 7,921,717 6,350,227
Senior secured loan payable, net of discount of $287,626 and $353,328 respectively 9,712,374 9,646,672
Right of use lease liability 7,095,695
Deferred rent 704,689 746,176
Total liabilities 25,434,475 16,743,075
Commitments and contingencies 鈥 see Note 10
厂迟辞肠办丑辞濒诲别谤蝉鈥 equity:
Preferred stock, $0.001 par value; 1,000,000 shares authorized,
0 issued and outstanding at July 31, 2019 and April 30, 2019
Common stock, $0.001 par value; 40,000,000 shares authorized
18,913,527 issued and 18,896,443 outstanding at July 31, 2019
18,665,551 issued and 18,648,884 outstanding at April 30, 2019 18,914 18,666
Additional paid-in capital 69,146,123 68,562,727
Treasury stock (16,667 shares) (70,000 ) (70,000 )
Accumulated deficit (44,261,992 ) (42,049,965 )
Total stockholders鈥 equity 24,833,045 26,461,428
Total liabilities and stockholders鈥 equity $ 50,267,520 $ 43,204,503


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

Three Months Ended
July 31,
2019 2018
Revenues $ 10,357,982 $ 7,221,305
Operating expenses
Cost of revenues (exclusive of depreciation and amortization shown separately below) 4,353,058 3,752,392
General and administrative 7,037,150 5,824,132
Depreciation and amortization 606,574 498,105
Total operating expenses 11,996,782 10,074,629
Operating loss (1,638,800 ) (2,853,324 )
Other income (expense)
Other income 22,802 56,401
Interest expense (423,689 ) (40,353 )
Total other income/(expense), net (400,887 ) 16,048
Loss before income taxes (2,039,687 ) (2,837,276 )
Income tax expense 35,595
Net loss $ (2,075,282 ) $ (2,837,276 )
Net loss per share allocable to common stockholders - basic and diluted $ (0.11 ) $ (0.15 )
Weighted average number of common stock outstanding - basic and diluted 18,733,317 18,317,830


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS鈥 EQUITY
听(Unaudited)

Additional Total
Common Stock Paid-In Treasury Accumulated 厂迟辞肠办丑辞濒诲别谤蝉鈥
Shares Amount Capital Stock Deficit Equity
Balance at April 30, 2019 18,665,551 $ 18,666 $ 68,562,727 $ (70,000 ) $ (42,049,965 ) $ 26,461,428
Stock-based compensation 498,417 498,417
Common stock issued for cashless stock options exercised 101,894 102 (102 )
Common stock issued for stock options exercised for cash 21,876 22 45,168 45,190
Common stock issued for cashless warrant exercise 19,403 19 (19 )
Amortization of warrant based cost 9,440 9,440
Amortization of restricted stock issued for service 30,597 30,597
Restricted Stock Issued for Services, subject to vesting 104,803 105 (105 )
Cumulative effect of Adoption of ASC 842 (136,745 ) (136,745 )
Net loss (2,075,282 ) (2,075,282 )
Balance at July 31, 2019 18,913,527 $ 18,914 $ 69,146,123 $ (70,000 ) $ (44,261,992 ) $ 24,833,045


Additional Total
Common Stock Paid-In Treasury Accumulated 厂迟辞肠办丑辞濒诲别谤蝉鈥
Shares Amount Capital Stock Deficit Equity
Balance at April 30, 2018 18,333,521 $ 18,334 $ 66,557,005 $ (70,000 ) $ (32,771,748 ) $ 33,733,591
Stock-based compensation 209,976 209,976
Common stock issued for cashless stock options exercised 5,230 5 (5 )
Common stock issued for stock options exercised for cash 2,689 2 7,815 7,817
Purchase of treasury stock, net of broker fees (7,370,000 ) (7,370,000 )
Re-sale of treasury stock, net of broker fees 7,370,000 7,370,000
Fees associated with equity raise (29,832 ) (29,832 )
Net loss (2,837,276 ) (2,837,276 )
Balance at July 31, 2018 18,341,440 $ 18,341 $ 66,744,959 $ (70,000 ) $ (35,609,024 ) $ 31,084,276


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

Three months ended
July 31,
2019 2018
Cash flows from operating activities:
Net loss $ (2,075,282 ) $ (2,837,276 )
Adjustments to reconcile net loss to net cash used in operating activities:
Bad debt expense 240,899 121,805
Depreciation and amortization 606,574 498,105
Stock-based compensation 498,417 209,976
Warrants issued for services 9,440
Loss on asset disposition 20,240
Amortization of debt discounts 65,702
Amortization of debt issue costs 29,662
Amortization of prepaid shares for services 8,285
Non-cash payments to investor relations firm 30,597
Changes in operating assets and liabilities:
Accounts receivable (1,535,420 ) (1,592,941 )
Prepaid expenses (136,022 ) (229,168 )
Other receivables 710 173,475
Other assets 67,032
Accounts payable (110,890 ) (728,230 )
Accrued expenses (73,663 ) 10,401
Deferred rent (35,783 ) 217,433
Refunds due students 417,131 302,609
Deferred revenue 224,172 430,015
Right of use assets, net 62,776
Other liabilities 8,625 27,301
Net cash used in operating activities (1,685,083 ) (3,388,210 )
Cash flows from investing activities:
Purchases of courseware and accreditation (2,275 ) (42,917 )
Purchases of property and equipment (629,983 ) (735,757 )
Net cash used in investing activities (632,258 ) (778,674 )
Cash flows from financing activities:
Disbursements for equity offering costs (29,832 )
Proceeds of stock options exercised and warrants exercised 45,190 7,817
Purchase of treasury stock, net of broker fees (7,370,000 )
Re-sale of treasury stock, net of broker fees 7,370,000
Net cash provided by (used in) financing activities 45,190 (22,015 )
Net (decrease) in cash and cash equivalents (2,272,151 ) (4,188,899 )
Cash, restricted cash, and cash equivalents at beginning of period 9,967,752 14,803,065
Cash and cash equivalents at end of period $ 7,695,601 $ 10,614,166
Supplemental disclosure cash flow information
Cash paid for interest $ 324,861 $
Cash paid for income taxes $ $
Supplemental disclosure of non-cash investing and financing activities
Common stock issued for services $ 178,447 $


ASPEN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(Unaudited)

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

Three months ended
July 31,
2019 2018
Cash $ 7,243,580 $ 10,423,660
Restricted cash 452,021 190,506
Total cash and restricted cash $ 7,695,601 $ 10,614,166


Total Enrollments

Total Enrollments
Total Bookings

Total Bookings
Source: 桃汁影院 Inc.