XML 30 R20.htm IDEA: XBRL DOCUMENT v3.22.1

Segment Information (Tables)	6 Months Ended
	Feb. 28, 2022
Segment Information [Abstract]
Schedule Of Segment Operations	Sales to Quarter Ended External AdjustedFebruary 28, 2022 Customers Gross Profit EBITDA Enterprise Division: Direct offices$ 41,502 $ 33,948 $ 8,732International licensees 2,588 2,304 1,444 44,090 36,252 10,176Education practice 11,066 7,098 (324)Corporate and eliminations 1,443 764 (1,810)Consolidated$ 56,599 $ 44,114 $ 8,042 Quarter Ended February 28, 2021 Enterprise Division: Direct offices$ 35,738  $ 29,084  $ 6,131 International licensees 2,429  2,100  1,505  38,167  31,184  7,636 Education practice 8,478  5,344  (858)Corporate and eliminations 1,517  812  (1,655)Consolidated$ 48,162  $ 37,340  $ 5,123  Two Quarters Ended February 28, 2022 Enterprise Division: Direct offices$ 86,621 $ 70,150 $ 18,686International licensees 5,586 5,005 3,115 92,207 75,155 21,801Education practice 22,763 14,959 (89)Corporate and eliminations 2,889 1,599 (3,738)Consolidated$ 117,859 $ 91,713 $ 17,974 Two Quarters Ended February 28, 2021 Enterprise Division: Direct offices$ 72,481  $ 58,523  $ 12,827 International licensees 5,026  4,385  2,795  77,507  62,908  15,622 Education practice 15,975  9,331  (3,142)Corporate and eliminations 3,004  1,487  (3,641)Consolidated$ 96,486  $ 73,726  $ 8,839
Reconciliation Of Adjusted EBITDA	Quarter Ended Two Quarters Ended February 28, February 28, February 28, February 28, 2022 2021 2022 2021Segment Adjusted EBITDA$ 9,852 $ 6,778  $ 21,712 $ 12,480 Corporate expenses (1,810) (1,655) (3,738) (3,641)Consolidated Adjusted EBITDA 8,042 5,123  17,974 8,839 Stock-based compensation (1,969) (1,599) (3,618) (2,757)Increase in the fair value of contingent consideration liabilities (20) 16  (48) (46)Government COVID-19 assistance - 27  - 234 Gain from insurance settlement - 150  - 150 Depreciation (1,190) (1,740) (2,470) (3,481)Amortization (1,346) (1,133) (2,776) (2,265)Income (loss) from operations 3,517 844  9,062 674 Interest income 12 16  27 40 Interest expense (423) (540) (869) (1,108)Income (loss) before income taxes 3,106 320  8,220 (394)Income tax provision (1,228) (366) (2,530) (544)Net income (loss)$ 1,878 $ (46) $ 5,690 $ (938)
Schedule Of Revenue Disaggregated By Category	The following table presents our revenue disaggregated by geographic region (in thousands). Quarter Ended Two Quarters Ended February 28, February 28, February 28, February 28, 2022 2021 2022 2021 Americas$ 46,447 $ 38,828  $ 95,202 $ 77,155 Asia Pacific 6,489 6,622  14,287 13,428 Europe/Middle East/Africa 3,663 2,712  8,370 5,903  $ 56,599 $ 48,162  $ 117,859 $ 96,486  ‎ The following table presents our revenue disaggregated by type of service (in thousands). Quarter Ended Services and Leases and February 28, 2022 Products Subscriptions Royalties Other Consolidated Enterprise Division: Direct offices$ 20,212 $ 20,553 $ 737 $ - $ 41,502International licensees 99 313 2,176 - 2,588 20,311 20,866 2,913 - 44,090Education practice 2,844 7,128 1,094 - 11,066Corporate and eliminations - - 220 1,223 1,443Consolidated$ 23,155 $ 27,994 $ 4,227 $ 1,223 $ 56,599 Quarter Ended February 28, 2021 Enterprise Division: Direct offices$ 17,912  $ 17,132  $ 694  $ - $ 35,738 International licensees 522  - 1,907  - 2,429  18,434  17,132  2,601  - 38,167 Education practice 1,797  5,731  950  - 8,478 Corporate and eliminations - - 373  1,144  1,517 Consolidated$ 20,231  $ 22,863  $ 3,924  $ 1,144  $ 48,162  Two Quarters Ended February 28, 2022 Enterprise Division: Direct offices$ 44,063 $ 41,065 $ 1,493 $ - $ 86,621International licensees 212 605 4,769 - 5,586 44,275 41,670 6,262 - 92,207Education practice 6,070 14,972 1,721 - 22,763Corporate and eliminations - - 564 2,325 2,889Consolidated$ 50,345 $ 56,642 $ 8,547 $ 2,325 $ 117,859 Two Quarters Ended February 28, 2021 Enterprise Division: Direct offices$ 37,323  $ 33,747  $ 1,411  $ - $ 72,481 International licensees 854  - 4,172  - 5,026  38,177  33,747  5,583  - 77,507 Education practice 3,721  10,805  1,449  - 15,975 Corporate and eliminations - - 708  2,296  3,004 Consolidated$ 41,898  $ 44,552  $ 7,740  $ 2,296  $ 96,486

X

- Definition

Tabular disclosure of disaggregation of revenue into categories depicting how nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factor.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 606
-SubTopic 10
-Section 50
-Paragraph 5
-URI http://asc.fasb.org/extlink&oid=123351226&loc=SL49130545-203045

+ Details

Name:	us-gaap_DisaggregationOfRevenueTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of all significant reconciling items in the reconciliation of total revenues from reportable segments to the entity's consolidated revenues.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8924-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8906-108599

+ Details

Name:	us-gaap_ReconciliationOfRevenueFromSegmentsToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 22
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8736-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 25
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8813-108599

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 350
-SubTopic 20
-Section 50
-Paragraph 1
-URI http://asc.fasb.org/extlink&oid=121556970&loc=d3e13816-109267

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8906-108599

+ Details

Name:	us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_SegmentReportingAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration