XML 33 R21.htm IDEA: XBRL DOCUMENT v3.21.1
SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Feb. 28, 2021
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 lease cost
       
(in thousands)        
Right of use assets   $ 1,532  
Lease Liabilities, Current   $ 469  
Lease Liabilities, Long-term   $ 1,064  
Operating lease costs   $ 314  
Weighted Average remaining lease term     3.0 years  
Weighted Average Discount rate     3.79%  
Schedule of reconciliation of goodwill
                    
(in thousands)  Cognigen   DILIsym   Lixoft   Total 
Balance, August 31, 2020  $4,789   $5,598   $2,534   $12,921 
Addition                
Impairments                
Balance, February 28, 2021  $4,789   $5,598   $2,534   $12,921 
Schedule of fair value measurements
                    
February 28, 2021:                    
                     
(in thousands)  Level 1   Level 2   Level 3   Total 
Cash and cash equivalents  $42,385   $   $   $42,385 
Short-term investments  $75,367   $   $    75,367 
Acquisition-related contingent consideration obligations  $   $   $4,974   $4,974 

 

August 31, 2020:

 

(in thousands)  Level 1   Level 2   Level 3   Total 
Cash and cash equivalents  $49,207   $   $   $49,207 
Short-term investments  $66,804   $   $   $66,804 
Acquisition-related contingent consideration obligations  $   $   $4,731   $4,731 
Reconciliation of contingent consideration value
     
(in thousands)     
Value at August 31, 2020  $4,731 
Contingent consideration payments    
Change in value of contingent consideration   243 
Value at February 28, 2021  $4,974 
Schedule of Finite-Lived Intangible Assets [Table Text Block]
The following table summarizes intellectual property as of February 28, 2021:         
             
(in thousands)  Amortization
Period
  Acquisition
Value
   Accumulated
Amortization
   Net Book
Value
 
Royalty Agreement buy out-Enslein Research  Straight line 10 years  $75   $67   $8 
Termination/nonassertion agreement-TSRL Inc.  Straight line 10 years   6,000    4,075    1,925 
Developed technologies–DILIsym acquisition  Straight line 9 years   2,850    1,188    1,662 
Intellectual rights of Entelos Holding Corp.  Straight line 10 years   50    12    38 
Developed technologies–Lixoft acquisition  Straight line 16 years   8,010    459    7,551 
      $16,985   $5,801   $11,184 

 

The following table summarizes intellectual property as of August 31, 2020:

 

(in thousands)   Amortization
Period
  Acquisition
Value
    Accumulated
Amortization
    Net Book
Value
 
Royalty Agreement buy out-Enslein Research   Straight line 10 years   $ 75     $ 64     $ 11  
Termination/nonassertion agreement-TSRL Inc.   Straight line 10 years     6,000       3,775       2,225  
Developed technologies–DILIsym acquisition   Straight line 9 years     2,850       1,029       1,821  
Intellectual rights of Entelos Holding Corp.   Straight line 10 years     50       10       40  
Developed technologies–Lixoft acquisition   Straight line 16 years     8,010       209       7,801  
        $ 16,985     $ 5,087     $ 11,898  
Schedule of other intangible assets
                  
The following table summarizes the Company’s other intangible assets as of February 28, 2021:       
                   
(in thousands)  Amortization
Period
  Acquisition
Value
   Accumulated
Amortization
   Net Book
Value
 
Cognigen                  
   Customer relationships  Straight line 8 years  $1,100   $894   $206 
   Trade name  None   500        500 
   Covenants not to compete  Straight line 5 years   50    50     
DILIsym                  
   Customer relationships  Straight line 10 years   1,900    713    1,187 
   Trade name  None   860        860 
   Covenants not to compete  Straight line 4 years   80    75    5 
Lixoft                  
   Customer relationships  Straight line 14 years   2,550    167    2,383 
   Trade name  None   1,550        1,550 
   Covenants not to compete  Straight line 3 years   60    18    42 
      $8,650   $1,917   $6,733 

 

The following table summarizes the Company’s other intangible assets as of August 31, 2020:

 

(in thousands)  Amortization
Period
  Acquisition
Value
   Accumulated
Amortization
   Net Book
Value
 
Cognigen                  
   Customer relationships  Straight line 8 years  $1,100   $825   $275 
   Trade name  None   500        500 
   Covenants not to compete  Straight line 5 years   50    50     
DILIsym                  
   Customer relationships  Straight line 10 years   1,900    618    1,282 
   Trade name  None   860        860 
   Covenants not to compete  Straight line 4 years   80    65    15 
Lixoft                  
   Customer relationships  Straight line 14 years   2,550    76    2,474 
   Trade name  None   1,550        1,550 
   Covenants not to compete  Straight line 3 years   60    8    52 
      $8,650   $1,642   $7,008 
Schedule of earnings per share
                    
(in thousands)  Three Months ended   Six Months Ended 
   2021   2020   2021   2020 
Numerator:                
Net income attributable to common shareholders  $3,211   $2,150   $5,690   $4,208 
                     
Denominator:                    
Weighted-average number of common shares outstanding during the period   20,006    17,638    19,968    17,624 
Dilutive effect of stock options   836    678    818    682 
Common stock and common stock equivalents used for diluted earnings per share   20,842    18,316    20,786    18,306