[X] |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
[ ] |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Utah
(State of incorporation)
|
87-0401551
(I.R.S. employer identification number)
|
|
2200 West Parkway Boulevard
Salt Lake City, Utah
(Address of principal executive offices)
|
84119-2099
(Zip Code)
|
|
Registrant’s telephone number,
Including area code
|
(801) 817-1776
|
Large accelerated filer
|
☐ |
Accelerated filer
|
☒ |
Non-accelerated filer
|
☐ |
Smaller reporting company
|
☒ |
Emerging growth company
|
☐ |
|
February 28,
|
August 31,
|
|||||||
2019
|
2018
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
13,108
|
$
|
10,153
|
||||
Accounts receivable, less allowance for doubtful accounts of $4,185 and $3,555
|
50,591
|
71,914
|
||||||
Inventories
|
2,840
|
3,160
|
||||||
Income taxes receivable
|
-
|
179
|
||||||
Prepaid expenses and other current assets
|
12,879
|
14,757
|
||||||
Total current assets
|
79,418
|
100,163
|
||||||
Property and equipment, net
|
19,725
|
21,401
|
||||||
Intangible assets, net
|
50,146
|
51,934
|
||||||
Goodwill
|
24,220
|
24,220
|
||||||
Deferred income tax assets
|
5,652
|
3,222
|
||||||
Other long-term assets
|
11,015
|
12,935
|
||||||
$
|
190,176
|
$
|
213,875
|
|||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities:
|
||||||||
Current portion of term notes payable
|
$
|
7,813
|
$
|
10,313
|
||||
Current portion of financing obligation
|
2,211
|
2,092
|
||||||
Accounts payable
|
7,933
|
9,790
|
||||||
Income taxes payable
|
107
|
-
|
||||||
Deferred revenue
|
45,209
|
51,888
|
||||||
Accrued liabilities
|
16,074
|
20,761
|
||||||
Total current liabilities
|
79,347
|
94,844
|
||||||
Line of credit
|
8,376
|
11,337
|
||||||
Term notes payable, less current portion
|
1,875
|
2,500
|
||||||
Financing obligation, less current portion
|
17,844
|
18,983
|
||||||
Other liabilities
|
7,490
|
5,501
|
||||||
Deferred income tax liabilities
|
210
|
210
|
||||||
Total liabilities
|
115,142
|
133,375
|
||||||
Shareholders’ equity:
|
||||||||
Common stock, $.05 par value; 40,000 shares authorized, 27,056 shares issued
|
1,353
|
1,353
|
||||||
Additional paid-in capital
|
212,960
|
211,280
|
||||||
Retained earnings
|
55,552
|
63,569
|
||||||
Accumulated other comprehensive income
|
470
|
341
|
||||||
Treasury stock at cost, 13,109 shares and 13,159 shares
|
(195,301
|
)
|
(196,043
|
)
|
||||
Total shareholders’ equity
|
75,034
|
80,500
|
||||||
$
|
190,176
|
$
|
213,875
|
Quarter Ended
|
Two Quarters Ended
|
|||||||||||||||
February 28,
|
February 28,
|
February 28,
|
February 28,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net sales
|
$
|
50,356
|
$
|
46,547
|
$
|
104,185
|
$
|
94,479
|
||||||||
Cost of sales
|
14,990
|
13,803
|
32,037
|
28,867
|
||||||||||||
Gross profit
|
35,366
|
32,744
|
72,148
|
65,612
|
||||||||||||
Selling, general, and administrative
|
35,925
|
35,097
|
70,568
|
68,921
|
||||||||||||
Depreciation
|
1,697
|
1,379
|
3,251
|
2,280
|
||||||||||||
Amortization
|
1,300
|
1,395
|
2,538
|
2,791
|
||||||||||||
Loss from operations
|
(3,556
|
)
|
(5,127
|
)
|
(4,209
|
)
|
(8,380
|
)
|
||||||||
Interest income
|
9
|
25
|
22
|
59
|
||||||||||||
Interest expense
|
(623
|
)
|
(692
|
)
|
(1,255
|
)
|
(1,240
|
)
|
||||||||
Discount accretion on related party receivable
|
243
|
29
|
258
|
56
|
||||||||||||
Loss before income taxes
|
(3,927
|
)
|
(5,765
|
)
|
(5,184
|
)
|
(9,505
|
)
|
||||||||
Income tax benefit
|
410
|
3,025
|
310
|
4,373
|
||||||||||||
Net loss
|
$
|
(3,517
|
)
|
$
|
(2,740
|
)
|
$
|
(4,874
|
)
|
$
|
(5,132
|
)
|
||||
Net loss per share:
|
||||||||||||||||
Basic and diluted
|
$
|
(0.25
|
)
|
$
|
(0.20
|
)
|
$
|
(0.35
|
)
|
$
|
(0.37
|
)
|
||||
Weighted average number of common shares:
|
||||||||||||||||
Basic and diluted
|
13,937
|
13,867
|
13,927
|
13,796
|
||||||||||||
COMPREHENSIVE LOSS
|
||||||||||||||||
Net loss
|
$
|
(3,517
|
)
|
$
|
(2,740
|
)
|
$
|
(4,874
|
)
|
$
|
(5,132
|
)
|
||||
Foreign currency translation adjustments,
|
||||||||||||||||
net of income tax benefit (provision)
|
||||||||||||||||
of $(11), $(136), $0, and $(94)
|
438
|
429
|
129
|
352
|
||||||||||||
Comprehensive loss
|
$
|
(3,079
|
)
|
$
|
(2,311
|
)
|
$
|
(4,745
|
)
|
$
|
(4,780
|
)
|
Two Quarters Ended
|
||||||||
February 28,
|
February 28,
|
|||||||
2019
|
2018
|
|||||||
(unaudited)
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net loss
|
$
|
(4,874
|
)
|
$
|
(5,132
|
)
|
||
Adjustments to reconcile net loss to net cash provided
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization
|
5,789
|
5,071
|
||||||
Amortization of capitalized curriculum costs
|
2,856
|
2,560
|
||||||
Stock-based compensation expense
|
1,989
|
1,736
|
||||||
Deferred income taxes
|
(1,402
|
)
|
(5,358
|
)
|
||||
Change in fair value of contingent consideration liabilities
|
76
|
652
|
||||||
Changes in assets and liabilities, net of effect of acquired business:
|
||||||||
Decrease in accounts receivable, net
|
21,197
|
17,911
|
||||||
Decrease (increase) in inventories
|
402
|
(157
|
)
|
|||||
Decrease in prepaid expenses and other assets
|
2,425
|
1,144
|
||||||
Decrease in accounts payable and accrued liabilities
|
(6,298
|
)
|
(2,310
|
)
|
||||
Decrease in deferred revenue
|
(8,842
|
)
|
(5,388
|
)
|
||||
Increase (decrease) in income taxes payable/receivable
|
214
|
(288
|
)
|
|||||
Decrease in other long-term liabilities
|
(182
|
)
|
(1,074
|
)
|
||||
Net cash provided by operating activities
|
13,350
|
9,367
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchases of property and equipment
|
(2,195
|
)
|
(4,288
|
)
|
||||
Curriculum development costs
|
(1,256
|
)
|
(2,185
|
)
|
||||
Acquisition of business, net of cash acquired
|
(32
|
)
|
(1,108
|
)
|
||||
Net cash used for investing activities
|
(3,483
|
)
|
(7,581
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds from line of credit borrowings
|
46,032
|
47,047
|
||||||
Payments on line of credit borrowings
|
(48,993
|
)
|
(41,505
|
)
|
||||
Principal payments on term notes payable
|
(3,125
|
)
|
(3,125
|
)
|
||||
Principal payments on financing obligation
|
(1,020
|
)
|
(910
|
)
|
||||
Purchases of common stock for treasury
|
(12
|
)
|
(2,005
|
)
|
||||
Payment of contingent consideration liabilities
|
(301
|
)
|
(44
|
)
|
||||
Proceeds from sales of common stock held in treasury
|
444
|
348
|
||||||
Net cash used for financing activities
|
(6,975
|
)
|
(194
|
)
|
||||
Effect of foreign currency exchange rates on cash and cash equivalents
|
63
|
244
|
||||||
Net increase in cash and cash equivalents
|
2,955
|
1,836
|
||||||
Cash and cash equivalents at the beginning of the period
|
10,153
|
8,924
|
||||||
Cash and cash equivalents at the end of the period
|
$
|
13,108
|
$
|
10,760
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid for income taxes
|
$
|
831
|
$
|
1,156
|
||||
Cash paid for interest
|
1,276
|
1,274
|
||||||
Non-cash investing and financing activities:
|
||||||||
Purchases of property and equipment financed by accounts payable
|
$
|
369
|
$
|
233
|
||||
Consideration for business acquisition from liabilities of acquiree
|
798
|
-
|
Accumulated
|
||||||||||||||||||||||||||||
Common
|
Common
|
Additional
|
Other
|
Treasury
|
Treasury
|
|||||||||||||||||||||||
Stock
|
Stock
|
Paid-In
|
Retained
|
Comprehensive
|
Stock
|
Stock
|
||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Income
|
Shares
|
Amount
|
||||||||||||||||||||||
Balance at August 31, 2018
|
27,056
|
$
|
1,353
|
$
|
211,280
|
$
|
63,569
|
$
|
341
|
(13,159
|
)
|
$
|
(196,043
|
)
|
||||||||||||||
Issuance of common stock
|
|
|
|
|||||||||||||||||||||||||
from treasury |
64 |
11 |
166 |
|||||||||||||||||||||||||
Purchase of treasury shares
|
(7
|
)
|
||||||||||||||||||||||||||
Stock-based compensation
|
946
|
|||||||||||||||||||||||||||
Cumulative translation
|
||||||||||||||||||||||||||||
adjustments
|
(309
|
)
|
||||||||||||||||||||||||||
Cumulative effect of
|
||||||||||||||||||||||||||||
accounting change
|
(3,143
|
)
|
||||||||||||||||||||||||||
Net loss
|
(1,357
|
)
|
||||||||||||||||||||||||||
Balance at November 30, 2018
|
27,056
|
1,353
|
212,290
|
59,069
|
32
|
(13,148
|
)
|
(195,884
|
)
|
|||||||||||||||||||
Issuance of common stock
|
|
|
|
|||||||||||||||||||||||||
from treasury |
53 |
11 |
162 |
|||||||||||||||||||||||||
Purchase of treasury shares
|
(5
|
)
|
||||||||||||||||||||||||||
Stock-based compensation
|
1,043
|
|||||||||||||||||||||||||||
Restricted stock award
|
(426
|
)
|
28
|
426
|
||||||||||||||||||||||||
Cumulative translation
|
||||||||||||||||||||||||||||
adjustments
|
438
|
|||||||||||||||||||||||||||
Net loss
|
(3,517
|
)
|
||||||||||||||||||||||||||
Balance at February 28, 2019
|
27,056
|
$
|
1,353
|
$
|
212,960
|
$
|
55,552
|
$
|
470
|
(13,109
|
)
|
$
|
(195,301
|
)
|
Accumulated
|
||||||||||||||||||||||||||||
Common
|
Common
|
Additional
|
Other
|
Treasury
|
Treasury
|
|||||||||||||||||||||||
Stock
|
Stock
|
Paid-In
|
Retained
|
Comprehensive
|
Stock
|
Stock
|
||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Income
|
Shares
|
Amount
|
||||||||||||||||||||||
Balance at August 31, 2017
|
27,056
|
$
|
1,353
|
$
|
212,484
|
$
|
69,456
|
$
|
667
|
(13,414
|
)
|
$
|
(198,895
|
)
|
||||||||||||||
Issuance of common stock
|
|
|
|
|
||||||||||||||||||||||||
from treasury |
(3,600 |
) |
256 |
3,758 |
||||||||||||||||||||||||
Purchase of treasury shares
|
(103
|
)
|
(1,968
|
)
|
||||||||||||||||||||||||
Stock-based compensation
|
956
|
|||||||||||||||||||||||||||
Cumulative translation
|
||||||||||||||||||||||||||||
adjustments
|
(77
|
)
|
||||||||||||||||||||||||||
Net loss
|
(2,392
|
)
|
||||||||||||||||||||||||||
Balance at November 30, 2017
|
27,056
|
|
1,353
|
|
209,840
|
|
67,064
|
|
590
|
(13,261
|
)
|
|
(197,105
|
)
|
||||||||||||||
Issuance of common stock
|
|
|
|
|
||||||||||||||||||||||||
from treasury |
(264 |
) |
61 |
456 |
||||||||||||||||||||||||
Purchase of treasury shares
|
(2
|
)
|
(38
|
)
|
||||||||||||||||||||||||
Stock-based compensation
|
779
|
|||||||||||||||||||||||||||
Restricted stock award
|
(348
|
)
|
23
|
348
|
||||||||||||||||||||||||
Cumulative translation
|
||||||||||||||||||||||||||||
adjustments
|
429
|
|||||||||||||||||||||||||||
Net loss
|
(2,740
|
)
|
||||||||||||||||||||||||||
Balance at February 28, 2018
|
27,056
|
$
|
1,353
|
$
|
210,007
|
$
|
64,324
|
$
|
1,019
|
(13,179
|
)
|
$
|
(196,339
|
)
|
1.
|
World Class
Content – Our content is principle-centered and based on natural laws of human behavior and effectiveness. When our content is applied consistently in an organization, we believe the culture of that organization will change to
enable the organization to achieve their own great purposes. Our content is designed to build new skillsets, establish new mindsets, and provide enabling toolsets to our clients.
|
2.
|
Breadth and
Scalability of Delivery Options – We have a wide range of content delivery options, including: subscription offerings, which includes the All Access Pass (available in multiple languages), The Leader in Me membership, and other subscription offerings; intellectual property licenses; on-site training; training led through certified facilitators;
on-line learning; blended learning; and organization-wide transformational processes, including consulting and coaching.
|
3.
|
Global
Capability – We have sales professionals in the United States and Canada who serve clients in the private sector and in governmental organizations; wholly-owned subsidiaries in Australia, China, Japan, the United Kingdom and new
subsidiaries in Germany, Switzerland, and Austria; and we contract with licensee partners who deliver our content and provide related services in over 150 other countries and territories around the world.
|
August 31,
|
ASC 606
|
September 1,
|
||||||||||
2018
|
Adjustments
|
2018
|
||||||||||
Assets:
|
||||||||||||
Other current assets
|
$
|
10,893
|
$
|
109
|
$
|
11,002
|
||||||
Deferred income tax assets
|
3,222
|
1,005
|
4,227
|
|||||||||
Liabilities and Shareholders' Equity:
|
||||||||||||
Deferred revenue
|
51,888
|
2,008
|
53,896
|
|||||||||
Other liabilities
|
5,501
|
2,249
|
7,750
|
|||||||||
Retained earnings
|
63,569
|
(3,143
|
)
|
60,426
|
February 28,
|
February 28,
|
|||||||||||
2019
|
2019
|
Impact of
|
||||||||||
As Reported
|
Without ASC 606
|
ASC 606
|
||||||||||
Revenue
|
$
|
50,356
|
$
|
49,895
|
$
|
461
|
||||||
Cost of sales
|
14,990
|
14,990
|
-
|
|||||||||
Selling, general, and administrative
|
35,925
|
35,914
|
11
|
|||||||||
Income tax benefit
|
410
|
517
|
(107
|
)
|
||||||||
Net loss
|
(3,517
|
)
|
(3,860
|
)
|
343
|
|||||||
Net loss per share:
|
||||||||||||
Basic and diluted
|
$
|
(0.25
|
)
|
$
|
(0.28
|
)
|
Two Quarters
|
Two Quarters
|
|||||||||||
Ended February 28,
|
Ended February 28,
|
|||||||||||
2019
|
2019
|
Impact of
|
||||||||||
As Reported
|
Without ASC 606
|
ASC 606
|
||||||||||
Revenue
|
$
|
104,185
|
$
|
102,653
|
$
|
1,532
|
||||||
Cost of sales
|
32,037
|
32,037
|
-
|
|||||||||
Selling, general, and administrative
|
70,568
|
70,486
|
82
|
|||||||||
Income tax benefit
|
310
|
652
|
(342
|
)
|
||||||||
Net loss
|
(4,874
|
)
|
(5,982
|
)
|
1,108
|
|||||||
Net loss per share:
|
||||||||||||
Basic and diluted
|
$
|
(0.35
|
)
|
$
|
(0.43
|
)
|
February 28,
|
February 28,
|
|||||||||||
2019
|
2019
|
Impact of
|
||||||||||
As Reported
|
Without ASC 606
|
ASC 606
|
||||||||||
Assets:
|
||||||||||||
Prepaid expenses and other current assets
|
$
|
12,879
|
$
|
12,853
|
$
|
26
|
||||||
Deferred income tax assets
|
5,652
|
4,989
|
663
|
|||||||||
Total assets
|
190,176
|
189,487
|
689
|
|||||||||
Liabilities and Shareholders' Equity:
|
||||||||||||
Deferred revenue
|
45,209
|
44,262
|
947
|
|||||||||
Other liabilities
|
7,490
|
5,712
|
1,778
|
|||||||||
Retained earnings
|
55,552
|
57,588
|
(2,036
|
)
|
||||||||
Total liabilities and shareholders' equity
|
190,176
|
189,487
|
689
|
·
|
Identification of the contract with a customer
|
·
|
Identification of the performance obligations in the contract
|
·
|
Determination of the transaction price
|
·
|
Allocation of the transaction price to the performance obligations in the contract
|
·
|
Recognition of revenue when the Company satisfies the performance obligations
|
Cash paid at closing
|
$
|
159
|
||
Accounts receivable from GSA licensee
|
798
|
|||
Total purchase price
|
$
|
957
|
Cash acquired
|
$
|
127
|
||
Accounts receivable, net
|
564
|
|||
Inventories, net
|
80
|
|||
Prepaid and other current assets
|
45
|
|||
Intangible assets
|
741
|
|||
Property and equipment
|
27
|
|||
Other long-term assets
|
11
|
|||
Assets acquired
|
1,595
|
|||
Accounts payable
|
(208
|
)
|
||
Accrued liabilities
|
(383
|
)
|
||
Income taxes payable
|
(47
|
)
|
||
Liabilities assumed
|
(638
|
)
|
||
$
|
957
|
Weighted Average
|
|||||
Description
|
Amount
|
Life
|
|||
Reacquisition of license rights
|
$
|
360
|
3 years
|
||
Localized content
|
202
|
3 years
|
|||
Customer relationships
|
179
|
3 years
|
|||
$
|
741
|
February 28,
|
August 31,
|
|||||||
2019
|
2018
|
|||||||
Finished goods
|
$
|
2,818
|
$
|
3,130
|
||||
Raw materials
|
22
|
30
|
||||||
$
|
2,840
|
$
|
3,160
|
Balance at
|
Change in
|
Balance at
|
||||||||||||||
August 31, 2018
|
Fair Value
|
Payments
|
February 28, 2019
|
|||||||||||||
RGP Acquisition
|
$
|
606
|
$
|
9
|
$
|
-
|
$
|
615
|
||||||||
Jhana Acquisition
|
3,942
|
67
|
(301
|
)
|
3,708
|
|||||||||||
$
|
4,548
|
$
|
76
|
$
|
(301
|
)
|
$
|
4,323
|
Quarter Ended
|
Two Quarters Ended
|
|||||||||||||||
February 28,
|
February 28,
|
February 28,
|
February 28,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Long-term incentive awards
|
$
|
824
|
$
|
582
|
$
|
1,557
|
$
|
1,373
|
||||||||
Restricted stock awards
|
175
|
160
|
350
|
292
|
||||||||||||
Employee stock purchase plan
|
44
|
37
|
82
|
71
|
||||||||||||
$
|
1,043
|
$
|
779
|
$
|
1,989
|
$
|
1,736
|
Weighted-Average
|
||||||||
Grant Date
|
||||||||
Number of
|
Fair Value
|
|||||||
Shares
|
Per Share
|
|||||||
Restricted stock awards at
|
||||||||
August 31, 2018
|
23,338
|
$
|
30.00
|
|||||
Granted
|
28,525
|
24.54
|
||||||
Forfeited
|
-
|
-
|
||||||
Vested
|
(23,338
|
)
|
30.00
|
|||||
Restricted stock awards at
|
||||||||
February 28, 2019
|
28,525
|
$
|
24.54
|
·
|
Time-Based Award
Shares – Twenty-five percent of the 2019 LTIP award shares vest to participants after three years of service. The total number of shares that may be earned by participants after three years of service is 36,470 shares. The
number of shares awarded in this tranche is not variable and will not fluctuate based on financial measures.
|
·
|
Performance-Based
Award Shares – The remaining two tranches of the 2019 LTIP award are based on fiscal 2021 qualified adjusted earnings before interest, taxes, depreciation, and amortization (Adjusted EBITDA) and fiscal 2021 subscription service
sales, respectively. The number of shares that will vest to participants for these two tranches is variable and may be 50 percent of the award (minimum award threshold) up to 200 percent of the participant’s award (maximum threshold).
The number of shares that may be earned for achieving 100 percent of the performance-based objectives (target award threshold) totals 109,409 shares. The maximum number of shares that may be awarded in connection with the
performance-based tranches of the 2019 LTIP totals 218,818 shares.
|
Quarter Ended
|
Two Quarters Ended
|
|||||||||||||||
February 28,
|
February 28,
|
February 28,
|
February 28,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Numerator for basic and
|
||||||||||||||||
diluted loss per share:
|
||||||||||||||||
Net loss
|
$
|
(3,517
|
)
|
$
|
(2,740
|
)
|
$
|
(4,874
|
)
|
$
|
(5,132
|
)
|
||||
Denominator for basic and
|
||||||||||||||||
diluted loss per share:
|
||||||||||||||||
Basic weighted average shares
|
||||||||||||||||
outstanding
|
13,937
|
13,867
|
13,927
|
13,796
|
||||||||||||
Effect of dilutive securities:
|
||||||||||||||||
Stock options and other
|
||||||||||||||||
stock-based awards
|
-
|
-
|
-
|
-
|
||||||||||||
Diluted weighted average
|
||||||||||||||||
shares outstanding
|
13,937
|
13,867
|
13,927
|
13,796
|
||||||||||||
EPS Calculations:
|
||||||||||||||||
Net loss per share:
|
||||||||||||||||
Basic and diluted
|
$
|
(0.25
|
)
|
$
|
(0.20
|
)
|
$
|
(0.35
|
)
|
$
|
(0.37
|
)
|
·
|
Direct Offices – Our Direct Office segment has a depth of expertise in helping organizations solve problems that require changes in human behavior, including leadership, productivity, execution, trust, and sales
performance. We have a variety of principle-based offerings that help build winning and profitable cultures. This segment includes our sales personnel that serve the United States and Canada; our international sales offices located in
Japan, China, the United Kingdom, Australia, and our new offices in Germany, Switzerland, and Austria; our government services sales channel; and our public programs operations.
|
·
|
Education Practice – Centered around the principles found in The Leader in Me, the Education practice is dedicated
to helping educational institutions build a culture that will produce great results. We believe these results are manifested by increases in student performance, improved school culture, decreased disciplinary issues, and increased
teacher engagement and parental involvement. This segment includes our domestic and international Education practice operations, which are focused on sales to educational institutions such as elementary schools, high schools, and
colleges and universities.
|
·
|
International Licensees – Our independently owned international licensees provide our offerings and services in countries where we do not have a directly-owned office. These licensee partners allow us to expand the
reach of our services to large multinational organizations as well as smaller organizations in their countries. This segment’s results are primarily comprised of royalty revenues received from these licensees.
|
·
|
Corporate and Other – Our corporate and other information includes leasing operations, shipping and handling revenues, and certain corporate administrative expenses.
|
Sales to
|
||||||||||||
Quarter Ended
|
External
|
Adjusted
|
||||||||||
February 28, 2019
|
Customers
|
Gross Profit
|
EBITDA
|
|||||||||
Enterprise Division:
|
||||||||||||
Direct offices
|
$
|
36,414
|
$
|
27,294
|
$
|
2,543
|
||||||
International licensees
|
2,906
|
2,221
|
1,218
|
|||||||||
39,320
|
29,515
|
3,761
|
||||||||||
Education practice
|
9,698
|
5,429
|
(909
|
)
|
||||||||
Corporate and eliminations
|
1,338
|
422
|
(1,888
|
)
|
||||||||
Consolidated
|
$
|
50,356
|
$
|
35,366
|
$
|
964
|
||||||
Quarter Ended
|
||||||||||||
February 28, 2018
|
||||||||||||
Enterprise Division:
|
||||||||||||
Direct offices
|
$
|
33,275
|
$
|
24,881
|
$
|
1,331
|
||||||
International licensees
|
3,046
|
2,364
|
1,162
|
|||||||||
36,321
|
27,245
|
2,493
|
||||||||||
Education practice
|
9,007
|
5,163
|
(1,151
|
)
|
||||||||
Corporate and eliminations
|
1,219
|
336
|
(2,010
|
)
|
||||||||
Consolidated
|
$
|
46,547
|
$
|
32,744
|
$
|
(668
|
)
|
|||||
Two Quarters Ended
|
||||||||||||
February 28, 2019
|
||||||||||||
Enterprise Division:
|
||||||||||||
Direct offices
|
$
|
74,885
|
$
|
54,364
|
$
|
6,183
|
||||||
International licensees
|
6,583
|
5,084
|
2,846
|
|||||||||
81,468
|
59,448
|
9,029
|
||||||||||
Education practice
|
20,044
|
11,822
|
(1,174
|
)
|
||||||||
Corporate and eliminations
|
2,673
|
878
|
(3,722
|
)
|
||||||||
Consolidated
|
$
|
104,185
|
$
|
72,148
|
$
|
4,133
|
||||||
Two Quarters Ended
|
||||||||||||
February 28, 2018
|
||||||||||||
Enterprise Division:
|
||||||||||||
Direct offices
|
$
|
67,471
|
$
|
49,442
|
$
|
3,723
|
||||||
International licensees
|
6,366
|
4,866
|
2,572
|
|||||||||
73,837
|
54,308
|
6,295
|
||||||||||
Education practice
|
18,183
|
10,593
|
(1,993
|
)
|
||||||||
Corporate and eliminations
|
2,459
|
711
|
(4,368
|
)
|
||||||||
Consolidated
|
$
|
94,479
|
$
|
65,612
|
$
|
(66
|
)
|
Quarter Ended
|
Two Quarters Ended
|
|||||||||||||||
February 28,
|
February 28,
|
February 28,
|
February 28,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Segment Adjusted EBITDA
|
$
|
2,852
|
$
|
1,342
|
$
|
7,855
|
$
|
4,302
|
||||||||
Corporate expenses
|
(1,888
|
)
|
(2,010
|
)
|
(3,722
|
)
|
(4,368
|
)
|
||||||||
Consolidated Adjusted EBITDA
|
964
|
(668
|
)
|
4,133
|
(66
|
)
|
||||||||||
Stock-based compensation expense
|
(1,043
|
)
|
(779
|
)
|
(1,989
|
)
|
(1,736
|
)
|
||||||||
Increase in contingent consideration liabilities
|
(52
|
)
|
(477
|
)
|
(76
|
)
|
(652
|
)
|
||||||||
Licensee transition costs
|
(428
|
)
|
-
|
(488
|
)
|
-
|
||||||||||
ERP system implementation costs
|
-
|
(429
|
)
|
-
|
(855
|
)
|
||||||||||
Depreciation
|
(1,697
|
)
|
(1,379
|
)
|
(3,251
|
)
|
(2,280
|
)
|
||||||||
Amortization
|
(1,300
|
)
|
(1,395
|
)
|
(2,538
|
)
|
(2,791
|
)
|
||||||||
Loss from operations
|
(3,556
|
)
|
(5,127
|
)
|
(4,209
|
)
|
(8,380
|
)
|
||||||||
Interest income
|
9
|
25
|
22
|
59
|
||||||||||||
Interest expense
|
(623
|
)
|
(692
|
)
|
(1,255
|
)
|
(1,240
|