XML 51 R37.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information (Tables)
12 Months Ended
Aug. 31, 2021
Segment Information [Abstract]  
Schedule Of Segment Operations

Sales to

Fiscal Year Ended

External

Adjusted

August 31, 2021

Customers

Gross Profit

EBITDA

Enterprise Division:

Direct offices

$

159,608 

$

129,416 

$

27,948 

International licensees

9,036 

7,727 

3,586 

168,644 

137,143 

31,534 

Education Division

48,902 

32,771 

4,818 

Corporate and eliminations

6,622 

2,988 

(8,394)

Consolidated

$

224,168 

$

172,902 

$

27,958 

Fiscal Year Ended

August 31, 2020

Enterprise Division:

Direct offices

$

139,780 

$

108,144 

$

17,694 

International licensees

8,451 

6,679 

2,406 

148,231 

114,823 

20,100 

Education Division

43,405 

27,099 

(90)

Corporate and eliminations

6,820 

3,448 

(5,726)

Consolidated

$

198,456 

$

145,370 

$

14,284 

Fiscal Year Ended

August 31, 2019

Enterprise Division:

Direct offices

$

157,754 

$

116,755 

$

19,455 

International licensees

12,896 

10,231 

6,072 

170,650 

126,986 

25,527 

Education Division

48,880 

30,373 

3,553 

Corporate and eliminations

5,826 

1,955 

(8,474)

Consolidated

$

225,356 

$

159,314 

$

20,606 

Reconciliation Of Adjusted EBITDA

YEAR ENDED

AUGUST 31,

2021

2020

2019

Segment Adjusted EBITDA

$

36,352 

$

20,010 

$

29,080 

Corporate expenses

(8,394)

(5,726)

(8,474)

Consolidated Adjusted EBITDA

27,958 

14,284 

20,606 

Stock-based compensation

(8,617)

573 

(4,789)

Reduction (increase) in

contingent consideration liabilities

(193)

49 

(1,334)

Restructuring costs

-

(1,636)

-

Gain from insurance settlement

150 

933 

-

Government COVID assistance

299 

514 

-

Business acquisition costs

(300)

Knowledge Capital wind-down costs

-

(389)

-

Licensee transition costs

-

-

(488)

Depreciation

(6,190)

(6,664)

(6,364)

Amortization

(5,006)

(4,606)

(4,976)

Income from operations

8,101 

3,058 

2,655 

Interest income

73 

56 

37 

Interest expense

(2,099)

(2,318)

(2,358)

Accretion of discount on related

party receivable

-

-

258 

Income before income taxes

6,075 

796 

592 

Benefit (provision) for income taxes

7,548 

(10,231)

(1,615)

Net income (loss)

$

13,623 

$

(9,435)

$

(1,023)

Schedule Of Disaggregation Revenue By Geographic Region

YEAR ENDED

AUGUST 31,

2021

2020

2019

Americas

$

182,954 

$

160,989 

$

173,784 

Asia Pacific

28,621 

25,622 

37,115 

Europe/Middle East/Africa

12,593 

11,845 

14,457 

$

224,168 

$

198,456 

$

225,356 

Schedule Of Revenue Disaggregate By Activities

Fiscal Year Ended

Services and

Leases and

August 31, 2021

Products

Subscriptions

Royalties

Other

Consolidated

Enterprise Division:

Direct offices

$

84,111 

$

72,789 

$

2,708 

$

-

$

159,608 

International licensees

1,085 

-

7,951 

-

9,036 

85,196 

72,789 

10,659 

-

168,644 

Education Division

19,747 

26,742 

2,413 

-

48,902 

Corporate and eliminations

-

-

1,396 

5,226 

6,622 

Consolidated

$

104,943 

$

99,531 

$

14,468 

$

5,226 

$

224,168 

Fiscal Year Ended

August 31, 2020

Enterprise Division:

Direct offices

$

75,580 

$

60,954 

$

3,246 

$

-

$

139,780 

International licensees

1,411 

-

7,040 

-

8,451 

76,991 

60,954 

10,286 

-

148,231 

Education Division

15,107 

25,587 

2,711 

-

43,405 

Corporate and eliminations

-

-

1,985 

4,835 

6,820 

Consolidated

$

92,098 

$

86,541 

$

14,982 

$

4,835 

$

198,456 

Fiscal Year Ended

August 31, 2019

Enterprise Division:

Direct offices

$

102,557 

$

52,536 

$

2,661 

$

-

$

157,754 

International licensees

2,439 

-

10,457 

-

12,896 

104,996 

52,536 

13,118 

-

170,650 

Education Division

23,779 

22,151 

2,950 

-

48,880 

Corporate and eliminations

-

-

-

5,826 

5,826 

Consolidated

$

128,775 

$

74,687 

$

16,068 

$

5,826 

$

225,356 

Long-Lived Assets By Country

AUGUST 31,

2021

2020

United States/Canada

$

27,038 

$

28,327 

China

2,133 

1,307 

Japan

1,238 

1,537 

United Kingdom

702 

720 

Singapore

238 

158 

Australia

160 

139 

Germany, Switzerland, and Austria

120 

240 

$

31,629 

$

32,428