XML 34 R23.htm IDEA: XBRL DOCUMENT v3.20.4
Segment Information (Tables)
3 Months Ended
Nov. 30, 2020
Segment Information [Abstract]  
Schedule Of Segment Operations

Sales to

Quarter Ended

External

Adjusted

November 30, 2020

Customers

Gross Profit

EBITDA

Enterprise Division:

Direct offices

$

36,743 

$

29,439 

$

6,693 

International licensees

2,596 

2,285 

1,294 

39,339 

31,724 

7,987 

Education practice

7,498 

3,986 

(2,285)

Corporate and eliminations

1,487 

676 

(1,986)

Consolidated

$

48,324 

$

36,386 

$

3,716 

Quarter Ended

November 30, 2019

Enterprise Division:

Direct offices

$

42,111 

$

31,411 

$

5,710 

International licensees

3,721 

3,120 

2,035 

45,832 

34,531 

7,745 

Education practice

11,082 

6,657 

(1,102)

Corporate and eliminations

1,699 

841 

(1,682)

Consolidated

$

58,613 

$

42,029 

$

4,961 

Reconciliation Of Adjusted EBITDA

Quarter Ended

November 30,

November 30,

2020

2019

Segment Adjusted EBITDA

$

5,702 

$

6,643 

Corporate expenses

(1,986)

(1,682)

Consolidated Adjusted EBITDA

3,716 

4,961 

Stock-based compensation

(1,158)

(1,851)

Increase in the fair value of contingent

consideration liabilities

(62)

(91)

Government COVID-19 assistance

207 

-

Knowledge Capital wind-down costs

-

(389)

Depreciation

(1,741)

(1,619)

Amortization

(1,131)

(1,170)

Loss from operations

(169)

(159)

Interest income

24 

5 

Interest expense

(568)

(606)

Loss before income taxes

(713)

(760)

Income tax benefit (provision)

(179)

216 

Net loss

$

(892)

$

(544)

Disaggregation Of Revenue By Category The following table presents our revenue disaggregated by geographic region (in thousands).

Quarter Ended

November 30,

November 30,

2020

2019

Americas

$

38,327 

$

44,036 

Asia Pacific

3,191 

10,139 

Europe/Middle East/Africa

6,806 

4,438 

$

48,324 

$

58,613 


The following table presents our revenue disaggregated by type of service (in thousands).

Quarter Ended

Services and

Leases and

November 30, 2020

Products

Subscriptions

Royalties

Other

Consolidated

Enterprise Division:

Direct offices

$

19,412 

$

16,614 

$

717 

$

-

$

36,743 

International licensees

331 

-

2,265 

-

2,596 

19,743 

16,614 

2,982 

-

39,339 

Education practice

1,924 

5,075 

499 

-

7,498 

Corporate and eliminations

-

-

335 

1,152 

1,487 

Consolidated

$

21,667 

$

21,689 

$

3,816 

$

1,152 

$

48,324 

Quarter Ended

November 30, 2019

Enterprise Division:

Direct offices

$

27,251 

$

14,288 

$

572 

$

-

$

42,111 

International licensees

590 

-

3,131 

-

3,721 

27,841 

14,288 

3,703 

-

45,832 

Education practice

3,585 

6,818 

679 

-

11,082 

Corporate and eliminations

-

-

379 

1,320 

1,699 

Consolidated

$

31,426 

$

21,106 

$

4,761 

$

1,320 

$

58,613