XML 50 R37.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Information (Tables)
12 Months Ended
Aug. 31, 2022
Segment Information [Abstract]  
Schedule Of Segment Operations

Sales to

Fiscal Year Ended

External

Adjusted

August 31, 2022

Customers

Gross Profit

EBITDA

Enterprise Division:

Direct offices

$

183,845 

$

148,051 

$

37,497 

International licensees

10,551 

9,382 

4,964 

194,396 

157,433 

42,461 

Education Division

61,852 

41,206 

8,408 

Corporate and eliminations

6,593 

3,273 

(8,672)

Consolidated

$

262,841 

$

201,912 

$

42,197 

Fiscal Year Ended

August 31, 2021

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 

Reconciliation Of Adjusted EBITDA

YEAR ENDED

AUGUST 31,

2022

2021

2020

Segment Adjusted EBITDA

$

50,869 

$

36,352 

$

20,010 

Corporate expenses

(8,672)

(8,394)

(5,726)

Consolidated Adjusted EBITDA

42,197 

27,958 

14,284 

Stock-based compensation

(8,286)

(8,617)

573 

Reduction (increase) in

contingent consideration liabilities

(68)

(193)

49 

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)

Depreciation

(4,903)

(6,190)

(6,664)

Amortization

(5,266)

(5,006)

(4,606)

Income from operations

23,674 

8,101 

3,058 

Interest income

65 

73 

56 

Interest expense

(1,675)

(2,099)

(2,318)

Income before income taxes

22,064 

6,075 

796 

Benefit (provision) for income taxes

(3,634)

7,548 

(10,231)

Net income (loss)

$

18,430

$

13,623 

$

(9,435)

Schedule Of Disaggregation Revenue By Geographic Region

YEAR ENDED

AUGUST 31,

2022

2021

2020

Americas

$

218,863

$

182,954 

$

160,989 

Asia Pacific

26,835

28,621 

25,622 

Europe/Middle East/Africa

17,143

12,593 

11,845 

$

262,841

$

224,168 

$

198,456 

Schedule Of Revenue Disaggregate By Activities

Fiscal Year Ended

Services and

Leases and

August 31, 2022

Products

Subscriptions

Royalties

Other

Consolidated

Enterprise Division:

Direct offices

$

93,324

$

88,055

$

2,466

$

-

$

183,845

International licensees

429

1,281

8,841

-

10,551

93,753

89,336

11,307

-

194,396

Education Division

25,134

34,037

2,681

-

61,852

Corporate and eliminations

-

-

1,194

5,399

6,593

Consolidated

$

118,887

$

123,373

$

15,182

$

5,399

$

262,841

Fiscal Year Ended

August 31, 2021

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 

Long-Lived Assets By Country

AUGUST 31,

2022

2021

United States/Canada

$

24,179 

$

27,038 

China

1,375 

2,133 

Japan

983 

1,238 

United Kingdom

425 

702 

Australia

155 

160 

Germany, Switzerland, and Austria

102 

120 

Singapore

-

238 

$

27,219 

$

31,629