XML 30 R19.htm IDEA: XBRL DOCUMENT

Segment Information (Tables)

6 Months Ended

Feb. 27, 2016

Segment Information [Abstract]

Schedule Of Segment Operations



		Sales to
Quarter Ended		External				Adjusted
February 27, 2016		Customers		Gross Profit		EBITDA		Depreciation		Amortization

Direct offices	$	24,567	$	17,804	$	4,373	$	69	$	1
Strategic markets		7,545		4,832		1,296		24		246
Education practice		6,750		3,086		(1,042)		1		-
International licensees		3,938		2,936		1,893		1		-
Total		42,800		28,658		6,520		95		247
Corporate and eliminations		2,469		1,196		(2,114)		799		662
Consolidated	$	45,269	$	29,854	$	4,406	$	894	$	909

Quarter Ended
February 28, 2015

Direct offices	$	25,604	$	18,374	$	2,611	$	80	$	1
Strategic markets		9,015		5,022		1,743		57		283
Education practice		5,241		2,528		(1,043)		1		-
International licensees		4,279		3,288		1,879		1		-
Total		44,139		29,212		5,190		139		284
Corporate and eliminations		2,177		803		(1,343)		901		669
Consolidated	$	46,316	$	30,015	$	3,847	$	1,040	$	953

Two Quarters Ended
February 27, 2016

Direct offices	$	48,228	$	34,385	$	7,017	$	142	$	2
Strategic markets		14,730		9,330		2,137		94		492
Education practice		14,754		7,585		(858)		2		-
International licensees		8,622		6,558		4,393		2		-
Total		86,334		57,858		12,689		240		494
Corporate and eliminations		4,152		2,067		(3,809)		1,566		1,325
Consolidated	$	90,486	$	59,925	$	8,880	$	1,806	$	1,819

Two Quarters Ended
February 28, 2015

Direct offices	$	51,079	$	35,813	$	5,544	$	167	$	2
Strategic markets		18,817		11,337		4,576		89		566
Education practice		11,159		5,745		(1,707)		2		-
International licensees		8,818		6,745		3,966		3		-
Total		89,873		59,640		12,379		261		568
Corporate and eliminations		4,317		1,579		(2,653)		1,743		1,338
Consolidated	$	94,190	$	61,219	$	9,726	$	2,004	$	1,906

Schedule Of EBITDA Segment



	Quarter Ended						Two Quarters Ended
		February 27,			February 28,			February 27,			February 28,
		2016			2015			2016			2015
Enterprise Adjusted EBITDA	$	6,520		$	5,190		$	12,689		$	12,379
Corporate expenses		(2,114)			(1,343)			(3,809)			(2,653)
Consolidated Adjusted EBITDA		4,406			3,847			8,880			9,726
Share-based compensation expense		(1,111)			(608)			(1,874)			(1,010)
Reduction (increase) to contingent earn
out liability		(1,238)			-			(1,368)			28
Restructuring costs		(376)			-			(376)			-
Other expenses		(139)			(65)			(139)			(65)
Depreciation		(894)			(1,040)			(1,806)			(2,004)
Amortization		(909)			(953)			(1,819)			(1,906)
Income (loss) from operations		(261)			1,181			1,498			4,769
Interest income		83			107			161			218
Interest expense		(552)			(535)			(1,093)			(1,074)
Discount on related party receivable		-			-			-			(131)
Income (loss) before income taxes	$	(730)		$	753		$	566		$	3,782