The following Management's Discussions and Analysis of Financial Condition and
Results of Operations should be read in conjunction with our condensed
consolidated financial statements and related notes thereto included in Part I,
Item 1 of this report. For additional information regarding our financial
condition and results of operations, see "Management's Discussion and Analysis
of Financial Condition and Results of Operations" included in Part II, Item 7 of
our Annual Report on Form 10-K for the year ended December 31, 2021 ("Form
10-K"), filed with the Securities and Exchange Commission ("SEC") on April 15,
2022, as well as our consolidated financial statements and related notes thereto
included in Part II, Item 8 of the Form 10-K. Unless the context indicates
otherwise, in this report the terms "Zovio," "the Company," "we," "us" and "our"
refer to Zovio Inc, a Delaware corporation, and its wholly owned and indirect
subsidiaries.

Forward-Looking Statements

This Quarterly Report on Form 10-Q ("Form 10-Q") contains forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended
("Exchange Act"). All statements other than statements of historical fact may be
forward-looking statements. Forward-looking statements may include, among
others, statements regarding future events, future financial and operating
results, strategies, expectations, the competitive environment, regulation and
the availability of financial resources, including, without limitation,
statements regarding:

•our ability and the ability of our current or any future university partners to
comply with the extensive and continually evolving regulatory framework,
applicable to such partners, including but not limited to Title IV of the Higher
Education Act of 1965, as amended ("Higher Education Act"), and its implementing
regulations, the gainful employment regulations, defense to repayment
regulations, state authorization regulations, state laws and regulatory
requirements, and accrediting agency requirements;

•projections, predictions and expectations regarding our business, financial
position, results of operations, liquidity and capital resources, and enrollment
trends;

•the ability of our current or any future university partners to obtain continued approval of programs for educational benefits to active duty military students or to veteran students;

•the outcome of various lawsuits, claims and legal proceedings;

•the impact of COVID-19 on the economy, and the demand for our services and the collectability of our receivables;

•initiatives focused on student success, retention and academic quality;



•expectations regarding the adequacy of our cash and cash equivalents and other
sources of liquidity for ongoing operations, planned capital expenditures and
working capital requirements;

•expectations regarding capital expenditures;

•the impact of accounting standards on our financial statements;

•the reasonableness and acceptance of our tax accruals;

•the continued growth of our growth segment;

•management's goals and objectives; and

•other similar matters that are not historical facts.



Forward-looking statements may generally be identified by the use of words such
as "may," "should," "could," "would," "predicts," "potential," "continue,"
"expects," "anticipates," "future," "intends," "plans," "believes," "estimates"
and similar expressions, as well as statements in the future tense.

Forward-looking statements should not be interpreted as a guarantee of future
performance or results and will not necessarily be accurate indications of the
times at or by which such performance or results will be achieved, if at all.
Forward-

                                       24
--------------------------------------------------------------------------------

looking statements are based on information available at the time such
statements are made and the current good faith beliefs, expectations and
assumptions of management regarding future events. Such statements are subject
to risks and uncertainties that could cause actual performance or results to
differ materially from those expressed in or suggested by the forward-looking
statements. For a discussion of some of these risks and uncertainties, see
Part II, Item 1A, "Risk Factors" as well as the discussion of such risks and
uncertainties contained in our other filings with the SEC, including the Form
10-K.

All forward-looking statements in this report are qualified in their entirety by
the cautionary statements included herein, and you should not place undue
reliance on any forward-looking statements. These forward-looking statements
speak only as of the date of this report. We assume no obligation to update or
revise any forward-looking statements contained herein to reflect actual results
or any changes in our assumptions or expectations or any other factors affecting
such forward-looking statements, except to the extent required by applicable
securities laws. If we do update or revise one or more forward-looking
statements, no inference should be drawn that we will make additional updates
with respect to those or other forward-looking statements.

Overview

Zovio Inc is an education technology services company that partners with higher
education institutions and employers to deliver innovative, personalized
solutions and learning experiences to help learners and leaders achieve their
aspirations and help institutions grow. Zovio's expertise across academic
disciplines, credential levels, learning experiences, and modalities has powered
student and partner success through a tailored, customer-focused approach
bolstered by data analytics. The Company provides student recruitment and
enrollment systems, retention strategies, educational tools and curriculums.

In April 2019, the Company acquired both Fullstack Academy, Inc ("Fullstack")
and TutorMe.com, Inc. ("TutorMe"), each of which became wholly-owned
subsidiaries of the Company. Fullstack is an innovative web development school
offering immersive technology bootcamps, and TutorMe is an online education
platform that provides 24/7 on-demand tutoring and online courses.

On May 23, 2022, the Company completed the sale of TutorMe through an Asset
Purchase Agreement (the "Purchase Agreement"). Pursuant to the Purchase
Agreement, the Company and TutorMe sold substantially all of the assets of
TutorMe's business in consideration of $55.0 million in cash and the assumption
of certain liabilities of TutorMe's business. The consideration payable pursuant
to the Purchase Agreement is subject to a customary post-closing working capital
adjustment.

On July 31, 2022, the Company entered into a new asset purchase agreement (the
"New Asset Purchase Agreement"), pursuant to which Zovio sold to Global Campus
all of the remaining assets of Zovio related to the UAGC Services Business (the
"Transaction"). In connection with the Transaction, the parties terminated the
previous agreements. In addition, UAGC (a) paid to Zovio cash in the amount of
$1.00, (b) assumed all obligations under Zovio's business contracts associated
with the UAGC Services Businesses, including the lease for the facilities
located in Chandler, Arizona, which has a remaining term of eight years and
approximately $20.0 million in rent obligations, (c) released Zovio from all
remaining obligations under the UAGC/Zovio Agreements, including from all
indemnification obligations under the Original Asset Purchase Agreement and all
minimum payment guarantees under the UAGC Services Agreement, and (d) granted
Zovio a general release of all claims. In addition, UAGC hired substantially all
of the UAGC Services Business employees (as determined by UAGC). In turn, Zovio
(i) paid to UAGC cash in the amount of $5.5 million, reflecting the allocated
minimum payment owed by Zovio to UAGC for the month of July 2022, (ii) paid to
UAGC cash in the amount of $5.0 million, and assigned to UAGC the right to a
security deposit in the amount of $2.7 million, for assumption of Zovio's
obligations under the Chandler lease, (iii) granted UAGC the right to any refund
achieved by Zovio after the closing of the Transaction from the State of
California as a result of its appeal of that certain judgment set forth in the
Statement of Decision issued by the Superior Court of the State of California,
County of San Diego on March 3, 2022, (iv) released UAGC from all remaining
obligations under the UAGC/Zovio Agreements, and (v) granted UAGC and University
of Arizona a general release of all claims.

Following the consummation of the Transaction, Zovio and UAGC have no
contractual or other relationship with one another, other than an agreement to
reasonably cooperate to effect the transactions contemplated by the New Asset
Purchase Agreement. As of the date hereof, UAGC operates the University as an
integrated, online university. Zovio will continue to support the continued
growth and expansion of its Fullstack Academy subsidiary and simultaneously
explore strategic alternatives for that business. For additional information,
see Note 16, "Subsequent Events."

The ability of the Company to continue as a going concern is dependent on the
Company generating cash from its operations and availability to other funding
sources. Due to the Company's negative cash flows from operations and projected
future negative cash flows from operations resulting from the transaction with
Global Campus and reduction of availability of

                                       25
--------------------------------------------------------------------------------

debt financing, substantial doubt exists about the Company's ability to continue
as a going concern for the twelve months following the issuance of these
condensed consolidated financial statements. Management plans to cover any
shortfall from operations by selling its Fullstack subsidiary or obtaining debt
financing. However, there can be no assurance the Company will be successful in
these efforts.

Key Financial Metrics

In evaluating our operating performance, our management focuses in large part on
our revenue and operating income (loss). The following table, which should be
read in conjunction with our condensed consolidated financial statements
included elsewhere in this report, presents our key operating data for each of
the periods presented (in thousands):
                                                Three Months Ended                      Six Months Ended
                                                     June 30,                               June 30,
Consolidated Statement of Income (Loss)
Data:                                        2022                2021               2022               2021
Revenue and other revenue                $   51,380          $  69,186          $ 113,013          $  146,045
Operating loss                           $     (841)         $  (4,489)         $  (8,073)         $  (13,826)

Revenue and other revenue



Revenue is primarily derived from our service agreement with our university
partners. On December 1, 2020, the Company entered into the Services Agreement
with Global Campus whereby the Company provides certain educational technology
and support services, which has an initial term of fifteen years and seven
months, subject to renewal options and certain early termination provisions. The
amounts earned from the Services Agreement are denoted as revenue on the
condensed consolidated statements of income (loss). On December 1, 2020, the
Company also entered into a transition services agreement with Global Campus
whereby the Company will provide certain temporary transition services (the
"Transition Services Agreement"), which has a term of three years. The amounts
earned from the Transition Services Agreement are denoted as other revenue on
the condensed consolidated statements of income (loss).

Costs and expenses



Technology and academic services costs consist primarily of costs related to
ongoing maintenance of educational infrastructure, including online course
delivery and management, student records, assessment, customer relations
management and other internal administrative systems. This also includes costs
to provide support for curriculum and new program development, support for
faculty training and development and technical support. This expense category
includes salaries, benefits and share-based compensation, information technology
costs, curriculum and new program development costs (which are expensed as
incurred), provision for bad debt and other costs associated with these support
services. This category also includes an allocation of depreciation,
amortization, rent, and occupancy costs attributable to the provision of these
services.

Counseling services and support costs consist primarily of costs including
team-based counseling and other support to prospective and current students as
well as financial aid processing. This expense category includes salaries,
benefits and share-based compensation, and other costs such as dues, fees and
subscriptions and travel costs. This category also includes an allocation of
depreciation, amortization, rent, and occupancy costs attributable to the
provision of these services.

Marketing and communication costs consist primarily of lead acquisition, digital
communication strategies, brand identity advertising, media planning and
strategy, video, data science and analysis, marketing to potential students and
other promotional and communication services. This category was primarily from
our historical captions of advertising and marketing and promotional. This
expense category includes salaries, benefits and share-based compensation for
marketing and communication personnel, brand advertising, marketing leads and
other promotional and communication expenses. This category also includes an
allocation of depreciation, amortization, rent, and occupancy costs attributable
to the provision of these services. Advertising costs are expensed as incurred.

General and administrative costs consist primarily of compensation and benefit
costs (including related stock-based compensation) for employees engaged in
corporate management, finance, human resources, compliance, and other corporate
functions. This category also includes an allocation of depreciation,
amortization, rent, and occupancy costs attributable to the provision of these
services.

                                       26
--------------------------------------------------------------------------------

Legal expense is comprised of charges related to the estimated amounts to resolve the previously disclosed investigation for the California Attorney General.



Restructuring and impairment expenses in the current year are comprised of
impairments of long-lived assets due to the transfer of assets to Global Campus
with the July 31, 2022 Transaction. In the prior year, these charges are
primarily comprised of severance costs related to headcount reductions made in
connection with restructuring plans.

Gain on transactions, net amount represents the gain on the sale of TutorMe in
May 2022, partially offset by the loss on transaction for the write-off of the
net asset adjustment due from Global Campus.

Factors Affecting Comparability

We believe the following factors have had, or can be expected to have, a significant effect on the comparability of recent or future results of operations:

Seasonality



Our operations are generally subject to seasonal trends. Our university partners
generally experience higher new enrollments during the first quarter of each
year, following a holiday break, as well as during the third quarter each year,
when most other colleges and universities begin their fall semesters. While our
university partners enroll students throughout the year, fourth quarter revenue
is generally lower than other quarters due to the holiday break in December,
with a relative increase in the first quarter of each year.

Trends and uncertainties regarding continuing operations

Valuation allowance



We recognize deferred tax assets if realization of such assets is
more-likely-than-not. In order to make this determination, we evaluate factors
including the ability to generate future taxable income from reversing taxable
temporary differences, forecasts of financial and taxable income or loss. The
cumulative loss incurred over the three-year period ended June 30, 2022
constituted significant negative objective evidence against our ability to
realize a benefit from our federal deferred tax assets. Such objective evidence
limited our ability to consider in our evaluation other subjective evidence such
as our projections for future growth. Based on our evaluation, we determined
that our deferred tax assets were not more-likely-than-not to be realized and
that a valuation allowance against our deferred tax assets should continue to be
maintained as of June 30, 2022.

Critical Accounting Policies and Estimates



The critical accounting policies and estimates used in the preparation of our
consolidated financial statements are described in "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Critical Accounting
Policies and Estimates" included in Part II, Item 7 of the Form 10-K. There were
no material changes to these critical accounting policies and estimates during
the six months ended June 30, 2022.

                                       27
--------------------------------------------------------------------------------

Results of Operations

The following table sets forth our condensed consolidated statements of income (loss) data as a percentage of revenue for each of the periods indicated:


                                                               Three Months Ended                             Six Months Ended
                                                                    June 30,                                      June 30,
                                                           2022                   2021                   2022                   2021
Revenue and other revenue                                    100.0  %               100.0  %               100.0  %               100.0  %
Costs and expenses:
Technology and academic services                              33.7                   26.1                   31.7                   25.5
Counseling services and support                               34.5                   33.5                   34.5                   33.2
Marketing and communication                                   35.6                   31.4                   35.6                   32.6
General and administrative                                    15.3                   12.2                   13.2                   16.6

Legal expense                                                  1.8                      -                    0.8                      -
Restructuring and impairment expense                          69.7                    3.4                   31.7                    1.6
Gain on transactions, net                                    (88.9)                     -                  (40.4)                     -
Total costs and expenses                                     101.7                  106.6                  107.1                  109.5
Operating loss                                                (1.7)                  (6.6)                  (7.1)                  (9.5)
Other income (expense), net                                   (7.4)                   0.3                   (3.5)                   0.1
Loss before income taxes                                      (9.1)                  (6.3)                 (10.6)                  (9.4)
Income tax expense (benefit)                                   0.0                   (0.3)                   0.1                   (0.1)
Net loss                                                      (9.1) %                (5.8) %               (10.7) %                (9.3) %

Three Months Ended June 30, 2022 Compared to Three Months Ended June 30, 2021



Total revenue and other revenue. Total revenue and other revenue for the three
months ended June 30, 2022 and 2021, was $51.4 million and $69.2 million,
respectively, a decrease of $17.8 million, or 25.7%. For the three months ended
June 30, 2022 and 2021, University Partners segment revenue was $42.8 million
and $62.3 million, respectively, representing a decrease of 31.3%, and the Zovio
Growth segment revenue was $8.6 million and $6.9 million, respectively,
representing an increase of 24.0%.

The decrease in revenue in the University Partners segment of $19.5 million
between periods was primarily due to the related decrease in service revenue due
to a decrease in average weekly enrollment for the three months ended June 30,
2022, as compared to the same period ended June 30, 2021. A component of the
University Partners segment revenue includes the other revenue generated from
the Transition Services Agreement of approximately $1.7 million.

The increase in revenue in the Zovio Growth segment between periods was primarily due to the growth in new customer contracts within the Fullstack Academy subsidiary, as well as within the TutorMe subsidiary until its sale in May 2022.



Technology and academic services. Technology and academic services for the three
months ended June 30, 2022 and 2021, were $17.3 million and $18.1 million,
respectively, a decrease of $0.8 million, or 4.2%. Specific decreases between
periods primarily include administrative expenses of $0.6 million, employee
costs related allocated costs of $0.3 million and bad debt expense of $0.2
million, partially offset by an increase in license fees of $0.4 million.
Technology and academic services, as a percentage of revenue, for the three
months ended June 30, 2022 and 2021, were 33.7% and 26.1%, respectively, an
increase of 7.6%. This increase primarily included increases in employee costs
of 3.8%, license fees of 1.9%, consulting, outside services and professional
fees of 1.3%, and instructional supplies and other technology and academic
services expenses of 0.7%.

Counseling services and support. Counseling services and support for the three
months ended June 30, 2022 and 2021, were $17.7 million and $23.2 million,
respectively, a decrease of $5.5 million, or 23.6%. Specific factors
contributing to the overall decrease between periods were primarily due to
decreases in employee and related allocated costs of $4.4 million, facility
costs of $0.8 million and depreciation of $0.1 million. Counseling services and
support, as a percentage of revenue, for

                                       28
--------------------------------------------------------------------------------

the three months ended June 30, 2022 and 2021, were 34.5% and 33.5%,
respectively, an increase of 1.0%. This increase primarily included an increase
in employee costs of 1.7%, partially offset by a decrease in facility costs of
0.8%.

Marketing and communication. Marketing and communication for the three months
ended June 30, 2022 and 2021, were $18.3 million and $21.7 million,
respectively, a decrease of $3.5 million, or 15.9%. Specific factors
contributing to the overall decrease between periods were decreases in
advertising of $2.5 million, employee costs of $1.2 million, and license fees of
$0.1 million, partially offset by an increase in consulting and outside services
$0.5 million. Marketing and communication, as a percentage of revenue, for the
three months ended June 30, 2022 and 2021, were 35.6% and 31.4%, respectively,
an increase of 4.2%. This increase was primarily due to increases in advertising
of 3.4% and consulting and outside services of 1.6%, partially offset by a
decrease in employee costs of 0.7%.

General and administrative. General and administrative expenses for the three
months ended June 30, 2022 and 2021, were $7.8 million and $8.4 million,
respectively, a decrease of $0.5 million, or 6.4%. The decrease between periods
was primarily due to decreases in employee costs of $0.6 million, and
professional fees of $0.6 million, partially offset by an increase in other
general and administrative expenses of $0.6 million. General and administrative
expenses, as a percentage of revenue, for the three months ended June 30, 2022
and 2021, were 15.3% and 12.2%, respectively, an increase of 3.1%. This increase
was primarily due to increases in other general and administrative expenses of
1.5%, employee costs of 0.9%, and insurance of 0.9%.

Legal expense. Legal expense for three months ended June 30, 2022, were $0.9
million, which represents the additional amounts necessary for interest and
penalties on the judgement relating to the California Attorney General's
lawsuit. There were no such legal expense for the three months ended June 30,
2021.

Restructuring and impairment expense. For the three months ended June 30, 2022,
we recorded a charge of $35.9 million to restructuring and impairment expense.
This related to the Company's long-lived assets due to the transfer of assets to
Global Campus with the July 31, 2022 transaction. For the three months ended
June 30, 2021, we recorded a charge of $2.3 million to restructuring and
impairment expense.

Gain on transactions, net. For the three months ended June 30, 2022, we recorded
a net gain on the sale transactions of $45.7 million. Included in this amount
was $51.5 million for the sale transaction of TutorMe, partially offset by the
loss on transaction of $5.8 million for the write-off of the net asset
adjustment due from Global Campus.

Other expense, net. Other expense, net, was $3.8 million for the three months
ended June 30, 2022 and other expense, net was $0.2 million for the three months
ended June 30, 2021, respectively. The amounts recognized during the three
months ended June 30, 2022 relate primarily to the write-off of the unamortized
financing fees for the term loan and interest expense.

Income tax expense (benefit). We recognized income tax expense of $8 thousand
and an income tax benefit of $0.2 million for the three months ended June 30,
2022 and 2021, respectively, at effective tax rates of (0.2)% and 5.3%,
respectively.

Net loss. Net loss was $4.7 million for the three months ended June 30, 2022,
compared to net loss of $4.0 million for the three months ended June 30, 2021, a
$0.7 million increase in income as a result of the factors discussed above.

Six Months Ended June 30, 2022 Compared to Six Months Ended June 30, 2021



Total revenue and other revenue. Total revenue and other revenue for the six
months ended June 30, 2022 and 2021, was $113.0 million and $146.0 million,
respectively, a decrease of $33.0 million, or 22.6%. For the six months ended
June 30, 2022 and 2021, the University Partners segment revenue was
$95.1 million and $131.9 million, respectively, representing a decrease of
27.9%, and the Zovio Growth segment revenue was $17.9 million and $14.1 million,
respectively, representing an increase of 26.8%.

The decrease in revenue in the University Partners segment of $36.8 million
between periods was primarily due to the related decrease in service revenue due
to a decrease in average weekly enrollment for the six-month period ended
June 30, 2021, as compared to the same period ended June 30, 2022. A component
of the University Partners segment revenue includes the other revenue generated
from the Transition Services Agreement of approximately $3.7 million.

The increase in revenue in the Zovio Growth segment between periods was primarily due to the growth in customer contracts within the Fullstack Academy subsidiary, as well as within the TutorMe subsidiary until its sale in May 2022.


                                       29
--------------------------------------------------------------------------------

Technology and academic services. Technology and academic services for the six
months ended June 30, 2022 and 2021, were $35.8 million and $37.2 million,
respectively, a decrease of $1.4 million, or 3.8%. Specific decreases between
periods include bad debt expense of $0.7 million, other technology and academic
services of $0.6 million, amortization of $0.3 million, and facilities costs of
$0.2 million, partially offset by an increase in license fees of $0.6 million.
Technology and academic services, as a percentage of revenue, for the six months
ended June 30, 2022 and 2021, were 31.7% and 25.5%, respectively, an increase of
6.2%. This increase primarily included increases in employee costs of 3.5%,
license fees of 1.5%, consulting and outside service of 0.6% and instructional
supplies of 0.5%.

Counseling services and support. Counseling services and support for the six
months ended June 30, 2022 and 2021, were $39.0 million and $48.5 million,
respectively, a decrease of $9.5 million, or 19.5%. Specific decreases between
periods include decreases in employee and related allocated costs of $8.5
million and facility costs of $1.3 million, partially offset by a increase in
other counseling services and support expenses of $0.5 million. Counseling
services and support, as a percentage of revenue, for the six months ended
June 30, 2022 and 2021, were 34.5% and 33.2%, respectively, an increase of 1.3%.
This increase primarily included increases in employee costs of 1.1%, other
counseling services and support expense of 0.6%, and depreciation of 0.4%,
partially offset by a decrease in facility costs of 0.6%.

Marketing and communication. Marketing and communication for the six months
ended June 30, 2022 and 2021, were $40.2 million and $47.6 million,
respectively, a decrease of $7.4 million, or 15.5%. Specific decreases between
periods were decreases in advertising of $5.5 million, employee costs of $1.9
million, and license fees of $0.2 million, partially offset by an increase in
consulting and outside services of $0.2 million. Marketing and communication, as
a percentage of revenue, for the six months ended June 30, 2022 and 2021, were
35.6% and 32.6%, respectively, an increase of 3.0%. This increase primarily
included increases in advertising of 2.6%, and consulting and outside services
of 7.0%, partially offset by a decrease in employee costs of 0.4%.

General and administrative. General and administrative expenses for the six
months ended June 30, 2022 and 2021, were $15.0 million and $24.3 million,
respectively, a decrease of $9.3 million, or 38.4%. The decrease between periods
was primarily due to decreases in employee costs of $4.8 million, other general
and administrative expenses of $3.3 million, and professional fees of $1.1
million. Our general and administrative expenses, as a percentage of revenue,
for the six months ended June 30, 2022 and 2021, were 13.2% and 16.6%,
respectively, a decrease of 3.4%. This decrease was primarily due to decreases
in employee costs of 2.2%, other general and administrative expenses of 1.4%,
and professional fees of 0.7%, partially offset by an increase in insurance of
0.7%.

Restructuring and impairment expense. For the six months ended June 30, 2022, we
recorded a charge of $35.9 million to restructuring and impairment expense. This
related to the Company's long-lived assets due to the transfer of assets to
Global Campus with the July 31, 2022 transaction. For the six months ended
June 30, 2021, we recorded a charge of $2.3 million to restructuring and
impairment expense.

Gain on transactions, net. For the three months ended June 30, 2022, we recorded
a net gain on the sale transactions of $45.7 million. Included in this amount
was $51.5 million for the sale transaction of TutorMe, partially offset by the
loss on transaction of $5.8 million for the for the write-off of the net asset
adjustment due from Global Campus.

Other (expense) income, net. Other expense, net was $4.0 million for the six
months ended June 30, 2022, as compared to other income, net of $0.2 million for
the six months ended June 30, 2021, a decrease of $4.2 million. The amounts
recognized during the six months ended June 30, 2022 relate primarily to the
write-off of the unamortized financing fees and interest expense.

Income tax expense (benefit). We recognized income tax expense of $0.1 million
and an income tax benefit of $0.1 million for the six months ended June 30, 2022
and 2021, respectively, at effective tax rates of (0.7)% and 1.0%, respectively.

Net loss. Our net loss was $12.1 million for the six months ended June 30, 2022
compared to net loss of $13.5 million for the six months ended June 30, 2021, a
$1.4 million increase in net income as a result of the factors discussed above.


                                       30
--------------------------------------------------------------------------------

Liquidity and Capital Resources



At June 30, 2022 and December 31, 2021, our cash and cash equivalents were $20.8
million and $28.3 million, respectively. At June 30, 2022 and December 31, 2021,
total restricted cash was $6.1 million and $9.3 million, respectively, and
investments were $0.2 million and $1.0 million, respectively. At June 30, 2022,
we had $2.8 million of long-term notes payable.

There was a decrease in the fair value of our investments at June 30, 2022 as
compared to December 31, 2021, which is primarily due to distributions. We
believe that any remaining fluctuations we have experienced are temporary in
nature and, while our securities are classified as available-for-sale, we have
the ability and intent to hold them until maturity, if necessary, to recover
their full value.

During the three months ended June 30, 2022, the Company sold its TutorMe
subsidiary for $55.0 million (see Note 1, "Nature of Business") and used the
proceeds to pay down its debt with Blue Torch Finance, LLC in the aggregate
principal amount of $31.5 million (see Note 8, "Credit Facilities"), as well as
to pay the $22.4 million in statutory penalties for the final judgement in the
California Attorney General lawsuit (see Note 14, "Commitments and
Contingencies").

Going Concern



The Company had negative cash flows from operations of $15.4 million for the
fiscal year 2021, and negative cash flows from operations of $57.2 million for
the six months ended June 30, 2022.

Up through July 31, 2022, the majority of our cash came from our Services
Agreement with Global Campus. Global Campus, derives the majority of its
respective cash revenues from students who enroll and are eligible for various
federal student financial assistance programs authorized under Title IV of the
Higher Education Act. An institution is subject to significant regulatory
scrutiny as a result of numerous standards that must be satisfied in order to
participate in Title IV programs. The balance of revenues derived by Global
Campus is from government tuition assistance programs for military personnel,
including veterans, payments made in cash by individuals, reimbursement from
corporate partnerships and private loans from third parties.

The service fees in the Services Agreement are subject to certain minimum
residual liability adjustments, including performance-based adjustments, minimum
profit level adjustments, and excess direct cost adjustments. These adjustments
are all variable in nature in that they depend upon the Company's performance
during each service period. In connection with the Services Agreement, the
minimum residual payment was to be paid annually in June.

The Company's Services Agreement with Global Campus was subject to certain
adjustments that impacted the amount and timing of cash flows, which payment
terms were modified in April 2022 for the months of July, August and September
2022. Further, Global Campus incurred higher costs in their fourth quarter (the
Company's second quarter) than the Company previously budgeted. On or about June
15, 2022, Global Campus advised the Company that Global Campus received a notice
from the Department of Defense that they were placed on probation which would
preclude them from enrolling new military students, pending completion of a
comprehensive review. Additionally, there were communications from the
Department of Defense to current Global Campus students cautioning them to
consider leaving the University. We were advised by Global Campus that this
matter should be resolved in a timely manner, however, it became apparent over
the following weeks that these prolonged actions were having a negative impact
on the University's revenue and therefore a negative impact on the Company's
financial outlook. As a result, the Company entered into a new agreement with
Global Campus, effective on July 31, 2022, which allowed Global Campus to
acquire the business previously used to provide services to Global Campus. For
additional information, see Note 16, "Subsequent Events." The Company will
continue to support the continued growth and expansion of its Fullstack
subsidiary and simultaneously explore strategic alternatives for that business.

The ability of the Company to continue as a going concern is dependent on the
Company generating cash from its operations and availability to other funding
sources. Due to the Company's negative cash flows from operations and projected
future negative cash flows from operations resulting from the transaction with
Global Campus and reduction of availability of debt financing, substantial doubt
exists about the Company's ability to continue as a going concern for the twelve
months following the issuance of these condensed consolidated financial
statements. Management plans to cover any shortfall from operations by selling
its Fullstack subsidiary or obtaining debt financing. However, there can be no
assurance the Company will be successful in these efforts.

                                       31
--------------------------------------------------------------------------------

The condensed consolidated financial statements have been prepared on a going
concern basis which contemplates the realization of assets and the settlement of
liabilities in the normal course of business. The condensed consolidated
financial statements do not include any adjustment that might be necessary if
the Company is unable to continue as a going concern.

Operating activities



Net cash used in operating activities was $57.2 million for the six months ended
June 30, 2022, compared to net cash used in operating activities of $16.3
million for the six months ended June 30, 2021, an overall increase between
periods in net cash used in operating activities of $40.9 million. The increase
in cash used in operating activities is primarily attributable to the net
increases in the working capital accounts, including the payment of the
judgement in the California Attorney General lawsuit and the minimum residual
adjustment, partially offset by the increase in net income of $1.4 million
between periods.

Investing activities



Net cash provided by investing activities was $49.0 million for the six months
ended June 30, 2022, compared to net cash used in investing activities of $0.9
million for the six months ended June 30, 2021. The amount of cash provided was
primarily due to the sale of the TutorMe subsidiary in May 2022. This was
partially offset by distributions of deferred compensation and capital
expenditures. Capital expenditures for the six months ended June 30, 2022 were
$24 thousand, compared to $0.7 million for the six months ended June 30, 2021.
During the six months ended June 30, 2022 and 2021, we capitalized costs for
intangibles of $0.5 million and $0.3 million, respectively. We anticipate our
capital expenditures to be an immaterial amount for the year ending December 31,
2022.

Financing activities

Net cash used in financing activities was $2.5 million for the six months ended
June 30, 2022, compared to net cash used in financing activities of $1.1 million
for the six months ended June 30, 2021. The financing activities for the six
months ended June 30, 2022 included both the borrowings and repayment of the
credit facility with Blue Torch Capital. See "Debt and Financing Arrangements"
below. During each of the six months ended June 30, 2022 and 2021, net cash used
included tax withholding related to the issuance of restricted stock units
vesting.

Debt and Financing Arrangements



As of June 30, 2022, the Company has a notes payable valued at $2.8 million,
including accrued interest. The counterparty advanced funds to the Company for
certain program development costs, which the Company is obligated to repay out
of future revenues from the developed program. The Company recognized these
advances as a debt obligation, and expects to begin repayments from future
program revenues four years from the contract start date.

The Company has issued letters of credit that are collateralized with cash, in
the aggregate amount of $6.0 million as of June 30, 2022. The letters of credit
relate primarily to the Company's leased facilities and insurance requirements.
The collateralized cash is held in restricted cash on the Company's condensed
consolidated balance sheets. The Company is required to provide surety bonds in
certain states in which it does business. As a result, the Company had
previously entered into a surety bond facility with an insurance company to
provide such bonds when required. Although there are no remaining bonds on the
Company's behalf under this facility as of June 30, 2022, the Company still
holds certain liability associated with any required collateral.

On April 14, 2022, the Company entered into a Financing Agreement (the "Credit
Facility") among the Company, as borrower, each of its wholly-owned subsidiaries
as subsidiary guarantors (the "Guarantors"), the lenders party thereto from time
to time (the "Lenders") and Blue Torch Finance LLC, as administrative agent and
collateral agent for the Lenders (the "Agent"). The Credit Facility provided for
a term loan in the aggregate principal amount of $31.5 million (the "Term
Loan"). Concurrent with the sale of TutorMe, the Company repaid in full all
outstanding obligations of the Company owed to Blue Torch Finance, LLC and the
Lenders pursuant to the Credit Facility. In connection with the Company's
repayment of the outstanding obligations under the Credit Facility, Blue Torch
terminated the Credit Facility and released all of its security interests in and
liens on all of the assets of the Company and its subsidiaries. For further
information, see Note 8, "Credit Facilities," to our condensed consolidated
financial statements included in Part I, Item 1 of this Form 10-Q.

The Company does not have any off-balance sheet financing arrangements.


                                       32
--------------------------------------------------------------------------------

We manage our cash pursuant to the quantitative and qualitative operational
guidelines of our cash investment policy. Our cash investment policy, which is
managed by our Chief Financial Officer, has the following primary objectives:
(i) preserving principal, (ii) meeting our liquidity needs, (iii) minimizing
market and credit risk, and (iv) providing after-tax returns. Under the policy's
guidelines, we invest our excess cash exclusively in high-quality, U.S.
dollar-denominated financial instruments. For a discussion of the measures we
use to mitigate the exposure of our cash investments to market risk, credit risk
and interest rate risk, see Part I, Item 3, "Quantitative and Qualitative
Disclosures About Market Risk" in this Form 10-Q.

Future Contractual Obligations

As of June 30, 2022, we have future contractual obligations relating to operating lease obligations in the amount of $50.6 million, of which approximately $3.5 million is payable during the remainder of 2022.



We also have contractual obligations in the amount of $11.2 million, of which
$1.6 million is payable during the remainder of 2022. These obligations include
agreements with vendors in the areas of software, telephony, licensing fees,
consulting, marketing, among others.

In connection with the Transaction that was entered into with UAGC on July 31,
2022, the Company will be relieved liabilities associated with that transaction
as of that date.

Recent Accounting Pronouncements

For information regarding recent accounting pronouncements, refer to Note 2, "Summary of Significant Accounting Policies" to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

© Edgar Online, source Glimpses