XML 23 R23.htm IDEA: XBRL DOCUMENT v3.19.3
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Aug. 31, 2019
Property and Equipment estimated useful lives

Depreciation and amortization are provided using the straight-line method over the estimated useful lives as follows:

 

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, 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 
Addition            
Impairments            
Balance, August 31, 2018   4,789,248    5,597,950    10,387,198 
Addition            
Impairments            
Balance, August 31, 2019  $4,789,248   $5,597,950   $10,387,198 
Schedule of intangible assets

The following table summarizes other intangible assets as of August 31, 2019:

 

   Amortization
Period
  Acquisition
Value
   Accumulated
Amortization
   Net book
value
 
Customer relationships-Cognigen  Straight line 8 years  $1,100,000   $687,500   $412,500 
Trade Name-Cognigen  None   500,000    0    500,000 
Covenants not to compete-Cognigen  Straight line 5 years   50,000    50,000    0 
Covenants not to compete-DILIsym  Straight line 4 years   80,000    45,000    35,000 
Trade Name-DILIsym  None   860,000    0    860,000 
Customer relationships-DILIsym  Straight line 8 years   1,900,000    427,500    1,472,500 
      $4,490,000   $1,210,500   $3,280,000 
Summarizes fair value measurements

The following table summarizes fair value measurements at August 31, 2019 and August 31, 2018 for assets and liabilities measured at fair value on a recurring basis:

 

August 31, 2019:

 

   Level 1   Level 2   Level 3   Total 
Cash and cash equivalents  $11,435,499   $   $   $11,435,499 
Acquisition-related contingent consideration obligations  $   $   $1,761,028   $1,761,028 

 

August 31, 2018:

 

   Level 1   Level 2   Level 3   Total 
Cash and cash equivalents  $9,400,701   $   $   $9,400,701 
Acquisition-related contingent consideration obligations  $   $   $4,890,940   $4,890,940 
Reconciliation of contingent consideration value

The following is a reconciliation of contingent consideration value.

 

Value at August 31, 2018  $4,890,940 
Purchase price contingent consideration    
Contingent consideration payments   (3,238,972)
Change in value of contingent consideration   109,060 
Value at August 31, 2019  $1,761,028 
Earnings per share

The components of basic and diluted earnings per share for the years ended August 31, 2019, 2018 and 2017 were as follows:

 

   2019   2018   2017 
Numerator               
Net income attributable to common shareholders  $8,583,329   $8,934,812   $5,787,897 
                
Denominator               
Weighted-average number of common shares outstanding during the year   17,492,258    17,328,707    17,239,490 
Dilutive effect of stock options   565,173    531,685    276,427 
                
Common stock and common stock equivalents used for diluted earnings per share   18,057,431    17,860,392    17,515,917 
Other Intangible Assets  
Schedule of future amortization

Future amortization for the next five years is as follows:

 

Year ending

August 31,

  Amount 
2020  $347,500 
2021  $342,500 
2022  $327,500 
2023  $190,000 
2024  $190,000 
Intellectual Property [Member]  
Schedule of future amortization

Future amortization for the next five years is as follows:

 

Years ending
August 31,
  TSRL   Enslein   DILI-Acquired
Developed
Technologies
   Entelos   Total 
2020  $600,000   $7,500   $316,667   $5,000   $929,167 
2021  $600,000   $7,500   $316,667   $5,000   $929,167 
2022  $600,000   $3,750   $316,667   $5,000   $925,417 
2023  $600,000       $316,667   $5,000   $921,667 
2024  $425,000       $316,667   $5,000   $746,667