XML 38 R24.htm IDEA: XBRL DOCUMENT v3.20.2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Aug. 31, 2020
Accounting Policies [Abstract]  
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
Schedule of Operating assets and liabilities
     
Right of use assets  $902,553 
Lease Liabilities, Current  $537,017 
Lease Liabilities, Long-term  $365,536 
Schedule of lease cost
     
Right of use assets  $926,600 
Lease Liabilities, Current  $463,465 
Lease Liabilities, Long-term  $463,312 
Operating lease costs  $600,717 
Weighted Average remaining lease term   2.27 years 
Weighted Average Discount rate   4.25% 
Schedule of reconciliation of goodwill
                    
   Cognigen   DILIsym   Lixoft   Total 
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 
Addition           2,533,987    2,533,987 
Impairments                
Balance, August 31, 2020  $4,789,248   $5,597,950   $2,533,987   $12,921,185 
Schedule of other intangible assets
                  
   Amortization
Period
  Acquisition
Value
   Accumulated
Amortization
   Net book
value
 
Customer relationships-Cognigen  Straight line 8 years  $1,100,000   $825,000   $275,000 
Trade Name-Cognigen  None   500,000        500,000 
Covenants not to compete-Cognigen  Straight line 5 years   50,000    50,000     
Covenants not to compete-DILIsym  Straight line 4 years   80,000    65,000    15,000 
Trade Name-DILIsym  None   860,000        860,000 
Customer relationships-DILIsym  Straight line 10 years   1,900,000    617,500    1,282,500 
Customer relationships-Lixoft  Straight line 14 years   2,550,000    75,892    2,474,108 
Trade Name-Lixoft  None   1,550,000        1,550,000 
Covenants not to compete-Lixoft  Straight line 3 years   60,000    8,333    51,667 
      $8,650,000   $1,641,725   $7,008,275 
Schedule of future amortization
    

Year ending

August 31,

  Amount 
2021  $545,000 
2022  $530,000 
2023  $384,000 
2024  $372,000 
2025  $372,000 
Summarizes fair value measurements
                    
   Level 1   Level 2   Level 3   Total 
Cash and cash equivalents  $49,207,314   $   $   $49,207,314 
Short-term investments  $66,803,595   $   $   $66,803,595 
Acquisition-related contingent consideration obligations  $   $   $4,730,500   $4,730,500 

 

August 31, 2019:

 

   Level 1   Level 2   Level 3   Total 
Cash and cash equivalents  $11,435,499   $   $   $11,435,499 
Short-term investments  $   $   $   $ 
Acquisition-related contingent consideration obligations  $   $   $1,761,028   $1,761,028 
Reconciliation of contingent consideration value
     
Value at August 31, 2019  $1,761,028 
Purchase price contingent consideration   4,528,000 
Contingent consideration payments   (1,761,028)
Change in value of contingent consideration   202,500 
Value at August 31, 2020  $4,730,500 
Schedule of future amortization expenses
                              
Years ending
August 31,
  TSRL   Enslein   DILI-Acquired
Developed
Technologies
   Lixoft-Acquired
Developed
Technologies
   Entelos   Total 
2021  $600,000   $7,500   $316,667   $500,625   $5,000   $1,429,792 
2022  $600,000   $3,750   $316,667   $500,625   $5,000   $1,426,042 
2023  $600,000   $   $316,667   $500,625   $5,000   $1,422,292 
2024  $425,000   $   $316,667   $500,625   $5,000   $1,247,292 
2025  $   $   $316,667   $500,625   $5,000   $822,292 
Schedule of earnings per share
               
   2020   2019   2018 
Numerator               
Net income attributable to common shareholders  $9,332,060   $8,583,329   $8,934,812 
                
Denominator               
Weighted-average number of common shares outstanding during the year   17,819,064    17,492,258    17,328,707 
Dilutive effect of stock options   719,309    565,173    531,685 
                
Common stock and common stock equivalents used for diluted earnings per share   18,538,373    18,057,431    17,860,392