XML 30 R20.htm IDEA: XBRL DOCUMENT v3.20.2
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended
May 31, 2020
Accounting Policies [Abstract]  
Property and Equipment estimated useful lives

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

 

Right to use asset

Following assets and liabilities as of September 1, 2019:

 

Right of use assets  $902,553 
Lease Liabilities, Current  $537,017 
Lease Liabilities, Long-term  $365,536 

 

Supplemental balance sheet information related to operating leases was as follows as of May 31, 2020:

 

Right of use asset  $1,019,408 
Lease Liabilities, Current  $525,454 
Lease Liabilities, Long-term  $489,463 
Operating lease costs  $438,269 
Weighted Average remaining lease term   2.31 years 
Weighted Average Discount rate   4.28% 

 

Reconciliation of goodwill
   Cognigen   DILIsym   Lixoft   Total 
Balance, August 31, 2019  $4,789,248   $5,597,950   $   $10,387,198 
Addition           2,404,973    2,404,973 
Impairments                
Balance, May 31, 2020  $4,789,248   $5,597,950   $2,404,973   $12,792,171 
Fair value measurements

The following table summarizes fair value measurements at May 31, 2020 and August 31, 2019 for assets and liabilities measured at fair value on a recurring basis:

 

May 31, 2020:

 

   Level 1   Level 2   Level 3   Total 
Cash and cash equivalents  $7,354,496   $   $   $7,354,496 
Acquisition-related contingent consideration obligations  $   $   $6,370,028   $6,370,028 

 

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 

 

Reconciliation of contingent consideration value

The following is a reconciliation of contingent consideration value.

 

Value at August 31, 2019  $1,761,028 
Contingent consideration for Lixoft   4,609,000 
Value at May 31, 2020  $6,370,028 

  

Schedule of intangible assets
   Amortization
Period
  Acquisition
Value
   Accumulated
Amortization
   Net book
value
 
Customer relationships-Cognigen  Straight line 8 years  $1,100,000   $790,625   $309,375 
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    60,000    20,000 
Trade Name-DILIsym  None   860,000    0    860,000 
Customer relationships-DILIsym  Straight line 10 years   1,900,000    570,000    1,330,000 
Customer relationships-Lixoft  Straight line 14 years   2,550,000    30,356    2,519,644 
Trade Name-Lixoft  None   1,550,000    0    1,550,000 
Covenants not to compete-Lixoft  Straight line 4 years   60,000    2,500    57,500 
      $8,650,000   $1,503,481   $7,146,519 
Earnings per share
   Three months ended   Nine months ended 
   5/31/2020   5/31/2019   5/31/2020   5/31/2019 
Numerator:                
Net income attributable to common shareholders  $2,935,569   $2,888,706   $7,143,925   $6,524,102 
Denominator:                    
Weighted-average number of common shares outstanding during the period   17,735,354    17,519,849    17,661,189    17,472,922 
Dilutive effect of stock options   691,518    576,346    672,407    535,414 
Common stock and common stock equivalents used for diluted earnings per share   18,426,872    18,096,195    18,333,596    18,008,336