XML 37 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Aug. 31, 2017
Property and Equipment estimated useful lives
Equipment 5 years
Computer equipment 3 to 7 years
Furniture and fixtures 5 to 7 years
Leasehold improvements Shorter of life of asset or lease
Reconciliation of Goodwill
    Cognigen     DILIsym     Total  
Balance, August 31, 2014                  
Addition     4,789,248             4,789,248  
Impairments                  
Balance, August 31, 2015     4,789,248             4,789,248  
Addition                  
Impairments                  
Balance, August 31, 2016     4,789,248             4,789,248  
Addition           5,597,950       5,597,950  
Impairments                  
Balance, August 31, 2017     4,789,248       5,597,950       10,387,198  
Schedule of intangible assets
    Amortization
Period
  Acquisition
Value
    Accumulated
Amortization
    Net book
value
 
Customer relationships-Cognigen   Straight line 8 years   $ 1,100,000     $ 412,500     $ 687,500  
Trade Name-Cognigen   None     500,000       0       500,000  
Covenants not to compete-Cognigen   Straight line 5 years     50,000       30,000       20,000  
Covenants not to compete-DILIsym   Straight line 4 years     80,000       5,000       75,000  
Trade Name-DILIsym   None     860,000       0       850,000  
Customer relationships-DILIsym   Straight line 8 years     1,900,000       47,500       1,852,000  
        $ 4,490,000     $ 495,000     $ 3,995,000  
Summarizes fair value measurements

August 31, 2017:

 

    Level 1     Level 2     Level 3     Total  
Cash and cash equivalents   $ 6,215,718     $     $     $ 6,215,718  
Acquisition-related contingent consideration obligations   $     $     $ 4,738,188     $ 4,738,188  

 

August 31, 2016:

 

    Level 1     Level 2     Level 3     Total  
Cash and cash equivalents   $ 8,030,284     $     $     $ 8,030,284  
Reconciliation of contingent consideration value
Value at August 31, 2016   $ 0  
Purchase price contingent consideration     4,700,000  
Contingent consideration payments      
Change in value of contingent consideration     38,188  
Value at August 31, 2017   $ 4,738,188  
Schedule of future amortization
Years ending August 31, TSRL Enslein DILI-Acquired Developed Technologies Total
2018 $ 600,000 $ 7,500 $ 316,667 $ 924,167
2019 $ 600,000 $ 7,500 $ 316,667 $ 924,167
2020 $ 600,000 $ 7,500 $ 316,667 $ 924,167
2021 $ 600,000 $ 7,500 $ 316,667 $ 924,167
2022 $ 600,000 $ 3,750 $ 316,667 $ 920,417
Earnings per share
    2017     2016     2015  
Numerator                        
Net income attributable to common shareholders   $ 5,787,897     $ 4,950,136     $ 3,842,961  
                         
Denominator                        
Weighted-average number of common shares outstanding during the year     17,239,490       17,028,566       16,864,670  
Dilutive effect of stock options     276,427       180,940       167,488  
                         
Common stock and common stock equivalents used for diluted earnings per share     17,515,917       17,209,506       17,032,158  
Other Intangible Assets  
Schedule of intangible assets

Year ending

August 31,

Amount
2018 405,000
2019 405,000
2020 395,000
2021 390,000
2022 375,000
Intellectual Property [Member]  
Schedule of intangible assets
Years ending August 31, TSRL Enslein DILI-Acquired Developed Technologies Total
2018 $ 600,000 $ 7,500 $ 316,667 $ 924,167
2019 $ 600,000 $ 7,500 $ 316,667 $ 924,167
2020 $ 600,000 $ 7,500 $ 316,667 $ 924,167
2021 $ 600,000 $ 7,500 $ 316,667 $ 924,167
2022 $ 600,000 $ 3,750 $ 316,667 $ 920,417