XML 52 R39.htm IDEA: XBRL DOCUMENT v3.23.3
Segment Information (Tables)
12 Months Ended
Aug. 31, 2023
Segment Information [Abstract]  
Schedule Of Segment Operations

Sales to

Fiscal Year Ended

External

Adjusted

August 31, 2023

Customers

Gross Profit

EBITDA

Enterprise Division:

Direct offices

$

194,021

$

156,915

$

44,198

International licensees

11,645

10,507

5,874

205,666

167,422

50,072

Education Division

69,736

44,418

7,426

Corporate and eliminations

5,119

1,650

(9,432)

Consolidated

$

280,521

$

213,490

$

48,066

Fiscal Year Ended

August 31, 2022

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

Reconciliation Of Adjusted EBITDA

YEAR ENDED

AUGUST 31,

2023

2022

2021

Segment Adjusted EBITDA

$

57,498 

$

50,869 

$

36,352 

Corporate expenses

(9,432)

(8,672)

(8,394)

Consolidated Adjusted EBITDA

48,066 

42,197 

27,958 

Stock-based compensation

(12,520)

(8,286)

(8,617)

Increase in contingent

consideration liabilities

(7)

(68)

(193)

Restructuring costs

(565)

-

-

Gain from insurance settlement

-

-

150 

Government COVID assistance

-

-

299 

Business acquisition costs

-

-

(300)

Depreciation

(4,271)

(4,903)

(6,190)

Amortization

(4,342)

(5,266)

(5,006)

Income from operations

26,361 

23,674 

8,101 

Interest income

1,091

65 

73 

Interest expense

(1,583)

(1,675)

(2,099)

Income before income taxes

25,869

22,064 

6,075 

Benefit (provision) for income taxes

(8,088)

(3,634)

7,548 

Net income

$

17,781

$

18,430 

$

13,623 

Schedule Of Disaggregation Revenue By Geographic Region

YEAR ENDED

AUGUST 31,

2023

2022

2021

Americas

$

233,479

$

218,863

$

182,954

Asia Pacific

28,640

26,835

28,621

Europe/Middle East/Africa

18,402

17,143

12,593

$

280,521

$

262,841

$

224,168

Schedule Of Revenue Disaggregate By Activities

Fiscal Year Ended

Services and

Leases and

August 31, 2023

Products

Subscriptions

Royalties

Other

Consolidated

Enterprise Division:

Direct offices

$

93,700

$

97,992

$

2,329

$

-

$

194,021

International licensees

428

1,327

9,890

-

11,645

94,128

99,319

12,219

-

205,666

Education Division

26,803

39,662

3,271

-

69,736

Corporate and eliminations

-

-

1,250

3,869

5,119

Consolidated

$

120,931

$

138,981

$

16,740

$

3,869

$

280,521

Fiscal Year Ended

August 31, 2022

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

Long-Lived Assets By Country

AUGUST 31,

2023

2022

United States/Canada

$

25,538

$

24,179 

China

1,504

1,375 

Japan

1,024

983 

United Kingdom

782

425 

Germany, Switzerland, and Austria

223 

102 

Australia

100 

155 

$

29,171

$

27,219