Segment Information (Tables)

3 Months Ended

Nov. 30, 2017

Schedule Of Segment Operations

		Sales to
Quarter Ended		External				Adjusted
November 30, 2017		Customers		Gross Profit		EBITDA
Direct offices	$	34,197	$	24,561	$	3,078
Education practice		9,176		5,430		(670)
International licensees		3,320		2,503		1,412
Total		46,693		32,494		3,820
Corporate and eliminations		1,239		374		(3,218)
Consolidated	$	47,932	$	32,868	$	602
Quarter Ended
November 26, 2016
Direct offices	$	26,383	$	16,937	$	(1,761)
Education practice		8,743		5,024		233
International licensees		3,431		2,652		1,308
Total		38,557		24,613		(220)
Corporate and eliminations		1,230		695		(2,599)
Consolidated	$	39,787	$	25,308	$	(2,819)

Reconciliation Of Adjusted EBITDA

	Quarter Ended
		November 30,		November 26,
		2017		2016
Enterprise Adjusted EBITDA	$	3,820	$	(220)
Corporate expenses		(3,218)		(2,599)
Consolidated Adjusted EBITDA		602		(2,819)
Stock-based compensation expense		(956)		(1,214)
Reduction (increase) in contingent
consideration liabilities		(176)		1,013
China office start-up costs		-		(479)
ERP system implementation costs		(426)		(288)
Depreciation		(901)		(866)
Amortization		(1,395)		(722)
Loss from operations		(3,252)		(5,375)
Interest income		61		116
Interest expense		(549)		(620)
Loss before income taxes		(3,740)		(5,879)
Income tax benefit		1,348		1,921
Net loss	$	(2,392)	$	(3,958)