Table of Contents

 

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 10-Q

 

 Quarterly Report Pursuant to Section 13 or 15(d) of the SecuritySecurities Exchange Act of 1934 for the quarterly period ended February 28, 20212022
   
OR
   
 Transmission Report Pursuant to Section 13 or 15(d) of the SecuritySecurities Exchange Act of 19371934 for the transition period from ______ to ______

 

Commission file number: 001-32046

  

Simulations Plus, Inc.

(Name of registrant as specified in its charter)

 

California95-4595609
(State or other jurisdiction of Incorporation or Organization)(I.R.S. Employer identification No.)

 

42505 10th Street West

Lancaster, CA 93534-7059

(Address of principal executive offices including zip code)

 

(661(661)) 723-7723

(Registrant’s telephone number, including area code)

 

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

Title of Each Class

Common Stock, par value $0.001 per share

Trading Symbol

SLP

Name of Each Exchange on Which Registered

NASDAQ Stock Market LLC

 

Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filingsfiling requirements for the past 90 days.     Yes ☒     No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒     No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a nonacceleratednon-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act (Check one):

 

☐   ☒   Large accelerated filerFiler☐   Accelerated filerFiler
☒  ☐   Non-accelerated Filer   Smaller reporting company
   Emerging Growth Company 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐   No

 

The number of shares outstanding of the registrant’s common stock, par value $0.001 per share, as of April 12, 20214, 2022, was 20,107,89520,206,550; no shares of preferred stock were outstanding.

.

 

 

   

 

 

Simulations Plus, Inc.

FORM 10-Q

For the Quarterly Period Ended February 28, 20212022

 

Table of Contents

 

PART I. FINANCIAL INFORMATION
  Page
Item 1.Condensed Consolidated Financial Statements 
   
 Condensed Consolidated Balance Sheets at February 28, 20212022 and August 31, 202020213
   
 Condensed Consolidated Statements of Operations and Comprehensive Income for the three and six months ended February 28, 20212022 and February 29, 202020214
   
 Condensed Consolidated Statements of Shareholders’ Equity for the three and six months ended February 28, 20212022 and February 29, 202020215
   
 Condensed Consolidated Statements of Cash Flows for the six months ended February 28, 20212022 and February 29, 202020216
   
 Notes to Condensed Consolidated Financial Statements7
   
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations2625
   
Item 3.Quantitative and Qualitative Disclosures about Market Risk3733
   
Item 4.Controls and Procedures3733
   
PART II. OTHER INFORMATION
   
Item 1.Legal Proceedings3834
   
Item 1A.Risk Factors3834
   
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds3835
   
Item 3.Defaults upon Senior Securities3835
   
Item 4.Mine Safety Disclosures3835
   
Item 5.Other Information3835
   
Item 6.Exhibits3836
   
 Signatures3937

 

 

 2 

 

 

Part I. FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

 

SIMULATIONS PLUS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

             
 (Unaudited) (Audited)  (Unaudited) (Audited) 
 February 28, August 31,  February 28, August 31, 
(in thousands, except share and per share amounts) 2021  2020  2022  2021 
ASSETS                
Current assets                
Cash and cash equivalents $42,385  $49,207  $60,373  $36,984 
Accounts receivable, net of allowance for doubtful accounts of $100 and $50  11,306   7,422 
Revenues in excess of billings  3,837   3,093 
Accounts receivable, net of allowance for doubtful accounts of $12 and $78  15,039   9,851 
Prepaid income taxes  1,250   970   449   1,012 
Prepaid expenses and other current assets  1,408   1,596   3,573   4,846 
Short-term investments  75,367   66,804   64,192   86,620 
Total current assets  135,553   129,092   143,626   139,313 
Long-term assets                
Capitalized computer software development costs, net of accumulated amortization of $14,271 and $13,582  6,871   6,087 
Capitalized computer software development costs, net of accumulated amortization of $15,062 and $14,438  8,529   7,646 
Property and equipment, net  924   438   634   1,838 
Operating lease right of use assets  1,532   927 
Intellectual property, net of accumulated amortization of $5,801 and $5,087  11,184   11,898 
Other intangible assets, net of accumulated amortization of $1,917 and $1,642  6,733   7,008 
Operating lease right-of-use assets  1,653   1,276 
Intellectual property, net of accumulated amortization of $7,231 and $6,516  9,754   10,469 
Other intangible assets, net of accumulated amortization of $2,475 and $2,186  7,877   6,464 
Goodwill  12,921   12,921   12,921   12,921 
Other assets  51   51   50   51 
Total assets $175,769  $168,422  $185,044  $179,978 
                
LIABILITIES AND SHAREHOLDERS' EQUITY                
Current liabilities                
Accounts payable $400  $351  $414  $387 
Accrued payroll and other expenses  2,891   2,251   2,220   5,604 
Current portion - contracts payable  2,000   2,000 
Billings in excess of revenues  258   141 
Operating lease liability, current portion  469   463 
Contracts payable - current portion  4,793   4,550 
Operating lease liability - current portion  336   382 
Deferred revenue  523   300   1,241   651 
Total current liabilities  6,541   5,506   9,004   11,574 
                
Long-term liabilities                
Deferred income taxes, net  2,360   2,354   2,150   1,726 
Operating lease liability  1,064   463   1,314   896 
Payments due under contracts payable  4,307   4,064 
Total liabilities  14,272   12,387   12,468   14,196 
                
Commitments and contingencies              
                
Shareholders' equity                
Preferred stock, $0.001 par value 10,000,000 shares authorized, 0 shares issued and outstanding  0   0   0   0 
Common stock, $0.001 par value and additional paid in capital —50,000,000 shares authorized, 20,059,528 and 19,923,277 shares issued and outstanding  130,713   128,541 
Common stock, $0.001 par value and additional paid-in capital —50,000,000 shares authorized, 20,181,784 and 20,141,521 shares issued and outstanding  135,472   133,418 
Retained earnings  30,730   27,436   37,422   32,407 
Accumulated other comprehensive income  54   58 
Accumulated other comprehensive loss  (318)  (43)
Total shareholders' equity  161,497   156,035   172,576   165,782 
Total liabilities and shareholders' equity $175,769  $168,422  $185,044  $179,978 

 

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

 

 

 3 

 

 

SIMULATIONS PLUS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

For the three and six months ended February 28, 20212022 and February 29, 20202021

(Unaudited)

 

                                
(in thousands, except per common share amounts) Three Months Ended  Six Months Ended  Three Months Ended  Six Months Ended 
 (Unaudited) (Unaudited)  2022  2021  2022  2021 
 2021  2020  2021  2020 
Revenues $13,147  $10,350  $23,848  $19,751          
Software $9,758  $7,827  $17,120  $13,975 
Services  5,038   5,320   10,093   9,873 
Total revenues  14,796   13,147   27,213   23,848 
Cost of revenues  2,911   2,666   5,344   5,309                 
Gross margin  10,236   7,684   18,504   14,442 
Software  780   836   1,515   1,647 
Services  2,050   2,075   4,071   3,697 
Total cost of revenues  2,830   2,911   5,586   5,344 
Gross profit  11,966   10,236   21,627   18,504 
Operating expenses                                
Research and development  902   1,292   1,784   2,101 
Selling, general, and administrative  5,458   4,110   9,866   7,623   5,584   5,458   10,572   9,866 
Research and development  1,292   748   2,101   1,274 
Total operating expenses  6,750   4,858   11,967   8,897   6,486   6,750   12,356   11,967 
                                
Income from operations  3,486   2,826   6,537   5,545   5,480   3,486   9,271   6,537 
                                
Other income (expense)                
Interest income  58   12   119   22 
Interest expense  (22)  0   (22)  0 
Change in value of contingent consideration  (122)  0   (243)  0 
Income/(Loss) on currency exchange  23   (2)  28   2 
Total other income (expense)  (63)  10   (118)  24 
Other income (expense), net  53   (63)  118   (118)
                                
Income before provision for income taxes  3,423   2,836   6,419   5,569 
Income before income taxes  5,533   3,423   9,389   6,419 
Provision for income taxes  (212)  (686)  (729)  (1,361)  (1,124)  (212)  (1,954)  (729)
Net Income $3,211  $2,150  $5,690  $4,208 
Net income $4,409  $3,211  $7,435  $5,690 
                                
Earnings per share                                
Basic $0.16  $0.12  $0.28  $0.24  $0.22  $0.16  $0.37  $0.28 
Diluted $0.15  $0.12  $0.27  $0.23  $0.21  $0.15  $0.36  $0.27 
                                
Weighted-average common shares outstanding                                
Basic  20,006   17,638   19,968   17,624   20,177   20,006   20,164   19,968 
Diluted  20,842   18,316   20,786   18,306   20,745   20,842   20,738   20,786 
                                
Other Comprehensive Income (Loss), net of tax                
Other Comprehensive income, net of tax                
Foreign currency translation adjustments  (4)  0   (4)  0   (38)  (4)  (275)  (4)
Comprehensive Income $3,207  $2,150  $5,686  $4,208  $4,371  $3,207  $7,160  $5,686 

 

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

 

 

 4 

 

 

SIMULATIONS PLUS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

For the three and six months ended February 28, 20212022 and February 29, 20202021

(Unaudited)

 

                 
(in thousands, except per common share amounts) Three Months Ended  Six Months Ended 
  (Unaudited)  (Unaudited) 
  2021  2020  2021  2020 
Common stock and additional paid in capital                
Balance, beginning of period $129,253  $15,830  $128,541  $15,327 
Exercise of stock options  656   167   836   303 
Stock-based compensation  717   345   1,166   640 
Shares issued to Directors for services  87   72   170   144 
    Balance, end of period $130,713  $16,414  $130,713  $16,414 
                 
Retained earnings                
Balance, beginning of period $28,720  $23,357  $27,436  $22,355 
Declaration of dividend  (1,201)  (1,059)  (2,396)  (2,115)
Net income  3,211   2,150   5,690   4,208 
Balance, end of period $30,730  $24,448  $30,730  $24,448 
                 
Accumulated other comprehensive income                
Balance, beginning of period $58  $  $58  $ 
Other comprehensive income (loss)  (4)     (4)   
Balance, end of period $54  $  $54  $ 

   Total shareholders’ equity

        156,035    
Other comprehensive income (loss)            
    Total shareholders’ equity $161,497  $40,862  $161,497  $40,862 
    Common dividends declared per common share $0.06  $0.06  $0.12  $0.12 

                 
(in thousands, except per common share amounts) Three Months Ended  Six Months Ended 
  2022  2021  2022  2021 
Common stock and additional paid in capital                
Balance, beginning of period $134,512  $129,253  $133,418  $128,541 
Exercise of stock options  169   656   541   836 
Stock-based compensation  703   717   1,337   1,166 
Shares issued to Directors for services  88   87   176   170 
Balance, end of period $135,472  $130,713  $135,472  $130,713 
                 
Retained earnings                
Balance, beginning of period $34,224  $28,720  $32,407  $27,436 
Declaration of dividend  (1,211)  (1,201)  (2,420)  (2,396)
Net income  4,409   3,211   7,435   5,690 
Balance, end of period $37,422  $30,730  $37,422  $30,730 
                 
Accumulated other comprehensive income (loss)                
Balance, beginning of period $(280) $58  $(43) $58 
Other comprehensive loss  (38)  (4)  (275)  (4)
Balance, end of period $(318) $54  $(318) $54 
Total shareholders’ equity          165,782      
Net income  4,409    3,211    7,435    5,690  
Total shareholders’ equity $172,576  $161,497  $172,576  $161,497 
Cash dividends declared per common share $0.06  $0.06  $0.12  $0.12 

 

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

 

 

 5 

 

 

SIMULATIONS PLUS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

             
 Six Months Ended  Six Months Ended February 28, 
(in thousands) February 28, 2021  February 29, 2020  2022  2021 
Cash flows from operating activities                
Net income $5,690  $4,208  $7,435  $5,690 
Adjustments to reconcile net income to net cash provided by operating activities                
Depreciation and amortization  1,776   1,345   1,840   1,776 
Change in value of contingent consideration  243   0   243   243 
Amortization of note premiums  1,276   0 
Amortization of investment premiums  1,122   1,276 
Stock-based compensation  1,336   784   1,513   1,336 
Deferred income taxes  6   (17)  424   6 
Currency translation adjustments  (4)  0   (275)  (4)
(Increase) decrease in                
Accounts receivable  (3,884)  (2,218)  (5,188)  (3,884)
Revenues in excess of billings  (744)  (880)
Prepaid income taxes  (280)  308   563   (280)
Prepaid expenses and other assets  188   92   1,274   (556)
Increase (decrease) in                
Accounts payable  51   421   22   51 
Accrued payroll and other expenses  640   (114)  (3,384)  640 
Billings in excess of revenues  117   93 
Deferred revenue  223   (197)  590   340 
Net cash provided by operating activities  6,634   3,825   6,179   6,634 
                
Cash flows used in investing activities        
Cash flows provided by (used in) investing activities        
Purchases of property and equipment  (583)  (73)  (710)  (583)
Purchases of short-term investments  (40,789)  0   (25,504)  (40,789)
Proceeds from sale of short-term investments  30,950   0   46,810   30,950 
Capitalized computer software development costs  (1,474)  (1,127)  (1,507)  (1,474)
Net cash used in investing activities  (11,896)  (1,200)
Net cash provided by (used in) investing activities  19,089   (11,896)
                
Cash flows used in financing activities                
Payment of dividends  (2,396)  (2,115)  (2,420)  (2,396)
Proceeds from the exercise of stock options  836   303   541   836 
Net cash used in financing activities  (1,560)  (1,812)  (1,879)  (1,560)
                
Net increase (decrease) in cash and cash equivalents  (6,822)  813   23,389   (6,822)
Cash and cash equivalents, beginning of year  49,207   11,436   36,984   49,207 
Cash and cash equivalents, end of period $42,385  $12,249  $60,373  $42,385 
                
Supplemental disclosures of cash flow information                
Income taxes paid $878  $1,066  $921  $878 
                
Non-Cash Investing and Financing Activities        
Non-cash investing and financing activities        
Right of use assets capitalized $905  $903  $624  $905 

 

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

 

 

 6 

 

 

SIMULATIONS PLUS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE 1: GENERAL

 

This reportQuarterly Report on Form 10-Q for the quarter ended February 28, 2021,2022 should be read in conjunction with the our Annual Report on Form 10-K for the fiscal year ended August 31, 2020,2021, filed with the Securities and Exchange Commission (“SEC”) on November 16, 2020.October 27, 2021. As contemplated by the SEC under Article 8 of Regulation S-X, the accompanying consolidated financial statements and footnotes have been condensed, and therefore, do not contain all disclosures required by generally accepted accounting principles. The interim financial data are unaudited; however, in the opinion of Simulations Plus, Inc. ("we", "our", "us"), the interim data includesinclude all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the results for the interim periods. Results for interim periods are not necessarily indicative of those to be expected for the full year.

 

Organization

Simulations Plus, Inc. (“Simulations Plus”) was incorporated on July 17, 1996. In September 2014, Simulations Plus acquired all of the outstanding equity interests of Cognigen Corporation (“Cognigen”) and Cognigen became a wholly owned subsidiary of Simulations Plus, Inc. In June 2017, Simulations Plus acquired DILIsym Services, Inc. (“DILIsym”) as a wholly owned subsidiary. In April 2020, Simulations Plus, Inc. acquired Lixoft, a French société par actions simplifiée (“Lixoft”) as a wholly owned subsidiary pursuant to a stock purchase and contribution agreement. (Collectively, “Company”, “we”, “us”,agreement (Simulations Plus together with its subsidiaries, collectively, the “Company,” “we,” “us,” “our”).  

Effective September 1, 2021, the Company merged Cognigen and DILIsym with and into Simulations Plus, Inc. through short form mergers (the “Mergers”). To effectuate the Mergers, the Company filed Certificates of Ownership with the Secretaries of State of the states of Delaware (Cognigen’s and DILIsym’s state of incorporation) and California (Simulation Plus’ state of incorporation). Consummation of the Mergers was not subject to approval of the Company’s stockholders and did not impact the rights of the Company’s stockholders.

 

Lines of Business

We are a premier developer of drug discovery and development software for modeling and simulation, and for the prediction of molecular properties utilizing artificial intelligence (“AI”) and machine learning based technology. We also provide consulting services ranging from early drug discovery through preclinical and clinical trial data analysis and for submissions to regulatory agencies. Our software and consulting services are provided to major pharmaceutical, biotechnology, agrochemical, cosmetics, and food industry companies, andcompanies. They are also provided to regulatoryacademic agencies worldwide for use in the conduct of industry-based research.research and to regulatory agencies for product approval.

 

NOTE 2: SIGNIFICANT ACCOUNTING POLICIES

 

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of Simulations Plus Inc. and its wholly owned subsidiaries.subsidiary. All significant intercompany accounts and transactions have been eliminated upon consolidation.

 

Use of Estimates

Our financial statements and accompanying notes are prepared in accordance with accounting principles generally accepted in the United States of America. Preparing financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. These estimates and assumptions are affected by management’s application of accounting policies. Actual results could differ from those estimates. Significant accounting policies for us include revenue recognition, accounting for capitalized computer software development costs, valuation of stock options, and accounting for income taxes.

 

7

Reclassifications

Certain numbers in the prior year have been reclassified to conform to the current year's presentation.

  

Revenue Recognition

We generate revenue primarily from the sale of software licenses and by providing consulting services to the pharmaceutical industry for drug development.

 

7

In accordance with Accounting Standards Codification Topic 606 (ASC Topic 606), “Revenue from Contracts with Customers”, we determine revenue recognition through the following steps:

 

i.Identification of the contract, or contracts, with a customer
ii.Identification of the performance obligations in the contract
iii.Determination of the transaction price
iv.Allocation of the transaction price to the performance obligations in the contract
v.Recognition of revenue when, or as, we satisfy a performance obligation

 

Remaining Performance Obligations

Transaction price allocated to remaining performance obligations represents contracted revenue that has not yet been recognized, which includes deferred revenue and unbilled amounts that will be recognized as revenue in future periods. As of February 28, 2022, remaining performance obligations were approximately $7.3 million. Approximately 90% of the remaining performance obligations are expected to be recognized over the next 12 months, with the remainder recognized thereafter. Remaining performance obligations estimates are subject to change and are affected by several factors, including contract terminations and changes in the scope of contracts.

Disaggregation of Revenue

The components of disaggregation of revenue for the three and six months ended February 28, 2022 and 2021 were as follows:

Schedule of disaggregation of revenue                
(in thousands) Three Months Ended
February 28,
  Six Months Ended
February 28,
 
  2022  2021  2022  2021 
Software licenses:                
Point in time $9,493  $7,536  $16,600  $13,472 
Over time  265   291   520   503 
                 
Consulting services:                
Over time  5,038   5,320   10,093   9,873 
Total revenue $14,796  $13,147  $27,213  $23,848 

Contract Balances

We receive payments from customers based upon contractual billing schedules, while we recognize revenue when, or as, we satisfy our performance obligations. This timing difference results in accounts receivable, contract assets and contract liabilities. We record accounts receivable when the right to consideration becomes unconditional. We record a contract asset if the right to consideration is conditioned on something other than the passage of time, such as our future performance. Contract assets are included in prepaid expenses and other current assets on our condensed consolidated balance sheets. We record a contract liability when we have an obligation to transfer goods or services to a customer for which we have received consideration from a customer. We refer to contract liabilities as deferred revenue on our condensed consolidated balance sheets.

8

Contract asset balances as of February 28, 2022 and August 31, 2021 were $2.1 million and $3.2 million, respectively.

During the three and six months ended February 28, 2022, we recognized $187 thousand and $540 thousand, respectively, of revenue that was included in contract liabilities as of August 31, 2021 and during the three and six months ended February 28, 2021, we recognized $104 thousand and $400 thousand, respectively, of revenue that was included in contract liabilities as of August 31, 2020.

Deferred Commissions

 

Sales commissions earned by our sales force and our commissioned sales representatives are considered incremental and recoverable costs of obtaining a contract with a customer. Sales commissions for new contracts are deferred and then amortized on a straight-line basis over a period of benefit. We determined the period of benefit by taking into consideration our customer contracts, our technology, and other factors. Sales commissions for renewal contracts are deferred and then amortized on a straight-line basis over the related contractual renewal period. Amortization expense is included in sales and marketing expenses on the condensed consolidated statements of operations.

We apply the practical expedient as described in ASC Topic 606340-40-25-4 to expense costs as incurred for sales commissions, whensince the amortization period of benefitthe asset that we otherwise would have beenrecognized is one year or less. MostThis expense is included in the condensed consolidated statements of our contracts are of a duration of one year or less, while few, if any of the longer-term contracts have commissions associated with them.operations and comprehensive income as selling, general, and administrative expense.

 

Practical Expedients and Exemptions

We have elected the following additional practical expedients in applying Topic 606:

·Commission Expense: We apply the practical expedient in ASC Topic 606 to expense costs as incurred for sales commissions when the period of benefit is one year or less. Most of our contracts are of a duration of one year or less; few, if any of the longer term contracts have commissions associated with them.

·

Transaction Price Allocated to Future Performance Obligations: ASC 606 requires that we disclose the aggregate amount of transaction price that is allocated to performance obligations that have not yet been satisfied as of February 28, 2021. ASC 606 provides certain practical expedients that limit the requirement to disclose the aggregate amount of transaction price allocated to unsatisfied performance obligations.

We applied the practical expedient to not disclose the amount of transaction price allocated to unsatisfied performance obligations when the performance obligation is part of a contract that has an original expected duration of one year or less.

Cash and Cash Equivalents

For purposes of the statements of cash flows, we consider all highly liquid investments purchased with original maturities of three months or less to be cash equivalents.

 

Accounts Receivable and Allowances for Credit Losses

We analyze

The Company extends credit to its customers in the agenormal course of customerbusiness. The Company evaluates its allowance for credit losses based on its estimate of the collectability of its trade accounts receivable. As part of this assessment, the Company considers various factors including the financial condition of the individual companies with which it does business, the aging of receivable balances, historical bad-debt experience, customer creditworthiness, and changes in customer payment terms, when makingcurrent market conditions, and reasonable and supportable forecasts of future economic conditions. In times of economic turmoil, the Company’s estimates ofand judgments with respect to the collectability of our trade accountsits receivables is subject to greater uncertainty than in more stable periods. Accounts receivable balances. If we determine that the financial conditions of any of our customers have deteriorated, whether due to customer-specific or general economic issues, an increase inbalances will be charged off against the allowance may be made. Accounts receivable are written off whenfor credit losses after all means of collection attempts have failed.been exhausted and the potential for recovery is considered remote.

 

Investments

 

8

Investments

WeThe Company may invest excess cash balances in short-term and long-term marketable debt securities. Investments may consist of certificates of deposit, money market accounts, government-sponsored enterprise securities, corporate bonds and/or commercial paper. We accountpaper within the parameters of our Investment Policy and Guidelines. The Company accounts for our investmentits investments in marketable securities in accordance with Financial Accounting Standards Board (FASB)(“FASB”) ASC 320, Investments – Debt and Equity Securities. This statement requires debt securities to be classified into three categories:

 

Held-to-maturity—Debt securities that the entity has the positive intent and ability to hold to maturity are reportedmeasured at amortized cost.cost and are presented at the net amount expected to be collected. Any change in the allowance for credit losses during the period is reflected in earnings. Discounts and premiums to par value of the debt securities are amortized to interest income/expense over the term of the security. No gains or losses on investment securities are realized until they are sold or a decline in fair value is determined to be other-than-temporary.

 

Trading Securities—Debt securities that are bought and held primarily for the purpose of selling in the near term are reported at fair value, with unrealized gains and losses included in earnings.

 

Available-for-Sale—Debt securities not classified as either securities held-to-maturity or trading securities are reported at fair value withvalue. For available-for-sale debt securities in an unrealized gainsloss position, we evaluate as of the balance sheet date whether the unrealized losses are attributable to a credit loss or other factors. The portion of unrealized losses excluded fromrelated to a credit loss is recognized in earnings, and reported asthe portion of unrealized loss not related to a separate component of shareholders’ equity.credit loss is recognized in other comprehensive income.

 

We classify our investments in marketable debt securities based on the facts and circumstances present at the time of purchase of the securities. We subsequently reassess the appropriateness of that classification at each reporting date. During the quarter ended February 28, 2021,2022, all of our investments were classified as held-to-maturity.

 

9

Capitalized Computer Software Development Costs

Software development costs are capitalized in accordance with FASB ASC 985-20, Costs of Software to Be Sold, Leased, or Marketed”Marketed. Capitalization of software development costs begins upon the establishment of technological feasibility and is discontinued when the product is available for sale.

 

The establishment of technological feasibility and the ongoing assessment for recoverability of capitalized software development costs require considerable judgment by management with respect to certain external factors including, but not limited to, technological feasibility, anticipated future gross revenues,revenue, estimated economic life, and changes in software and hardware technologies. Capitalized software development costs are comprised primarily of salaries and direct payroll-related costs and the purchase of existing software to be used in our software products.

 

Amortization of capitalized software development costs is calculated on a product-by-product basis on the straight-line method over the estimated economic life of the products (not to exceed five years). Amortization of software development costs amounted to $365328 thousand and $314365 thousand for the three months ended February 28, 20212022 and February 29, 2020,2021, respectively, and $690624 thousand and $628690 thousand for the six months ended February 28, 20212022 and February 29, 2020,2021, respectively. We expect future amortization expense to vary due to increases in capitalized computer software development costs.

 

We test capitalized computer software development costs for recoverability whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.

  

Property and Equipment

Property and equipment are recorded at cost, less accumulated depreciation and amortization. Depreciation and amortization are providedcalculated using the straight-line method over the estimated useful lives as follows:

  

Property and Equipment estimated useful lives 
Equipment5 years
Computer equipment3 to 7 years
Furniture and fixtures5 to 7 years
Leasehold improvementsShorter of life of asset or lease

 

9

Internal-use Software

We have a service contract related to the implementation of internally used software. In accordance with ASC 350-40 “Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract”, we have capitalized certain internal-use software which are included in long-term assets.

 

The amortization will beis classified as selling, general, and administrative expenses on the condensed consolidated statement of operations, and maintenance and minor upgrades are also charged to selling, general, and administrative expense as incurred. Gains and losses on disposals are included in the results of operations. No amortization has been expensed for the project as it is still in progress.

 

Leases

Supplemental balance sheet information related to operating leases was as follows as of February 28, 2021:2022:  

Balance sheet information related to operating leases    
(in thousands)   
Right-of-use assets $1,653 
Lease liabilities, current $336 
Lease liabilities, long-term $1,314 
Operating lease costs $256 
Weighted average remaining lease term  3.55 years 
Weighted average discount rate  3.41% 

 

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% 

10

 

Intangible Assets and Goodwill

We perform valuations of assets acquired and liabilities assumed on each acquisition accounted for as a business combination and recognizesrecognize the assets acquired and liabilities assumed at their acquisition-date fair value. Acquired intangible assets include customer relationships, software, trade names, and noncompete agreements. We determine the appropriate useful life by performing an analysis of expected cash flows based on historical experience of the acquired businesses. Intangible assets are amortized over their estimated useful lives using the straight-line method, which approximates the pattern in which the majority of the economic benefits are expected to be consumed.

 

Goodwill represents the excess of the cost of an acquired entity over the fair value of the acquired net assets. Goodwill is not amortized, instead it is tested for impairment annually or when events or circumstances change that would indicate that goodwill might be impaired. Events or circumstances that could trigger an impairment review include, but are not limited to, a significant adverse change in legal factors or in the business climate, an adverse action or assessment by a regulator, unanticipated competition, a loss of key personnel, significant changes in the manner of our use of the acquired assets or the strategy for our overall business, significant negative industry or economic trends, or significant underperformance relative to expected historical or projected future results of operations.

 

Goodwill is tested for impairment at the reporting unit level, which is one level below or the same as an operating segment. As of February 28, 2021,2022, we determined that we have four reporting units: Simulations Plus, Cognigen, DILIsym, and Lixoft. When testing goodwill for impairment, we first perform a qualitative assessment to determine whether it is necessary to perform step one of a two-step annual goodwill impairment test for each reporting unit. weWe are required to perform step one only if it concludes that it is more likely than not that a reporting unit's fair value is less than its carrying value. Should this be the case, the first step of the two-step process is to identify whether a potential impairment exists by comparing the estimated fair values of our reporting units with their respective book values, including goodwill. If the estimated fair value of the reporting unit exceeds book value, goodwill is considered not to be impaired, and no additional steps are necessary. If, however, the fair value of the reporting unit is less than book value, then the second step is performed to determine if goodwill is impaired and to measure the amount of impairment loss, if any. The amount of the impairment loss is the excess of the carrying amount of the goodwill over its implied fair value. The estimate of implied fair value of goodwill is primarily based on an estimate of the discounted cash flows expected to result from that reporting unit but may require valuations of certain internally generated and unrecognized intangible assets such as our software, technology, patents, and trademarks. If the carrying amount of goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to the excess.

 

10

As of February 28, 2021,2022, the entire balance of goodwill was attributed to three of the our reporting units: Cognigen, DILIsym, and Lixoft. Intangible assets subject to amortization are reviewed for impairment whenever events or circumstances indicate that the carrying amount of these assets may not be recoverable. We did not0t recognize any impairment charges during the three months and six months ended February 28, 20212022 and February 29, 2020.2021.

 

Reconciliation of Goodwill as of February 28, 2021:2022: 

Schedule of reconciliation of goodwill            
(in thousands) Cognigen  DILIsym  Lixoft  Total 
Balance, August 31, 2021 $4,789  $5,598  $2,534  $12,921 
Addition  0   0   0   0 
Impairments  0   0   0   0 
Balance, February 28, 2022 $4,789  $5,598  $2,534  $12,921 

 

Schedule of reconciliation of goodwill                
(in thousands) Cognigen  DILIsym  Lixoft  Total 
Balance, August 31, 2020 $4,789  $5,598  $2,534  $12,921 
Addition  0   0   0   0 
Impairments  0   0   0   0 
Balance, February 28, 2021 $4,789  $5,598  $2,534  $12,921 

 

11

Fair Value of Financial Instruments

Assets and liabilities recorded at fair value in the Condensed Consolidated Balance Sheets are categorized based upon the level of judgment associated with the inputs used to measure their fair value. The categories, as defined by the standard are as follows:

 

Level Input: Input Definition:
Level I Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.
Level II Inputs, other than quoted prices included in Level I, that are observable for the asset or liability through corroboration with market data at the measurement date.
Level III Unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date.

  

For certain of our financial instruments, including accounts receivable, accounts payable, accrued payroll and other expenses, accrued bonuses to officers, and accrued warranty and service costs, the amounts approximate fair value due to their short maturities.

 

The following table summarizes fair value measurements at February 28, 20212022 and August 31, 20202021 for assets and liabilities measured at fair value on a recurring basis: 

Schedule of fair value measurements                                
February 28, 2021:                
February 28, 2022:         
                         
(in thousands) Level 1  Level 2  Level 3  Total  Level 1  Level 2  Level 3  Total 
Cash and cash equivalents $42,385  $0  $0  $42,385  $60,373  $0  $0  $60,373 
Short-term investments $75,367  $0  $0   75,367  $63,922  $0  $0  $63,922 
Acquisition-related contingent consideration obligations $0  $0  $4,974  $4,974  $0  $0  $3,460  $3,460 

 

August 31, 2020:2021:

 

(in thousands) Level 1  Level 2  Level 3  Total 
Cash and cash equivalents $49,207  $0  $0  $49,207 
Short-term investments $66,804  $0  $0  $66,804 
Acquisition-related contingent consideration obligations $0  $0  $4,731  $4,731 

11

(in thousands) Level 1  Level 2  Level 3  Total 
Cash and cash equivalents $36,984  $0  $0  $36,984 
Short-term investments $86,484  $0  $0  $86,484 
Acquisition-related contingent consideration obligations $0  $0  $3,217  $3,217 

 

As of February 28, 20212022 and August 31, 2020,2021, we had a liability for contingent consideration related to our acquisition of Lixoft. The fair value measurement of the contingent consideration obligations is determined using Level 3 inputs. The fair value of contingent consideration obligations is based on a discounted cash flow model using a probability-weighted income approach. These fair value measurements represent Level 3 measurements as they are based on significant inputs not observable in the market. Significant judgment is employed in determining the appropriateness of these assumptions as of the acquisition date and for each subsequent period. Accordingly, changes in assumptions could have a material impact on the amount of contingent consideration expense we record in any given period. ChangesThe liability is recorded as contracts payable on the condensed consolidated balance sheet, and changes in the value of the contingent consideration obligations are recorded other income (expense), net in our Condensed Consolidated Statement of Operations.Operations and Comprehensive Income.

 

The following is a reconciliation of contingent consideration value:

Reconciliation of contingent consideration value    
Reconciliation of contingent consideration    
(in thousands)       
Value at August 31, 2020 $4,731 
Value at August 31, 2021 $3,217 
Contingent consideration payments  0   0 
Change in value of contingent consideration  243   243 
Value at February 28, 2021 $4,974 
Value at February 28, 2022 $3,460 

  

12

Research and Development Costs

Research and development costs are charged to expense as incurred until technological feasibility has been established. These costs include salaries, laboratory experiments, and purchased software that was developed by other companies and incorporated into, or used in the development of, our final products.

 

Income Taxes

We account for income taxes in accordance with ASC 740-10, “Income Taxes” which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns.

 

Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each year-end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. The provision for income taxes represents the tax payable for the period and the change during the period in deferred tax assets and liabilities.

 

Intellectual property

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 February 28, 2022: 

12

Schedule of intellectual property              
(in thousands) Amortization
Period
 Acquisition
Value
  Accumulated
Amortization
  Net Book
Value
 
Royalty Agreement buy out-Enslein Research Straight line 10 years $75  $75  $0 
Termination/nonassertion agreement-TSRL Inc. Straight line 10 years  6,000   4,675   1,325 
Developed technologies–DILIsym acquisition Straight line 9 years  2,850   1,504   1,346 
Intellectual rights of Entelos Holding Corp. Straight line 10 years  50   18   32 
Developed technologies–Lixoft acquisition Straight line 16 years  8,010   959   7,051 
    $16,985  $7,231  $9,754 

 

The following table summarizes intellectual property as of August 31, 2020:2021:

 

(in thousands) Amortization
Period
 Acquisition
Value
 Accumulated
Amortization
 Net Book
Value
  Amortization
Period
 Acquisition
Value
  Accumulated
Amortization
  Net Book
Value
 
Royalty Agreement buy out-Enslein Research Straight line 10 years $75  $64  $11  Straight line 10 years $75  $71  $4 
Termination/nonassertion agreement-TSRL Inc. Straight line 10 years 6,000 3,775 2,225  Straight line 10 years  6,000   4,375   1,625 
Developed technologies–DILIsym acquisition Straight line 9 years 2,850 1,029 1,821  Straight line 9 years  2,850   1,346   1,504 
Intellectual rights of Entelos Holding Corp. Straight line 10 years 50 10 40  Straight line 10 years  50   15   35 
Developed technologies–Lixoft acquisition Straight line 16 years  8,010  209  7,801  Straight line 16 years  8,010   709   7,301 
   $16,985 $5,087 $11,898    $16,985  $6,516  $10,469 

 

Total amortizationAmortization expense for intellectual property agreements for the three months ended February 28, 2022 and 2021 was $358 thousand and February 29, 2020 was $357 thousand, and $232 thousand, respectively, and total amortization expense for intellectual property agreements for the six months ended February 28, 2022 and 2021 was $715 thousand and February 29, 2020 was $714 thousand, and $465 thousand, respectively.

Other intangible assets

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   0   500 
   Covenants not to compete Straight line 5 years  50   50   0 
DILIsym              
   Customer relationships Straight line 10 years  1,900   713   1,187 
   Trade name None  860   0   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   0   1,550 
   Covenants not to compete Straight line 3 years  60   18   42 
    $8,650  $1,917  $6,733 

 

 

 13 

 

 

Other intangible assets

The following table summarizes the Company’sour other intangible assets as of February 28, 2022: 

Schedule of other intangible assets              
(in thousands) Amortization
Period
 Acquisition
Value
  Accumulated
Amortization
  Net Book
Value
 
Simulations Plus              
ERP Straight line 15 years $1,702  $24  $1,678 
Cognigen              
Customer relationships Straight line 8 years  1,100   1,031   69 
Trade name None  500   0   500 
Covenants not to compete Straight line 5 years  50   50   0 
DILIsym              
Customer relationships Straight line 10 years  1,900   903   997 
Trade name None  860   0   860 
Covenants not to compete Straight line 4 years  80   80   0 
Lixoft              
Customer relationships Straight line 14 years  2,550   349   2,201 
Trade name None  1,550   0   1,550 
Covenants not to compete Straight line 3 years  60   38   22 
    $10,352  $2,475  $7,877 

The following table summarizes our other intangible assets as of August 31, 2020:2021:

 

(in thousands) Amortization
Period
 Acquisition
Value
  Accumulated
Amortization
  Net Book
Value
  Amortization
Period
 Acquisition
Value
  Accumulated
Amortization
  Net Book
Value
 
Cognigen                        
Customer relationships Straight line 8 years $1,100  $825  $275  Straight line 8 years $1,100  $963  $137 
Trade name None  500   0   500  None  500   0   500 
Covenants not to compete Straight line 5 years  50   50   0  Straight line 5 years  50   50   0 
DILIsym                        
Customer relationships Straight line 10 years  1,900   618   1,282  Straight line 10 years  1,900   807   1,093 
Trade name None  860   0   860  None  860   0   860 
Covenants not to compete Straight line 4 years  80   65   15  Straight line 4 years  80   80   0 
Lixoft                        
Customer relationships Straight line 14 years  2,550   76   2,474  Straight line 14 years  2,550   258   2,292 
Trade name None  1,550   0   1,550  None  1,550   0   1,550 
Covenants not to compete Straight line 3 years  60   8   52  Straight line 3 years  60   28   32 
   $8,650  $1,642  $7,008    $8,650  $2,186  $6,464 

 

Total amortizationAmortization expense for other intangible assets for the three months ended February 28, 2022 and 2021 was $156 thousand and February 29, 2020 was $138 thousand, and $87 thousand, respectively and total amortization expense for other intangible assets for the six months ended February 28, 2022 and 2021 was $289 thousand and February 29, 2020 was $275 thousand, and $174 thousand, respectively. According to policy inIn addition to normal amortization, these assets are tested for impairment as needed.

  

14

Earnings per Share

We report earnings per share in accordance with FASB ASC 260-10. Basic earnings per share is computed by dividing income available to common shareholders by the weighted-average number of common shares available.outstanding. Diluted earnings per share is computed similarsimilarly to basic earnings per share, except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The components of basic and diluted earnings per share for the three and six months ended February 28, 20212022 and February 29, 20202021 were as follows:

             
(in thousands) Three Months Ended
February 28,
  Six Months Ended
February 28,
 
  2022  2021  2021  2020 
Numerator:            
Net income attributable to common shareholders $4,409  $3,211  $7,435  $5,690 
                 
Denominator:                
Weighted-average number of common shares outstanding during the period  20,177   20,006   20,164   19,968 
Dilutive effect of stock options  568   836   574   818 
Common stock and common stock equivalents used for diluted earnings per share  20,745   20,842   20,738   20,786 

 

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 

 

14

Stock-Based Compensation

Compensation costs related to stock options are determined in accordance with FASB ASC 718-10, “Compensation-Stock Compensation”, using the modified prospective method. Under this method, compensation. Compensation cost is calculated based on the grant-date fair value estimated in accordance with FASB ASC 718-10, amortized on a straight-line basis over the options’ vesting period. Stock-based compensation expense related to stock options, not including shares issued to directors for services, was $804703 thousand and $417717 thousand for the three months ended February 28, 20212022 and February 29, 2020,2021, respectively, and $1.3 million and $7841.2 thousandmillion for the six months ended February 28, 20212022 and February 29, 2020,2021, respectively. This expense is included in the condensed consolidated statements of operations as Selling,selling, general, and administration and Researchresearch and development expense.

  

Impairment of Long-lived Assets

We account for the impairment and disposition of long-lived assets in accordance with ASC 350, “Intangibles – Goodwill and Other” and ASC 360, “Property and Equipment”. Long-lived assets to be held and used are reviewed for events or changes in circumstances that indicate that their carrying value may not be recoverable. We measure recoverability by comparing the carrying amount of an asset to the expected future undiscounted net cash flows generated by the asset. If we determine that the asset may not be recoverable, or if the carrying amount of an asset exceeds its estimated future undiscounted cash flows, we recognize an impairment charge to the extent of the difference between the fair value and the asset's carrying amount. No impairment losses were recorded during the six months ended February 28, 20212022 and February 29, 2020.2021.

 

Recently Issued Accounting Pronouncements

In March 2020, the FASB issued Accounting Standards Update (“ASU”)ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”). The amendments in ASU 2020-04 provide temporary optional expedients and exceptions for applying GAAP to contract modifications, hedging relationships, and other transactions to ease the potential accounting and financial reporting burden associated with transitioning away from reference rates that are expected to be discontinued, including the London Interbank Offered Rate (“LIBOR”). This ASU is effective as of March 12, 2020, through December 31, 2022. The adoption of the new standard has not had and is not expected to have, a material impact on our consolidated financial statements or related disclosures.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which supersedes existing guidance on accounting for leases in "Leases (Topic 840)" and generally requires all leases to be recognized in the consolidated balance sheet. ASU 2016-02 is effective for annual and interim reporting periods beginning after December 15, 2018. We adopted this ASU on September 1, 2019.

NOTE 3: REVENUE RECOGNITION

Contract Liabilities

During the three and six months ended February 28, 2021, we recognized $104 thousand and $400 thousand, respectively, of revenue that was included in contract liabilities as of August 31, 2020, and during the three and six months ended February 29, 2020, we recognized $338 thousand and $773 thousand, respectively, of revenue that was included in contract liabilities as of August 31, 2019.

Disaggregation of Revenues

The components of disaggregation of revenue for the three and six months ended February 28, 2021 and February 29, 2020 were as follows:

Schedule of disaggregation of revenues                
(in thousands) Three Months Ended  Six Months Ended 
  2021  2020  2021  2020 
Software licenses:                
     Point in time $7,536  $5,131  $13,472  $9,494 
     Over time  291   254   503   504 
                 
Consulting services:                
     Over time  5,320   4,965   9,873   9,753 
Total revenue $13,147  $10,350  $23,848  $19,751 

 

 

 15 

 

 

Remaining Performance Obligations

Remaining performance obligations that do not fall underIn October 2021, the expedients require usFASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). The amendment requires contract assets and contract liabilities acquired in a business combination to perform various consulting and software development services of approximately $3.8 million. It is anticipated that a majority of these revenues will be recognized and measured in accordance with ASC 606, Revenue from Contracts with Customers, as if the acquirer had originated the contract. The amendment is intended to improve the accounting for acquired revenue contracts with customers in a business combination, related to the recognition of an acquired contract liability, and to payment terms and their effect on subsequent revenue recognized by the acquirer. The amendment also provides certain practical expedients when applying the guidance. ASU 2021-08 is effective for interim and annual periods beginning after December 15, 2022, on a prospective basis, with early adoption permitted. The Company expects to adopt ASU 2021-08 in the first quarter of fiscal year 2024. The Company is currently evaluating the potential impact of ASU 2021-08 to its consolidated financial statements.

In November 2021, the FASB issued ASU 2021-10, Government Assistance (Topic 832), which requires business entities to disclose information about transactions with a government that are accounted for by applying a grant or contribution model by analogy (for example, IFRS guidance in IAS 20 or guidance on contributions for not-for-profit entities in ASC 958-605). For transactions within scope, the next twelve months.new standard requires the disclosure of information about the nature of the transaction, including significant terms and conditions, as well as the amounts and specific financial statement line items affected by the transaction. The new guidance is effective for annual reporting periods beginning after December 15, 2021. The Company does not expect that the adoption of this standard will have a material impact on its condensed consolidated financial statements; however, the Company expects to increase its disclosures with respect to government assistance beginning in the first quarter of fiscal year 2023.

 

NOTE 4:3: PROPERTY AND EQUIPMENTOTHER INCOME (EXPENSE), NET

 

PropertyThe components of other income (expense), net for the three and equipment consisted of the following:six months ended February 28, 2022 and 2021 were as follows:

Schedule of property and equipment   
(in thousands) February 28, 2021  August 31, 2020 
Equipment $1,012  $865 
Computer equipment  583   548 
Furniture and fixtures  161   161 
Leasehold improvements  123   114 
Construction in progress  391   0 
Sub total  2,270   1,688 
Less: accumulated depreciation  (1,346)  (1,250)
Net book value $924  $438 
Schedule of other income and expense                
(in thousands) Three Months Ended
February 28,
  Six Months Ended
February 28,
 
  2022  2021  2022  2021 
Interest income $75  $58  $139  $119 
Interest expense  0   (22)  0   (22)
Change in valuation of contingent consideration  (122)  (122)  (243)  (243)
Gain on sale of assets      0   1   0 
Gain (loss) on currency exchange  100   23   221   28 
Total other income (expense), net $53  $(63) $118  $(118)

NOTE 5:4: INVESTMENTS

 

We invest a portion of our excess cash balances in short-term debt securities.securities within the parameters of our Investment Policy and Guidelines. Investments atas of February 28, 20212022, consisted of corporate bonds with maturities remaining of less than 12twelve months. We may also invest excess cash balances in certificates of deposit, money market accounts, government-sponsored enterprise securities, corporate bonds, and/or commercial paper. We account for investments in accordance with FASB ASC 320, Investments – Debt and Equity Securities. AtSecurities. As of February 28, 2021,2022, all investments were classified as held-to-maturity securities.

The following tables summarize our short-term investments as of February 28, 2021 and August 31, 2020:

Schedule of short term investment                
February 28, 2021 
  
(in thousands) Amortized Cost  

Gross

Unrealized

Gains

  

Gross

Unrealized

Losses

  Fair Value 
                 
Commercial notes (due within one year) $75,367  $0  $(65) $75,302 
Total $75,367  $0  $(65) $75,302 

August 31, 2020

(in thousands) Amortized Cost  

Gross

Unrealized

Gains

  

Gross

Unrealized

Losses

  Fair Value 
                 
Commercial notes (due within one year) $66,804  $0  $(61) $66,743 
Total $66,804  $0  $(61) $66,743 

 

 

 

 

 16 

 l

The following tables summarize our short-term investments as of February 28, 2022 and August 31, 2021:

February 28, 2022

Schedule of short term investments            
(in thousands) Amortized Cost  

Gross

Unrealized

Gains

  

Gross

Unrealized

Losses

  Fair Value 
             
Commercial notes (due within one year) $64,192  $0  $(270) $63,922 
Total $64,192  $0  $(270) $63,922 

August 31, 2021

(in thousands) Amortized Cost  

Gross

Unrealized

Gains

  

Gross

Unrealized

Losses

  Fair Value 
             
Commercial notes (due within one year) $86,620  $0  $(136) $86,484 
Total $86,620  $0  $(136) $86,484 

 

NOTE 6:5: CONTRACTS PAYABLE

 

DILIsymLixoft Acquisition Liabilities:

On June 1, 2017, we acquired DILIsym. The agreement provided for a working capital adjustment, an eighteen-month $1.0 million holdback provision against certain representations and warranties, and an earnout agreement of up to an additional $5.0 million in earnout payments based on earnings over three years following acquisition. The earnout liability has been recorded at an estimated fair value. Payments under the earnout liability started in fiscal year 2019. In September 2018, $1.6 million was paid out under the first earnout payment, a second earnout payment was made in August 2019 in the amount of $1.7 million. The final payment of $1.8 million was paid in August 2020. In addition, no claims were made against the holdback and the $1.0 million holdback provision was released eighteen months after June 1, 2017.

Lixoft Acquisition Liabilities:

On April 1, 2020, we acquired Lixoft. The agreement provided for a 24 month24-month, $2.0 million holdback escrow provision against certain representations and warrantees, comprised of $1.3 million of cash and shares of common stock valued at $667 thousand issued at the date of the agreement. In addition, based on a revenue growthrevenue-growth formula for the two years subsequent to April 1, 2020, the agreement calls for earnout payments of up to $5.5 million (two-thirds cash and one-third newly issued, restrictedunregistered shares of our common stock). The former shareholders of Lixoft can earn up to $2.0 million the first year and $3.5 million in year two. In June 2021, $2.0 million was paid out under the first earnout payment, which was comprised of $1.3 million of cash and $0.7 million worth of common stock.

 

As of February 28, 20212022 and August 31, 20202021, the following liabilities have been recorded:

Schedule of Liabilities        
Schedule of liabilities     
(in thousands) February 28,
2021
  August 31,
2020
  February 28,
2022
  August 31,
2021
 
Holdback liability — Lixoft $1,333  $1,333 
Earnout liability — Lixoft  4,974   4,731 
Holdback liability $1,333  $1,333 
Earnout liability  3,460   3,217 
Sub total $6,307  $6,064  $4,793  $4,550 
Less: current portion  2,000   2,000   4,793   4,550 
Long-term portion $4,307  $4,064  $0  $0 

 

NOTE 7:6: COMMITMENTS AND CONTINGENCIES

 

Leases

We lease approximately 9,255 square feet of office space in Lancaster, California.California, where our corporate headquarters are located. The original lease had a five-year term with two, three-year options to extend. The initial five-year term expired in February 2011, and we extended the lease to February 2, 2014. In June 2013, the lease was amended to extend the term to February 2, 2017. The amended lease also provides for an annual base rent increase of 3% per year and two, two-year options to extend. In May 2016, we exercised the two, two-year options extending the term of the lease through February 2, 2021 at a fixed rate of $25 thousand per month. In December 2020, the lease was amended to extend the termextends to January 31, 2026. The amendment decreased the leased square footage from 13,500 sq. ft to 9,255 sq. ft,2026, and correspondingly reduced the base rent from $25 thousand per month to $16.7is approximately $17 thousand per month. The amended lease also allows usagreement gives the Company the right, upon 180 days’ prior notice, to opt out of all or part of the last 4four years of the lease upon 180-day notice to the landlordterm, with no penalty.

 

 

 17 

 

 

Our Cognigen subsidiary leasesWe lease approximately 12,6234,317 square feet of office space in Buffalo, New York. The initial five-yearlease term expired in October 2018 and was renewed for a three-year option extending itextends to November 2021. The new30, 2026, and the base rent is approximately $7 thousand per month with an annual 2% increase. The lease agreement provides the Company with two five-year renewal options and the right to terminate the lease with one year’s prior written notice with certain penalties. We previously leased approximately 12,623 square feet of office space at a different location in Buffalo, New York. That lease term extended to November 2021 and the base rent was approximately $16 thousand per month.

 

DILIsym leasesWe lease approximately 2,7003,386 square feet of office space in Research Triangle Park,Durham, North Carolina. The initial three-yearlease term was due to expire October 2020. An amendment to the initial lease became effective April 1, 2020, which added 686 square feet and extended the term of the leaseextends to September 30, 2023. The new2023, and the base rent is approximately $8 thousand per month with an annual 3% adjustment.increase.

 

In Paris, France, Lixoft leasesWe lease approximately 2,300 square feet of office space which as of April 1, 2020, had minimum payments equaling $288 thousand.in Paris, France. The lease is for a 9-year term with an optionextends to terminate every 3 years,November 2024 and expires in November of 2024. Thethe rent is $16approximately $5 thousand per quarter (approximately $5.3 thousand per month)month and can be adjusted each December based on a consumer price index.

 

Rent expense, including common area maintenance fees for the three months ended February 28 2021,2022 and February 29, 20202021 was $147120 thousand and $150147 thousand, respectively and $332276 thousand and $295332 thousand for the six months ended February 28, 20212022 and February 29, 2020,2021, respectively.

 

Future minimumThe following table presents maturities of operating lease payments under noncancelable operating leases with remaining termsliabilities on an undiscounted basis as of one year or more at February 28, 2021 were as follows:2022:

Future minimum lease payments        
(in thousands)
Years Ending February 28,
      
2022 $513 
2023  370  $509 
2024  328   465 
2025  244   379 
2026  183   319 
Future minimum lease payments  $1,638 
2027  101 
Total undiscounted liabilities  1,773 
Less: imputed interest  (123)
Total operating lease liabilities (including current portion) $1,650 

 

Line of Credit

On March 31, 2020, we entered into a Credit Agreement with Wells Fargo Bank, N.A. The Credit Agreement provides us with a credit facility of $3.5 million through April 15, 2022 (the “Termination Date”). As of February 28, 2021,2022, there were 0 amounts drawn against the line of credit. We do not currently intend to extend the term of the Credit Agreement beyond the Termination Date or to replace the credit facility with a new one in the near term.

 

Employment Agreements

In the normal course of business, we have entered into employment agreements with certain of our key management personnel that may require compensation payments upon termination.

 

License Agreement

We had a royalty agreement with Dassault Systèmes Americas Corp. for access to their Metabolite Database for developing our Metabolite Module within ADMET Predictor™. The module was renamed the Metabolism Module when we released ADMET Predictor version 6 on April 19, 2012. Under this agreement, we paid a royalty of 25% of revenue derived from the sale of the Metabolism/Metabolite module. This agreement was renegotiated, and we do not bear any royalty obligations towards Dassault Systèmes Americas Corp. effective as of June 30, 2019. In addition, the license agreement terminated on September 5, 2020. We have not experienced any adverse impact on revenue since terminating the license agreement.

We are in the process of making arrangements to replace the database, which is expected to be completed by the end of fiscal year 2021.

18

Income Taxes

We follow guidance issued by the FASB with regard to our accounting for uncertainty in income taxes recognized in the financial statements. Such guidance prescribes a recognition threshold of more likely than not and a measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. In making this assessment, a company must determine whether it is more likely than not that a tax position will be sustained upon examination, based solely on the technical merits of the position and must assume that the tax position will be examined by taxing authorities. Our policy is to include interest and penalties related to income tax expense. We file income tax returns with the IRS and various state jurisdictions as well as with the countries of India and France. Our federal income tax returns for fiscal year 2017 thru 2019years 2018 through 2020 are open for audit, and our state tax returns for fiscal year 2016years 2017 through 20192020 remain open for audit.

 

Our review of prior year tax positions using the criteria and provisions presented in guidance issued by FASB did not result in a material impact on our financial position or results of operations.

 

18

Legal ProceedingsLitigation

We may be subject to litigation, claims, investigations and audits arising from time to time in the ordinary course of our business; however, at this time, we are not a party to any legal proceedings and are not aware of any pending, threatened, or unasserted legal proceedings of any kind.

   

NOTE 8:7: SHAREHOLDERS’ EQUITY

 

Shares Outstanding

Shares of common stock outstanding for the three and six months ended February 28, 2022 and 2021 were as follows: 

Schedule of common stock outstanding                
  

Three Months Ended

February 28,

  

Six Months Ended

February 28,

 
  2022  2021  2022  2021 
Common stock outstanding, beginning of the period  20,168,796   19,958,760   20,141,521   19,923,277 
Common stock issued during the period  12,988   100,768   40,263   136,251 
Common stock outstanding, end of the period  20,181,784   20,059,528   20,181,784   20,059,528 

Dividends

Our Board of Directors declared cash dividends during fiscal years 20212022 and 2020.2021. The details of the dividends paid are in the following tables:

Schedule of dividends declared and paid              
(in thousands, except dividend per share) Fiscal Year 2022       
Record Date Distribution Date Number of Shares
Outstanding on
Record Date
  Dividend per
Share
  Total Amount 
10/25/2021 11/01/2021  20,148  $0.06   1,209 
1/31/2022 2/07/2022  20,178  $0.06   1,211 
Total           $2,420 

 

Schedule of dividends declared and paid              
(in thousands, except dividend per share amounts)Fiscal Year 2021      
Record Date Distribution Date Number of Shares
Outstanding on
Record Date
  Dividend per
Share
  Total
Amount
 
10/26/2020 11/02/2020  19,924  $0.06  $1,195 
1/25/2021 2/01/2021  20,010  $0.06   1,201 
Total           $2,396 

(in thousands, except dividend per share amountsFiscal Year 2020      
Record Date Distribution Date Number of Shares
Outstanding on
Record Date
  Dividend per
Share
  Total
Amount
 
10/25/2019 11/01/2019  17,606  $0.06  $1,056 
1/27/2020 2/03/2020  17,646  $0.06   1,059 
4/24/2020 5/01/2020  17,769  $0.06   1,066 
7/27/2020 8/03/2020  17,820  $0.06   1,069 
Total           $4,250 
(in thousands, except dividend per share) Fiscal Year 2021       
Record Date Distribution Date Number of Shares
Outstanding on
Record Date
  Dividend per
Share
  Total Amount 
10/26/2020 11/02/2020  19,924  $0.06  $1,195 
1/25/2021 2/01/2021  20,010  $0.06   1,201 
4/26/2021 5/03/2021  20,115  $0.06   1,207 
7/26/2021 8/02/2021  20,139  $0.06   1,208 
Total           $4,811 

 

Stock Option Plans

On February 23, 2007, the Company’s Board of Directors adopted, and theits shareholders approved, the 2007 Stock Option Plan (the “2007 Plan”), under which a total of 1.0 million shares of common stock were reserved for issuance. On February 25, 2014, the shareholders approved an additional 1.0 million shares, increasing the total number of shares available to be granted under the 2007 Stock Option Plan to 2.0 million. This plan terminated in February 2017 by its term.terms.

 

On December 23, 2016, the Company’s Board of Directors adopted, and on February 23, 2017, its shareholders approved, the Company’s 2017 Equity Incentive Plan (the “2017 Plan”), under which a total of 1.0 million shares of common stock were reserved for issuance. The 2017 Plan will terminate in December 2026. The 2017 Plan was replaced by the Company’s 2021 Plan (as defined below), and as a result, no further issuances of shares may be made under the 2017 Plan.

 

 

 19 

 

 

On December 23, 2016April 9, 2021, the Company’s Board of Directors adopted, and on FebruaryJune 23, 2017 the2021, its shareholders approved, the 2017Company’s 2021 Equity Incentive Plan (the “2021 Plan,” and together with the 2007 Plan and 2017 Plan, the “Plans”), under which a total of 1.01.3 million shares of common stock were reserved for issuance. This plan will terminate in December 2026 by its term.

On November 20, 2020,The 2021 Plan became effective as of April 9, 2021, and the BoardCompany may issue equity awards to permitted recipients thereunder. The maximum contractual life of Directors adopted an amendment to the 2017 Equity Incentive Plan to, subject to shareholder approval, increase the number of shares reserved for issuance under the plan from 1.0 million shares of common stock to 1.75 million shares of common stock. The amendment, which was submitted for shareholder approval at our 2021 annual shareholder meeting, was not approved by the shareholders. As a result, we expect to submit a new equity plan for adoption by the Board of Directors and shareholders in May 2021. If approved, the new equity incentive plan will replace the 2017 Equity Incentive Plan, except that outstanding awards granted prior to the adoption of the new equity incentive plan will continue to be governed by the 2017 Equity Incentive Plan.is ten years.

 

As of February 28, 2021,2022, employees and directors hold Qualified Incentive Stock Options (“ISOs”) and Non-Qualified Stock Options (“NQSOs)NQSOs”) to purchase approximately 1.3 million shares of common stock at exercise prices ranging from $6.85 to $61.84.$66.14.

 

The following table summarizes information about stock options:  

Schedule of stock option activity                        

(in thousands, except per share and weighted-average amounts)

Transactions during the six months ended February 28, 2021

 Number of
Options
  Weighted-
Average
Exercise
Price
Per Share
  Weighted-
Average
Remaining
Contractual
Life
 
Outstanding, August 31, 2020  1,224  $17.76   6.79 
(in thousands, except per share and weighted-average amounts)
Transactions during the six months ended February 28, 2022
 Number of
Options
  Weighted-
Average
Exercise
Price
Per Share
  Weighted-
Average
Remaining
Contractual
Life (Years)
 
Outstanding, August 31, 2021  1,184  $25.63   6.47 
Granted  206  $57.83       189  $39.22     
Exercised  (134) $13.11       (44) $17.48     
Cancelled/Forfeited  (34) $26.19       (41) $39.72     
Outstanding, February 28, 2021  1,262  $24.57   6.88 
Exercisable, February 28, 2021  657  $11.68   5.31 
Outstanding, February 28, 2022  1,288  $27.45   6.47 
Exercisable, February 28, 2022  751  $16.81   4.93 

 

The weighted-average remaining contractual life of options outstanding issued under the Plan, both ISOs and NQSOs, was 6.88 years at February 28, 2021. The total fair value of nonvested stock options as of February 28, 20212022 was $20.17.6 million and is amortizable over a weighted average period of 3.733.36 years.

 

The fair value of these options was estimated at the date of grant using the Black-Scholes option-pricing model. The Black-Scholes option-valuation model was developed for use in estimating the fair value of traded options, which do not have vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions, including the expected stock price volatility.

 

The following table summarizes the fair value of the options, including both ISOs and NQSOs, granted during the six months ended February 28, 20212022 and fiscal year 2020:2021:  

Schedule of fair value of options        
(in thousands except pricing) Six months ended February 28, 2021  Fiscal Year 2020 
Estimated fair value of awards granted $4,657  $2,997 
Unvested forfeiture rate  0%   0% 
Weighted average grant price $57.83  $39.23 
Weighted average market price $57.83  $39.23 
Weighted average volatility  40.47%   33.56% 
Weighted average risk-free rate  0.60%   1.39% 
Weighted average dividend yield  0.41%   0.65% 
Weighted average expected life  6.64 years   6.67 years 

Schedule of fair value of options        
(in thousands except pricing) 

Six Months Ended

February 28, 2022

  Fiscal Year 2021 
Estimated fair value of awards granted $3,042  $5,092 
Unvested forfeiture rate  0%   0% 
Weighted average grant price $39.22  $57.60 
Weighted average market price $39.22  $57.60 
Weighted average volatility  41.91%   40.49% 
Weighted average risk-free rate  1.44%   0.64% 
Weighted average dividend yield  0.61%   0.42% 
Weighted average expected life  6.60 years   6.63 years 

 

 

 20 

 

 

The exercise prices for the options outstanding at February 28, 20212022 ranged from $6.85 to $61.84,$66.14, and the information relating to these options is as follows:

(in thousands except prices)

Schedule of options by exercise price range                             
Schedule of options by exercise price rangeSchedule of options by exercise price range             
(in thousands except prices)(in thousands except prices)             
Exercise PriceExercise Price  Awards Outstanding  Awards Exercisable Exercise Price  Awards Outstanding  Awards Exercisable 
LowLow  High  Quantity  Weighted
Average
Remaining
Contractual
Life
  Weighted
Average
Exercise
Price
  Quantity  Weighted
Average
Remaining
Contractual
Life
  Weighted
Average
Exercise
Price
 Low  High  Quantity  Weighted
Average
Remaining
Contractual
Life
  Weighted
Average
Exercise
Price
  Quantity  Weighted
Average
Remaining
Contractual
Life
  Weighted
Average
Exercise
Price
 
$6.85  $8.00   150   3.50 years  $6.85   150   3.50 years  $6.85 6.85  $9.77   304   3.29 years  $8.37   304   3.29 years  $8.37 
$8.01  $16.00   470   5.55 years  $9.93   402   5.48 years  $9.89 9.78  $18.76   224   4.85 years  $10.35   223   4.84 years  $10.33 
$16.01  $24.00   191   7.21 years  $20.47   65   6.41 years  $20.42 18.77  $33.40   268   6.91 years  $25.12   135   6.54 years  $24.16 
$24.01  $38.00   189   8.66 years  $33.45   39   8.63 years  $33.82 33.41  $47.63   246   9.13 years  $38.35   31   7.53 years  $35.56 
$38.01  $52.00   15   9.09 years  $38.59   1   8.98 years  $38.81 47.64  $66.14   246   8.73 years  $58.23   58   8.64 years  $58.88 
$52.01  $61.84   247   9.68 years  $58.53   0     $0 
        1,262   6.88 years  $24.57   657   5.31 years  $11.68         1,288   6.47 years  $27.45   751   4.93 years  $16.81 

 

During the three and six months ended February 28, 2021 we2022 the Company issued 1,1051,716 and 2,3803,451 shares of stock valued at $8788 thousand and $170176 thousand, respectively, to our nonmanagementnon-management directors as compensation for services rendered to us.

In August 2020, we closed an underwritten public offering of approximately 2.1 million shares of our common stock to the public at $55.00 per share, which included the full exercise of the underwriters’ option to purchase approximately 273 thousand additional shares of common stock. The aggregate gross proceeds to the company from this offering were approximately $115 million before deducting underwriting discounts and commissions. Net proceeds were approximately $107.7 million. The offering was made pursuant to our automatic shelf registration statement on Form S-3 filed with the SEC on July 9, 2020.board-related duties.

 

The balance of par value common stock and additional paid inpaid-in capital as of February 28, 20212022, was $10$10 thousand and $130.7 $135.5 million, respectively.

 

NOTE 9:8: CONCENTRATIONS AND UNCERTAINTIES

 

Financial instruments that potentially subject us to concentration of credit risk consist principally of cash, cash equivalents, trade accounts receivable, and short-term investments. We hold cash and cash equivalents at banks located in California and North Carolina with balances that often exceed FDIC-insured limits. In addition, we hold cash at a bank in France that is not FDIC-insured. Historically, we have not experienced any losses in such accounts. However, considering the current banking environment, we are investigating alternative ways to minimize our exposure to such risks. While we may be exposed to credit losses due to the nonperformance of our counterparties, we do not expect the settlement of these transactions to have a material effect on our results of operations, cash flows, or financial condition. We maintain cash and cash equivalents at financial institutions that may, at times, exceed federally insured limits. As of February 28, 2021 we had cash and cash equivalents exceeding insured limits by $12.7 million.

  

Revenue concentration shows that international sales accounted for 34%33% and 33%34% of net sales for the six months ended February 28, 2022 and 2021, and February 29, 2020, respectively. TwoFour customers accounted for 13%11%, 5%, 4%, and 5%4% of net sales during the six months ended February 28, 2021. Three2022. Two customers accounted for 7%13, 6% (a dealer account in Japan representing various customers),% and 6%5% of net sales during the six months ended February 29, 2020.28, 2021.

21

 

Accounts receivable concentration shows that fourthree customers each comprised between 15%19, 10%, 6%,% and 5%4 (a dealer account in Japan representing various customers)% of accounts receivable atas of February 28, 2021. Accounts receivable concentration shows that2022 compared to four customers comprisedeach comprising between 10%15 (a dealer account in Japan representing various customers), 5%, 5%% and 5%5 at% of accounts receivable as of February 29, 2020.28, 2021.

 

We operate in the computer software industry, which is highly competitive and changes rapidly. Our operating results could be significantly affected by our ability to develop new products and find new distribution channels for new and existing products.

 

The majority of our customers are in the pharmaceutical industry. During economic downturns, we have seen consolidations in the pharmaceutical industry. The extent to which the COVID-19 pandemic impactscontinues to impact our business going forward will depend on numerous factors we cannot reliably predict, including the duration and scope of the pandemic; businesses and individuals' actions in response to the pandemic; and the impact on economic activity, including the possibility of recession or financial market instability. These factors may adversely impact consumer, business, and government spending as well as customers'customers ability to pay for our products and services on an ongoing basis.basis. As a result, our growth rate could be affected by consolidation and downsizing in the pharmaceutical industry.

21

 

NOTE 10:9: SEGMENT AND GEOGRAPHIC REPORTING

 

We account for segments and geographic revenuesrevenue in accordance with guidance issued by the FASB. Our reportable segments are strategic business units that offer different products and services.

 

Results for each business unit segment and consolidated results are as follows for the three and six months ended February 28, 2022 and 2021 were as follows: 

Schedule of revenue by business unit            
(in thousands) Three Months Ended February 28, 2022 
  Software  Services  Total 
Revenue $9,758  $5,038  $14,796 
Cost of revenue  780   2,050   2,830 
Gross profit $8,978  $2,988  $11,966 
Gross margin  92%   59%��  81% 

Our software business and services business represented 66% and 34% of total revenue, respectively, for the three months ended February 29, 2020:28, 2022.

 

Schedule of consolidated results from reportable segments                        
(in thousands) Three Months Ended February 28, 2021 
  Simulations Plus  Cognigen  DILIsym  Lixoft*  Eliminations  Total 
Revenues $6,646  $2,783  $2,114  $1,604  $  $13,147 
Income from operations before income taxes $2,121  $279  $260  $826  $  $3,486 
Total assets $165,712  $12,712  $15,242  $21,420  $(39,317) $175,769 
Capital expenditures $232  $126  $5  $15  $  $378 
Capitalized software costs $588  $5  $35  $118  $  $746 
Depreciation and amortization $485  $84  $149  $193  $  $911 
(in thousands) Three Months Ended February 28, 2021 
  Software  Services  Total 
Revenue $7,827  $5,320  $13,147 
Cost of revenue  836   2,075   2,911 
Gross profit $6,991  $3,245  $10,236 
Gross margin  89%   61%   78% 

 

*Lixoft was purchased on April 1, 2020.Our software business and services business represented 60% and 40% of total revenue, respectively, for the three months ended February 28, 2021.

 

(in thousands) Three Months Ended February 29, 2020 
  Simulations Plus  Cognigen  DILIsym  Eliminations  Total 
Revenues $5,904  $2,750  $1,696  $  $10,350 
Income from operations $2,004  $276  $546  $  $2,826 
Total assets $42,881  $10,465  $13,555  $(17,702) $49,199 
Capital expenditures $9  $20  $13  $  $42 
Capitalized software costs $573  $16  $31  $  $620 
Depreciation and amortization $435  $89  $151  $  $675 
(in thousands) Six Months Ended February 28, 2022 
  Software  Services  Total 
Revenue $17,120  $10,093  $27,213 
Cost of revenue  1,515   4,071   5,586 
Gross profit $15,605  $6,022  $21,627 
Gross margin  91%   60%   79% 

 

Our software business and services business represented 63% and 37% of total revenue, respectively, for the six months ended February 28, 2022.

(in thousands) Six Months Ended February 28, 2021 
  Software  Services  Total 
Revenue $13,975  $9,873  $23,848 
Cost of revenue  1,647   3,697   5,344 
Gross profit $12,328  $6,176  $18,504 
Gross margin  88%   63%   78% 

Our software business and services business represented 59% and 41% of total revenue, respectively, for the six months ended February 28, 2021.

 

 

 22 

 

 

(in thousands) Six Months Ended February 28, 2021 
  Simulations Plus  Cognigen  DILIsym  Lixoft*  Eliminations  Total 
Revenues $12,078  $5,451  $3,486  $2,833  $  $23,848 
Income from operations before income taxes $4,486  $485  $215  $1,351  $  $6,537 
Total assets $165,712  $12,712  $15,242  $21,420  $(39,317) $175,769 
Capital expenditures $371  $189  $5  $18  $  $583 
Capitalized software costs $1,156  $5  $78  $235  $  $1,474 
Depreciation and amortization $936  $165  $298  $377  $  $1,776 

*Lixoft was purchased on April 1, 2020.

(in thousands) Six Months Ended February 29, 2020 
  Simulations Plus  Cognigen  DILIsym  Eliminations  Total 
Revenues $10,830  $5,137  $3,784  $  $19,751 
Income from operations $3,907  $316  $1,322  $  $5,545 
Total assets $42,881  $10,465  $13,555  $(17,702) $49,199 
Capital expenditures $17  $41  $15  $  $73 
Capitalized software costs $1,030  $36  $61  $  $1,127 
Depreciation and amortization $870  $175  $300  $  $1,345 

In addition, we allocate revenues to geographic areas based on the locations of our customers. Geographical revenuesRevenue by product and consolidated revenue for the three and six months ended February 28, 2022 and 2021 were as follows: 

Schedule of revenue by product      
(in thousands) Three Months Ended February 28, 
  2022  2021 
Software revenue                
GastroPlus $5,450   56%  $4,483   57% 
MonolixSuite  2,222   23   1,551   20 
ADMET Predictor  1,367   14   1,212   15 
Other  719   7   581   8 
Total software revenue $9,758   100%  $7,827   100% 
                 
Services revenue                
PKPD $2,222   44%  $2,585   49% 
QSP/QST  1,527   30   1,745   33 
PBPK  948   19   945   17 
Other  341   7   45   1 
Total services revenue $5,038   100%  $5,320   100% 
Total consolidated revenue $14,796      $13,147     

(in thousands) Six Months Ended February 28, 
  2022  2021 
Software revenue                
GastroPlus $9,435   55%  $7,819   56% 
MonolixSuite  3,792   22   2,716   19 
ADMET Predictor  2,826   17   2,384   17 
Other  1,067   6   1,056   8 
Total software revenue $17,120   100%  $13,975   100% 
                 
Services revenue                
PKPD $4,548   45%  $4,830   49% 
QSP/QST  2,993   30   2,867   29 
PBPK  1,807   18   1,573   16 
Other  745   7   603   6 
Total services revenue $10,093   100%  $9,873   100% 
Total consolidated revenue $27,213      $23,848     

Revenue by division and consolidated revenue for the three and six months ended February 29, 202028, 2022 and 2021 were as follows:

Schedule of revenue by division

Schedule of geographical revenues                
(in thousands) Three Months Ended February 28, 2021  Three Months Ended February 28, 
 Americas  EMEA  Asia Pacific  Total  2022  2021 
Simulations Plus $2,884  $2,350  $1,412  $6,646  $7,989   54%  $6,646   51% 
Cognigen  2,783   0   0   2,783   2,437   17   2,783   21 
DILIsym  2,067   45   2   2,114   2,102   14   2,114   16 
Lixoft  928   676   0   1,604   2,268   15   1,604   12 
Total $8,662  $3,071  $1,414  $13,147  $14,796   100%  $13,147   100% 

 

(in thousands) Three Months Ended February 29, 2020 
  Americas  EMEA  Asia Pacific  Total 
Simulations Plus $2,607  $1,610  $1,687  $5,904 
Cognigen  2,750   0   0   2,750 
DILIsym  1,469   126   101   1,696 
Total $6,826  $1,736  $1,788  $10,350 

(in thousands) Six Months Ended February 28, 
  2022  2021 
Simulations Plus $14,504   53%  $12,078   51% 
Cognigen  4,940   18   5,451   23 
DILIsym  3,819   14   3,486   15 
Lixoft  3,950   15   2,833   11 
Total $27,213   100%  $23,848   100% 

 

 

 23 

 

 

(in thousands) Six Months Ended February 28, 2021 
  Americas  EMEA  Asia Pacific  Total 
Simulations Plus $5,403  $4,239  $2,436  $12,078 
Cognigen  5,451   0   0   5,451 
DILIsym  3,393   66   27   3,486 
Lixoft  1,538   1,255   40   2,833 
Total $15,785  $5,560  $2,503  $23,848 

In addition, we allocate revenue to geographic areas based on the locations of our customers. Revenue for each geographical area and consolidated revenue for the three and six months ended February 28, 2022 and 2021 were as follows: 

Schedule of revenue by geographic areas

(in thousands) Three Months Ended February 28, 
  2022  2021 
Americas $9,696   66%  $8,662   66% 
EMEA  3,706   25   3,071   23 
Asia Pacific  1,394   9   1,414   11 
Total $14,796   100%  $13,147   100% 

 

(in thousands) Six Months Ended February 29, 2020 
  Americas  EMEA  Asia Pacific  Total 
Simulations Plus $5,153  $2,757  $2,920  $10,830 
Cognigen  5,137   0   0   5,137 
DILIsym  3,207   451   126   3,784 
Total $13,497  $3,208  $3,046  $19,751 
(in thousands) Six Months Ended February 28, 
  2022  2021 
Americas $18,155   67%  $15,785   66% 
EMEA  6,731   24   5,560   23 
Asia Pacific  2,327   9   2,503   11 
Total $27,213   100%  $23,848   100% 

 

NOTE 11:10: EMPLOYEE BENEFIT PLAN

 

We maintain a 401(k) Plan for all eligible employees, and we make matching contributions equal to 100% of the employee’s elective deferral, not to exceed 4% of total employee compensation. We can also elect to make a profit-sharing contribution. Our contributions to this 401(K) Plan amounted to $131194 thousand and $109131 thousand for the three months ended February 28, 20212022 and February 29, 2020,2021, respectively, and $252308 thousand and $202252 thousand for the six months ended February 28, 2022 and 2021, and February 29, 2020, respectively.

NOTE 12: ACQUISITION

On March 31, 2020, we entered into a Stock Purchase and Contribution Agreement (the “Agreement”) with Lixoft. On April 1, 2020, we completed the acquisition of all outstanding equity interests of Lixoft pursuant to the terms of the Agreement, with Lixoft becoming our wholly owned subsidiary. We believe the combination of Simulations Plus and Lixoft provides substantial potential based on the complementary strengths of each of the companies.

Under the terms of the Agreement, as described below, we will pay the former shareholders of Lixoft total consideration of up to $16.5 million, consisting of two-thirds cash and one-third newly issued, unregistered shares of our common stock. In addition, we will pay $3.5 million of excess working capital based on the March 31, 2020 financial statements of Lixoft.

On April 1, 2020, we paid the former shareholders of Lixoft a total of $10.8 million, comprised of cash in the amount of $9.5 million and the issuance of 111,682 shares of our common stock valued at $3.7 million, net of adjustments and a holdback for representations and warranties. Under the terms of the Agreement a price of approximately $32.15 dollars per share was used based upon the volume-weighted average closing price of our shares of common stock for the 30-consecutive-trading-day period ending two trading days prior to April 1, 2020. A total of 9,669 shares are held in an escrow account for potential offset for representations and warrantees. Within three business days following the two-year anniversary of March 31, 2020 (the date of the Agreement) and subject to any offsets for representations and warrantees, we will pay the former shareholders of Lixoft a total of $2.0 million, comprised of $1.3 million of cash and shares released from escrow valued at $666 thousand issued at the date of the Agreement. The Agreement provides for a two-year market standoff period in which the newly issued shares may not be sold by the recipients thereof.

24

In addition, the Agreement calls for earnout payments up to an additional $5.5 million, two-thirds cash and one-third newly issued, unregistered shares of our common stock based on a revenue growth formula each year for the two years subsequent to April 1, 2020. The former shareholders can earn up to $2.0 million the first year and $3.5 million in year two. The earnout liability has been recorded at fair value.

Under the acquisition method of accounting, the total purchase price reflects Lixoft’s tangible and intangible assets and liabilities based on their estimated fair values at the date of the completion of the acquisition (April 1, 2020). The following table summarizes the preliminary allocation of the purchase price for Lixoft:

Allocation of purchase price    
(in thousands)    
Assets acquired, including cash of $3,799 and accounts receivable of $629 $5,007 
Developed technologies acquired  8,010 
Estimated value of intangible assets acquired (customer lists, trade name etc.)  4,160 
Estimated goodwill acquired  2,534 
Liabilities assumed  (1,118)
Total consideration $18,593 

Goodwill was provided in the transaction based on estimates of future earnings of this subsidiary including anticipated synergies associated with the positioning of the combined company as a leader in Model-Based Drug Development.

Consolidated supplemental Pro Forma information

The following unaudited consolidated supplemental pro forma information assumes that the acquisition of Lixoft took place on September 1, 2019 for the income statement for the three and six months ended February 28, 2021. These amounts have been calculated after applying our accounting policies and adjusting the results of Lixoft to reflect the same expenses in the three and six months ended February 29, 2020. The adjustments include costs of acquisition, and amortization of intangibles and other technologies acquired during the merger, assuming the fair value adjustments applied on September 1, 2019, together with consequential tax effects.

Schedule of Pro Forma Information            
  (Unaudited)  (Unaudited) 
  For the three months ended  For the six months ended 
  (Actual)  (Pro forma)  (Actual)  (Pro forma) 
  February 28, 2021  February 29, 2020  February 28, 2021  February 29, 2020 
Net Sales $13,147  $11,486  $23,848  $22,007 
Net Income $3,211  $2,777  $5,690  $5,293 

 

NOTE 13:11: SUBSEQUENT EVENTS

 

On Friday,Thursday, April 9, 2021,6, 2022, our Board of Directors declared a quarterly cash dividend of $0.06$0.06 per share to our shareholders. The dividend amount of approximately $1.2 million will be distributed on Monday, May 3, 2021,2, 2022, for shareholders of record as of Monday, April 26, 2021.25, 2022.

On April 1, 2022, upon expiration of the 24-month holdback period set forth in the Share Purchase and Contribution Agreement entered into by and among the Company and the former shareholders of Lixoft on March 31, 2020, the Company released and distributed the $2.0 million holdback consideration, consisting of approximately $1.3 million in cash and $0.7 million in restricted shares of Company common stock (amounting to an aggregate of 20,326 shares of common stock), to the former shareholders of Lixoft. 

 

 

 

 2524 

 

 

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

 

Forward-Looking Statements

 

This document and the documents incorporated in this document by reference contain forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical fact contained in this document and the materials accompanying this document are forward-looking statements.

 

The forward-looking statements are based on the beliefs of our management, as well as assumptions made by and information currently available to our management. Frequently, but not always, forward-looking statements are identified by the use of the future tense and by words such as “believes,” expects,” “anticipates,” “intends,” “will,” “may,” “could,” “would,” “projects,” “continues,” “estimates” or similar expressions. Forward-looking statements are not guarantees of future performance and actual results could differ materially from those indicated by the forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause our or our industry’s actual results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements expressed or implied by the forward-looking statements.

 

The forward-looking statements contained or incorporated by reference in this document are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (“Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (“Exchange Act”) and are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. These statements include declarations regarding our plans, intentions, beliefs, or current expectations.

 

Among the important factors that could cause actual results to differ materially from those indicated by forward-looking statements are the risks and uncertainties described under “Risk Factors” in our Annual Report on Form 10-K for the year ended August 31, 20202021, filed with the Securities and Exchange Commission (“SEC”) on November 16, 2020October 27, 2021, and elsewhere in this document and in our other filings with the SEC.

 

Forward-looking statements are expressly qualified in their entirety by this cautionary statement. The forward-looking statements included in this document are made as of the date of this document and we do not undertake any obligation to update forward-looking statements to reflect new information, subsequent events, or otherwise.

 

General

 

BUSINESS

 

OVERVIEW

 

Simulations Plus, Inc., incorporated in 1996, is a premier developer of modeling and simulation software for drug discovery and development, including the prediction of properties of molecules utilizing artificial-intelligence-artificial-intelligence and machine-learning-based technology.technologies. We also provide consulting services ranging from early drug discovery through preclinical and clinical trial development to regulatory submissions in support of product approval. Our software and consulting services are provided to major pharmaceutical, biotechnology, agrochemical, cosmetics, and food industry companies andcompanies. They are also provided to academic and regulatory agencies worldwide for use in the conduct of industry-based research. SLPresearch and to regulatory agencies for product approval. The Company is headquartered in Southern California, with additional offices in Buffalo, NY, Research Triangle Park, NC,NY; Durham, NC; and Paris, France. Our common stock tradeshas traded on the Nasdaq Global Select Market under the symbol “SLP” since May 13, 2021, prior to which it traded on the Nasdaq Capital Market under the symbol “SLP”.same symbol. 

We are a global leader focused on improving the ways scientists use knowledge and data to predict the properties and outcomes of pharmaceutical and biotechnology agents by providing a wide range of early discovery, preclinical, and clinical consulting services and software. Our innovations in integrating new and existing science in medicinal and computational chemistry, pharmaceutical science, biology, physiology, and machine learning into our software have enabled us to be a leading software provider for physiologically based pharmacokinetics “(PBPK”) modeling and simulation, pharmacometric modeling and simulation, prediction of molecular properties from structure, and prediction of the propensity of drugs to induce liver injury or to treat nonalcoholic fatty liver disease. Our scientific consulting staff draw upon extensive experience across multiple therapeutic areas and a full range of modeling and simulation techniques to assist our clients across the full spectrum of drug development.

26

 

We generate revenue by delivering relevant, cost-effective software and creative and insightful consulting services. Pharmaceutical and biotechnology companies use our software programs and scientific consulting services to guide early drug discovery (molecule design screening and lead optimization), preclinical, and clinical development programs, and development of generic medicines after patent expiration, including using our software products and services to enhance their understanding of the properties of potential new medicines and to use emerging data to improve formulations, select and justify dosing regimens, support the generics industry, optimize clinical trial designs, and simulate outcomes in special populations, such as in elderly and pediatric patients.

 

Simulations Plus acquired

25

Impacts of the COVID-19 Pandemic on our Business

For a discussion of the impacts on, and risks to, our business from COVID-19, please refer to “Our business is subject to risks arising from epidemic diseases, such as the recent outbreak of the COVID-19 illness” included in Item 1A Risk Factors in our Annual Report on Form 10-K for the fiscal year ended August 31, 2021, filed with the SEC on October 27, 2021.

RECENT DEVELOPMENTS

Short-Form Mergers

Effective September 1, 2021, the Company merged Cognigen Corporation (Cognigen) as a whollyand DILIsym, Services, Inc. (wholly owned subsidiary in September 2014. Cognigen was originally incorporated in 1992. Throughsubsidiaries of the integration of CognigenCompany) with and into Simulations Plus, Simulations Plus became a leading providerInc. through short-form mergers (the “Mergers”). To effectuate the Mergers, the Company filed Certificates of population modelingOwnership with the Secretaries of State of the states of Delaware (Cognigen’s and simulation contract research servicesDILIsym’s state of incorporation) and California (the Company’s state of incorporation). Consummation of the Mergers was not subject to approval of the Company’s stockholders and did not impact the rights of the Company’s stockholders.

Summary Results of Operations

Comparison of Three Months Ended February 28, 2022 and 2021:

(in thousands) Three Months Ended February 28, 
  2022  2021  $ Change  % Change 
Revenue $14,796  $13,147  $1,649   13% 
Cost of revenue  2,830   2,911   (81)  (3)% 
Gross profit  11,966   10,236   1,730   17% 
Research and development  902   1,292   (390)  (30)% 
Selling, general and administrative  5,584   5,458   126   2% 
Total operating expenses  6,486   6,750   (264)  (4)% 
Income from operations  5,480   3,486   1,994   57% 
Other income (expense), net  53   (63)  116   (184)% 
Income before income taxes  5,533   3,423   2,110   62% 
Provision for income taxes  (1,124)  (212)  (912)  430% 
Net income $4,409  $3,211  $1,198   37% 

Revenue

Consolidated revenue increased by approximately $1.6 million or 13% to $14.8 million for the pharmaceuticalthree months ended February 28, 2022, compared to consolidated revenue of approximately $13.1 million for the three months ended February 28, 2021. This increase is primarily due to a $1.9 million or 25% increase in software-related revenue, partially offset by a $282 thousand or 5% decrease in service-related revenue when compared to the three months ended February 28, 2022 and biotechnology industries. Our clinical-pharmacology-based consulting2021.

Cost of Revenue

Consolidated cost of revenue decreased by approximately $81 thousand or 3% to $2.8 million for the three months ended February 28, 2022 compared to approximately $2.9 million for the three months ended February 28, 2021. The decrease is primarily due to a $56 thousand or 7% decrease in software-related cost of revenue sold and a $25 thousand or 1% decrease in service-related cost of revenue when compared to the three months ended February 28, 2022 and 2021.

26

Gross Profit

Consolidated gross profit increased by approximately $1.7 million or 17% to $12.0 million for the three months ended February 28, 2022, compared to approximately $10.2 million for the three months ended February 28, 2021. The higher gross profit is primarily due to an increase in gross profit for our software business of approximately $2.0 million or 28%, partially offset by a decrease in gross profit for our services include pharmacokineticbusiness of approximately $257 thousand or 8%.

Overall gross margin percentage was 81% and pharmacodynamic modeling, clinical trial simulations, data programming,78% for the three months ended February 28, 2022 and technical writing services in support of regulatory submissions. We have also developed software for harnessing cloud-based computing in support of modeling2021, respectively.

Research and simulation activities and secure data archiving, and we provide consulting services to improve interdisciplinary collaborations andDevelopment Costs

Total research and development productivity.costs decreased by $421 thousand for the three months ended February 28, 2022 compared to the three months ended February 28, 2021. During the three months ended February 28, 2022, we incurred approximately $1.6 million of research and development costs; of this amount, $669 thousand was capitalized and approximately $902 thousand was expensed. During the three months ended February 28, 2021, we incurred approximately $2.0 million of research and development costs; of this amount approximately $700 thousand was capitalized and $1.3 million was expensed.

 

Simulation Plus acquired DILIsym Services, Inc. (DILIsym) as a wholly owned subsidiary in June 2017. The acquisition of DILIsym positioned us as the leading provider of Drug Induced Liver Injury (DILI) modelingSelling, General, and simulation software and related scientific consulting services. In addition to the DILIsym® software for analysis of potential drug-induced liver injury, DILIsym also has developed a simulation program for analyzing nonalcoholic fatty liver disease (NAFLD) called NAFLDsym™. Both the DILIsym and NAFLDsym software programs require outputs from PBPK software as inputs. Outputs generated by the GastroPlus™ PBPK software that are required by DILIsym software can be automatically mapped to DILIsym applications; thus, the integration of these technologies provides a seamless capability for analyzing the potential for drug-induced liver injury for new drug compounds and for investigating the potential for new therapeutic agents to treat NAFLD. Since the acquisition, DILIsym has applied its mechanistic modeling resources in other disease areas including idiopathic pulmonary fibrosis (IPF).Administrative Expenses

 

Simulations Plus acquired Lixoft asSelling, general, and administrative expenses increased by approximately $126 thousand or 2% to approximately $5.6 million for the three months ended February 28, 2022, up from $5.5 million for the three months ended February 28, 2021. The increase was primarily due to higher selling and marketing expense of $330 thousand, an increase in office expense driven by software license and maintenance costs of $275 thousand, and an increase in liability insurance costs of $145 thousand. This was offset by a wholly owned subsidiary on April 1, 2020. Lixoft brings to Simulations Plus its powerful software products, Monolix, Simulxdecrease in salary, bonus and PKanalix, which can take modeling projects from data exploration to clinical trial simulations. In addition, Lixoft provides trainingother compensation costs of $496 thousand and focused consulting services which can accelerate pharmacometric studies. Lixoft’s technologies were developed as a resultdecrease in state taxes of a research program led by the French national research institute for digital science and technology (Inria), on nonlinear mixed effect models for advanced population analysis, pharmacometrics, pre-clinical, and clinical trial modeling and simulation. Lixoft continues to work with Inria.$144 thousand.

 

PRODUCTSAs a percent of revenue, consolidated selling, general, and administrative expenses decreased from 42% to 38% for the same comparative periods.

Other Income (Expense), net

 

GeneralTotal other income was $53 thousand for the three months ended February 28, 2022 compared to total other expense of $63 thousand for the three months ended February 28, 2021. The variance of $116 thousand was primarily due to an increase in currency-exchange gains of $77 thousand and a decrease in interest expense of $22 thousand.

 

We currently offer eleven software productsProvision for pharmaceutical research and development: five simulation programs that provide time-dependent results based on solving large sets of differential equations: GastroPlus; DDDPlus™; MembranePlus™; DILIsym; and NAFLDsym®; three programs that are based on predicting and analyzing static (not time-dependent) properties of chemicals: ADMET Predictor; MedChem Designer™; and MedChem Studio™ (the combination of ADMET Predictor, MedChem Designer, and MedChem Studio is called our ADMET Design Suite); a program which is designed for rapid clinical trial data analysis and regulatory submissions called PKPlus™; a cloud-based communication and collaboration platform for exploratory data analysis, population PK/PD modeling and reporting called KIWITM; and in April 2020 with the acquisition of Lixoft, we added the Monolix Suite of products – a modeling and simulation solution that allows nonparametric analyses, population PKPD analyses, and modeling and clinical trial simulation.Income Taxes

 

Provision for income taxes was $1.1 million for the three months ended February 28, 2022 compared to $212 thousand for the same period in the previous year. Our effective tax rate increased 14.1% to 20.3% for the three months ended February 28, 2022 from 6.2% during the same period of the previous year.

Comparison of Six Months Ended February 28, 2022 and 2021:

(in thousands) Six Months Ended February 28, 
  2022  2021  $ Change  % Change 
Revenue $27,213  $23,848  $3,365   14% 
Cost of revenue  5,586   5,344   242   5% 
Gross profit  21,627   18,504   3,123   17% 
Research and development  1,784   2,101   (317)  (15)% 
Selling, general and administrative  10,572   9,866   706   7% 
Total operating expenses  12,356   11,967   389   3% 
Income from operations  9,271   6,537   2,734   42% 
Other income (expense), net  118   (118)  236   (200)% 
Income before income taxes  9,389   6,419   2,970   46% 
Provision for income taxes  (1,954)  (729)  (1,225)  168% 
Net income $7,435  $5,690  $1,745   31% 

 

 

 27 

 

 

Software businessRevenue

 

OurConsolidated revenue increased by approximately $3.4 million or 14% to $27.2 million for the six months ended February 28, 2022, compared to consolidated revenue of approximately $23.8 million for the six months ended February 28, 2021. This increase is primarily due to a $3.2 million or 23% increase in software-related revenue, as well as a $220 thousand or 2% increase in service-related revenue when comparing the six months ended February 28, 2022 and 2021.

Cost of Revenue

Consolidated cost of revenue increased by approximately $242 thousand or 5% to $5.6 million for the six months ended February 28, 2022, compared to approximately $5.3 million for the six months ended February 28, 2021. The increase is primarily due to a $374 thousand or 10% increase in service-related cost of revenue and a $132 thousand or 8% decrease in software-related cost of revenue when compared to the six months ended February 28, 2022 and 2021.

Gross Profit

Consolidated gross profit increased by approximately $3.1 million or 17% to $21.6 million for the six months ended February 28, 2022, compared to approximately $18.5 million for the six months ended February 28, 2021. The higher gross profit is primarily due to an increase in gross profit for our software business represented 59% of approximately $3.3 million or 27%, partially offset by a decrease in gross profit for our total revenue duringservices business of approximately $154 thousand or 2%.

Overall gross margin percentage was 79% and 78% for the first six months ended February 28, 2022 and 2021, respectively.

Research and Development Costs

Total research and development costs decreased by $284 thousand for the six months ended February 28, 2022, compared to the six months ended February 28, 2021. During the six months ended February 28, 2022, we incurred approximately $3.3 million of fiscal yearresearch and development costs; of this amount, $1.5 million was capitalized and $1.8 million was expensed. During the six months ended February 28, 2021, we incurred approximately $3.5 million of research and development costs; of this amount approximately $1.4 million was capitalized and $2.1 million was expensed.

Selling, General, and Administrative Expenses

Selling, general, and administrative expenses increased by approximately $706 thousand or 7% to approximately $10.6 million for the six months ended February 28, 2022, from $9.9 million for the six months ended February 28, 2021. The increase was primarily generateddue to higher selling and marketing costs of $419 thousand, an increase in office expense of $349 thousand and an increase in insurance costs of $288 thousand related to liability premiums. These were offset by a decrease in salaries and wages of $194 thousand and lower state and local taxes of $135 thousand.

As a percent of revenue, consolidated selling, general, and administrative expenses decreased from 41% to 39% for the following products:same comparative periods.

 

GastroPlus®

Our flagship product, originally introduced in 1998, and currently our largest single source of software revenue, is GastroPlus. GastroPlus mechanistically simulates the absorption, pharmacokinetics, pharmacodynamics, and drug-drug interactions (DDI) of compounds administered to humans and animals and is currently one of the most widely used commercial software of its type by industry, the U.S. Food and Drug Administration (FDA), the U.S. National Institutes of Health (NIH), and other government agencies in the U.S. and around the world. In February 2021, GastroPlus version 9.8.1, which included new mechanisms and updated documentation for key DDI standards models, was released.

ADMET Predictor®

ADMET Predictor is a top-ranked, chemistry-based computer program that takes molecular structures (i.e.Other Income (Expense), drawings of molecules represented in various formats) as inputs and uses artificial intelligence/machine learning technologies to predict approximately 175 different properties for them at an average rate of over 200,000 compounds per hour on a modern laptop computer. This capability allows chemists to generate estimates for a large number of important molecular properties without the need to synthesize and test the molecules, as well as to generate estimates of unknown properties for molecules that have been synthesized, but for which only a limited number of experimental properties have been measured. In September 2020, ADMET Predictor® Version 10.0 (APX), which integrates Artificial Intelligence-driven Drug Design (AIDD) with PBPK, was released.net

 

DILIsym®

The DILIsym software is a quantitative systems pharmacology (“QSP”) program thatTotal other income was introduced in 2011. QSP software models are based on the fundamental understanding of complex biological pathways, disease processes, and drug mechanisms of action, integrating information from experiments and forming hypotheses$118 thousand for the next experimental model. DILIsym deals with the propensity for some drug molecules to induce temporary or permanent changes in biological functions within liver cells (hepatocytes) that can result in damage to the liver (i.e., drug-induced liver injury or DILI).

Monolix Suite

The Monolix Suite is a unique solution for modeling and simulation for pharmaceutical companies, biotechs, and hospitals. It supports nonparametric analyses, population PKPD analyses and modeling, and clinical trial simulation. The extended MonolixSuite contains three main products: Monolix, Simulx, and PKanalix. These products are interconnected and interoperable, i.e., allowing users to go from one application to another one without changing anything in terms of data set or of biological models. Monolix 2020R1 was released in November 2020, which combines the most advanced algorithms with unique ease of use.

Consulting Services

Our consulting business represented 41% of our total revenue during the first six months ended February 28, 2022 compared to total other expense of fiscal year 2021, and$118 thousand for the six months ended February 28, 2021. The variance of $236 thousand was primarily generated by the following services:

PKPD

Our clinical-pharmacology-based consulting services include population pharmacokineticdue to an increase in currency-exchange gains of $193 thousand and pharmacodynamic modeling, exposure-response analyses, clinical trial simulations, data programming, and technical writing servicesa decrease in supportinterest expense of regulatory submissions. In addition to modeling and simulation consulting services, we provide expertise and assistance with development-related decision making and support for regulatory interactions related to dose selection, clinical trial design, and understanding of the determinants of safety and efficacy for new medicines.

$22 thousand.

 

 

 28 

 

 

QSP/QSTProvision for Income Taxes

We provide creative and insightful consulting services to support our QSP/QST modeling focused on heart failure, liver safety, and radiation syndrome, as well as other areas. Pharmaceutical and biotechnology companies use our scientific consulting services to guide early drug discovery (molecule design screening and lead optimization), preclinical, and clinical development programs. This includes using our software products and services to enhance their understanding of the properties of potential new medicines and to use emerging data to improve formulations, select and justify dosing regimens, support the generics industry, optimize clinical trial designs, and simulate outcomes in special populations, such as in elderly and pediatric patients.

 

PBPK

BeginningProvision for income taxes was approximately $2.0 million for the six months ended February 28, 2022, compared to $729 thousand for the same period in 2014, the FDA and other regulatory agencies beganprevious year. Our effective tax rate increased 9.4% to emphasize20.8% for the needsix months ended February 28, 2022 compared to encourage mechanistic PBPK modeling and simulation in clinical pharmacology, with final guidance documents completed in 2018. New draft guidance documents were released in October 2020 focused on additional applications11.4% for biopharmaceuticals. This has resulted in an increased need for us to provide consulting-related services to support this sophisticated technique. We support Model Informed Drug Discovery and Development throughout the entire product lifecycle: from discovery through translation research and clinical development when an organization does not havesame period of the time or resources to use our software, directly. More specifically, our clients seek out our consulting services to acquire scientific, therapeutic-area-related modeling and simulation expertise that they do not have in-house.previous year.

 

SummarySegment Results of Operations by Business Unit

 

Comparison of Three Months Ended February 28, 2021 compared with Three Months Ended February 29, 2020:2022 and 2021:

Revenue

 

(in thousands) Three Months Ended 
  February 28, 2021  February 29, 2020  $ Change  % Change 
Revenues $13,147  $10,350  $2,797   27%
Cost of revenues  2,911   2,666   245   9 
Gross margin  10,236   7,684   2,552   33 
Selling, general and administrative  5,458   4,110   1,348   33 
Research and development  1,292   748   544   73 
Total operating expenses  6,750   4,858   1,892   39 
Income from operations  3,486   2,826   660   23 
Other income (expense)  (63)  10   (73)  (730)
Income before provision for income taxes  3,423   2,836   587   21 
(Provision for) income taxes  (212)  (686)  474   (69)
Net income $3,211  $2,150  $1,061   49%
(in thousands) Three Months Ended February 28, 
  2022  2021  Change ($)  Change (%) 
Software $9,758  $7,827  $1,931   25% 
Services  5,038   5,320   (282)  (5)% 
Total $14,796  $13,147  $1,649   13% 

 

Revenues

Consolidated revenues increased by $2.8Cost of Revenue

(in thousands) Three Months Ended February 28, 
  2022  2021  Change ($)  Change (%) 
Software $780  $836  $(56)  (7)% 
Services  2,050   2,075   (25)  (1)% 
Total $2,830  $2,911  $(81)  (3)% 

Gross Profit

(in thousands) Three Months Ended February 28, 
  2022  2021  Change ($)  Change (%) 
Software $8,978  $6,991  $1,987   28% 
Services  2,988   3,245   (257)  (8)% 
Total $11,966  $10,236  $1,730   17% 

Software Business

For the three months ended February 28, 2022, the revenue increase of $1.9 million or 27%25%, compared to $13.1 million for the three months ended February 28, 2021, comparedwas primarily due to consolidatedhigher sales from MonolixSuite and GastroPlus of $1.0 million and $967 thousand, respectively. Cost of revenue decreased $56 thousand or 7% during the same periods primarily due to a decrease in salaries of approximately $10.3$231 thousand and an increase in international salaries of $191 thousand. Gross profit increased $1.9 million foror 28% during the same periods, primarily due to the increase in revenue.

Services Business

For the three months ended February 29, 2020. This increase is primarily due28, 2022, the revenue decrease of $282 thousand or 5%, compared to a $2.4 million or 45% increase in consolidated software-related revenue, and a $0.4 million or 7% increase in consolidated consulting and analytical study revenues when comparing the three months ended February 28, 2021, and February 29, 2020.

Cost of Revenues

Consolidated cost of revenues increased by $0.2 million, or 9%, to $2.9 million for the three months ended February 28, 2021 compared to $2.7 million for the three months period ended February 29, 2020. The increase iswas primarily due to a $0.2 milliondecrease in revenue from PKPD of $438 thousand, partially offset by increases in other services revenue. Cost of revenue decreased $25 thousand or 9%1%, primarily due to a decrease in salaries and benefits of $104 thousand and lower stock compensation expense of $92 thousand, partially offset by an increase in labor-related contract research organization fees for the DILIsym division.CRO services and other expense of $136 thousand, and higher contractor costs of $36 thousand. Gross profit decreased $257 thousand or 8%.

 

 

 

 29 

 

 

Comparison of Six Months Ended February 28, 2022 and 2021:

Revenue

(in thousands) Six Months Ended February 28, 
  2022  2021  Change ($)  Change (%) 
Software $17,120  $13,975  $3,145   23% 
Services  10,093   9,873   220   2% 
Total $27,213  $23,848  $3,365   14% 

Cost of Revenue

(in thousands) Six Months Ended February 28, 
  2022  2021  Change ($)  Change (%) 
Software $1,515  $1,647  $(132)  (8)% 
Services  4,071   3,697   374   10% 
Total $5,586  $5,344  $242   5% 

Gross MarginProfit

Consolidated gross margin increased by approximately $2.5

(in thousands) Six Months Ended February 28, 
  2022  2021  Change ($)  Change (%) 
Software $15,605  $12,328  $3,277   27% 
Services  6,022   6,176   (154)  (2)% 
Total $21,627  $18,504  $3,123   17% 

Software Business

For the six months ended February 28, 2022, the revenue increase of $3.1 million or 33%23%, compared to $10.2 million for the threesix months ended February 28, 2021, compared to $7.7 million for the three months ended February 29, 2020. The higher gross margin is primarily due to the addition of the Lixoft division, which contributed $1.4 million to the increase, as well as the Simulations Plus division’s gross margin increase of $0.8 million or 16%. The gross margin for the Cognigen and DILIsym Divisions both increased by approximately $0.2 million, respectively, for the quarter.

Overall gross margin percentage increased by 4% to 78% for the three months ended February 28, 2021 from 74% for the three months period ended February 29, 2020.

Selling, General and Administrative Expenses

Selling, general, and administrative expenses increased by approximately $1.4 million, or 33% to $5.5 million for the three months period ended February 28, 2021 from $4.1 million for the three months period ended February 29, 2020. As a percent of revenues, Selling, general, and administrative expense increased from 40% to 42% for the same comparative periods.

The increase in Selling, General, and Administrative expense was primarily due to higher sales from GastroPlus and MonolixSuite of $1.6 million and $1.4 million, respectively. Cost of revenue decreased $132 thousand or 8% during the following:

·Salaries and wages increased by $0.7 million due to higher corporate salaries, bonuses, and severance costs, as well as an increase in headcount and higher contract labor costs;
·Payroll tax expense increased $0.3 million due to higher headcount and wages;
·Insurance expense increased by $0.1 million due to cost increases, higher employee counts and increased liability-related insurance.

Research and Development Costs

Total research and development costs increased by $0.7 million for the three months ended February 28, 2021 compared to the three months ended February 29, 2020. During the second quarter of fiscal year 2021, we incurred approximately $2.0 million of research and development costs; of this amount, $0.7 million was capitalized and $1.3 million was expensed. For the three months ended February 29, 2020, we incurred approximately $1.3 million of research and development costs; of this amount, approximately $0.6 million was capitalized and approximately $0.7 million was expensed.

Other Income (Expense)

Total other expense was $63 thousand for the three months ended February 28, 2021 compared to total other income of $10 thousand for the three months ended February 29, 2020. The variance of $73 thousand issame periods primarily due to a changean decrease in the valuationsalaries of contingent consideration,$231 thousand and lower tech support costs of $99 thousand, partially offset by an increase in interest income resulting from short-term investments.international salaries of $191 thousand. Gross profit increased $3.3 million or 27% during the same periods, primarily due to the increase in revenue.

  

Provision for Income TaxesServices Business

The provision for income taxes was $0.2 million for

For the threesix months ended February 28, 2022, the revenue increase of $220 thousand or 2%, compared to the six months ended February 28, 2021, comparedwas primarily due to $0.7 million for the same periodan increase in the previous year. Our effective tax raterevenue from QSP/QST consulting services of $130 thousand. Cost of revenue increased by $374 thousand or 10%, primarily due to an increase in payroll taxes of $281 thousand and higher CRO services costs of $119 thousand. Gross profit decreased 18.0% to 6.2% for the three months ended February 28, 2021 from 24.2%$154 thousand or 2% during the same period of the previous yearperiods, primarily due to the disqualified dispositionincrease in cost of options exercised.revenue.

Liquidity and Capital Resources

As of February 28, 2022, the Company had $60.4 million in cash and cash equivalents, $64.2 million in short-term investments, and $134.6 million in working capital. Our principal sources of capital have been cash flows from our operations and a public offering in 2020. We have achieved continuous positive operating cash flow over the last twelve fiscal years. 

 

 

 30 

 

 

Six Months Ended February 28, 2021 compared with Six Months Ended February 29, 2020:

(in thousands) Six Months Ended 
  February 28, 2021  February 29, 2020  Change ($)  Change (%) 
Revenues $23,848  $19,751  $4,097   21%
Cost of revenues  5,344   5,309   35   1 
Gross margin  18,504   14,442   4,062   28 
Selling, general and administrative  9,866   7,623   2,243   29 
Research and development  2,101   1,274   827   65 
Total operating expenses  11,967   8,897   3,070   35 
Income from operations  6,537   5,545   992   18 
Other income (expense)  (118)  24   (142)  (592)
Income before provision for income taxes  6,419   5,569   850   15 
Provision for income taxes  (729)  (1,361)  632   (46)
Net income $5,690  $4,208  $1,482   35%

Revenues

Consolidated revenues increased by$4.1 million or 21% to $23.8 million for the six months ended February 28, 2021 compared to approximately $19.7 million for the six months ended February 29, 2020.

This increase is primarily due to a $4.0 million or 40% increase in consolidated software-related revenue when comparing the six months ended February 28, 2021 and February 29, 2020.

Cost of Revenues

Consolidated cost of revenues increased slightly for the six months ended February 28, 2021 compared to the six months ended February 29, 2020. The increase is primarily due to higher amortization of software development costs with the purchase of Lixoft, offset by lower salary contracts for the Cognigen division.

Gross Margin

Consolidated gross margin increased $4.1 million or 28% to $18.5 million for the six months ended February 28, 2021 compared to $14.4 million for the six months ended February 29, 2020.

The higher gross margin is primarily due to the addition of the Lixoft division, which contributed $2.5 million to the increase, as well as the Simulations Plus division’s gross margin increase of $1.4 million or 15%. The Cognigen Division gross margin increased $0.6 million or 22%. This was offset by a decrease for DILIsym Divisions’ gross margin of $0.3 million or 11% for the quarter.

Overall gross margin percentage increased by 5% to 78% for the six months ended February 28, 2021 from 73% for the six months ended February 29, 2020.

Selling, General and Administrative Expenses

Selling, general, and administrative expenses increased $2.2 million, or 29% to $9.9 million for the six months ended February 28, 2021 from approximately $7.7 million for the six months ended February 29, 2020. As a percent of revenues, Selling, general, and administrative expense increased from 39% to 41% for the same comparative periods.

31

The increase in Selling, General, and Administrative expense was primarily due to the following:

·Salaries and wage increased by $1.1 million due to higher corporate salaries, bonuses, and severance costs, as well as an increase in headcount and higher contract labor costs;
·Payroll tax expense increased $0.5 million due to higher headcount and wages;
·Insurance expense increased by $0.2 million due to cost increases, higher employee counts and increased liability-related insurance;
·

Professional fees increased by $0.2 million primarily due to higher accounting costs.

Research and Development Costs

Total research and development costs increased by $1.1 million for the six months ended February 28, 2021 compared to the six months ended February 29, 2020. During the first two quarters of fiscal year 2021, we incurred approximately $3.5 million of research and development costs; of this amount, $1.4 million was capitalized and $2.1 million was expensed. For the six months ended February 29, 2020 we incurred approximately $2.4 million of research and development costs; of this amount, $1.1 million was capitalized and $1.3 million was expensed.

Other Income (Expense)

Total other expense was $118 thousand for the six months ended February 28, 2021 compared to total other income of $24 thousand for the six months ended February 29, 2020. The variance of $142 thousand is primarily due to a change in the valuation of contingent consideration, partially offset by an increase in interest income resulting from short-term investments.

Provision for Income Taxes

The provision for income taxes was $0.7 million for the six months ended February 28, 2021 compared to $1.4 million for the same period in the previous year. Our effective tax rate decreased 13.0% to 11.4% for the six months ended February 28, 2021 from 24.4% during the same period of the previous year primarily due to the disqualified disposition of options exercised.

Segment Results of Operations

Three Months Ended February 28, 2021 compared with Three Months Ended February 29, 2020:

Revenues

(in thousands) Three Months Ended 
  February 28, 2021  February 29, 2020  Change ($)  Change (%) 
Simulations Plus $6,646  $5,904  $742   13%
Cognigen  2,783   2,750   33   1 
DILIsym  2,114   1,696   418   25 
Lixoft*  1,604      1,604   100 
Total $13,147  $10,350  $2,797   27%

32

Cost of Revenues

(in thousands) Three Months Ended 
  February 28, 2021  February 29, 2020  Change ($)  Change (%) 
Simulations Plus $773  $846  $(73)  (9)%
Cognigen  1,224   1,341   (117)  (9)
DILIsym  725   479   246   51 
Lixoft*  189      189   100 
Total $2,911  $2,666  $245   9%

Gross Margin

(in thousands) Three Months Ended 
  February 28, 2021  February 29, 2020  Change ($)  Change (%) 
Simulations Plus $5,873  $5,058  $815   16%
Cognigen  1,559   1,409   150   11 
DILIsym  1,389   1,217   172   14 
Lixoft*  1,415      1,415   100 
Total $10,236  $7,684  $2,552   33%

*Lixoft was acquired on April 1, 2020.

Simulations Plus

For the three months ended February 28, 2021, the revenue increase of $0.7 million or 13%, compared to the three months ended February 29, 2020 was primarily due to higher sales from GastroPlus ($0.5 million) and ADMET Software ($0.2 million). Cost of revenue decreased $0.1 million during the same periods and gross margin increased $0.8 million or 16%, primarily due to the change in revenue.

Cognigen

For the three months ended February 28, 2021, revenue increased marginally compared to the three months ended February 29, 2020. Cost of revenues decreased $0.1 million or 9%, primarily due to a reduction in salaries. Gross margin increased $0.2 million or 11%, primarily due to the decrease in the cost of revenues.

DILIsym

For the three months ended February 28, 2021, the revenue increase of $0.4 million or 25% compared to the three months ended February 29, 2020 was primarily due to higher revenue from DILIsym consulting services of $0.3 million. Cost of revenue increased $0.2 million or 51%, primarily due to an increase in contract research organization fees. Gross margin increased $0.2 million or 14%.

Lixoft

For the three months ended February 28, 2021, the revenue increase of $1.6 million compared to the three months ended February 29, 2020 was primarily due to the purchase of Lixoft on April 1, 2020. Software sales of Monolix Suite generated 97% of total revenue and 3% was generated from consulting services. Cost of revenue and gross margin increases of $0.2 million and $1.4 million, respectively, were both due to the purchase of Lixoft on April 1, 2020.

33

Six Months Ended February 28, 2021 compared with Six Months Ended February 29, 2020:

Revenues

(in thousands) Six Months Ended 
  February 28, 2021  February 29, 2020  Change ($)  Change (%) 
Simulations Plus $12,078  $10,830  $1,248   12%
Cognigen  5,451   5,137   314   6 
DILIsym  3,486   3,784   (298)  (8)
Lixoft*  2,833      2,833   100 
Total $23,848  $19,751  $4,097   21%

Cost of Revenues

(in thousands) Six Months Ended 
  February 28, 2021  February 29, 2020  Change ($)  Change (%) 
Simulations Plus $1,484  $1,591  $(107)  (7)%
Cognigen  2,370   2,611   (241)  (9)
DILIsym  1,110   1,107   3    
Lixoft*  380      380   100 
Total $5,344  $5,309  $35   1%

Gross Margin

(in thousands) Six Months Ended 
  February 28, 2021  February 29, 2020  Change ($)  Change (%) 
Simulations Plus $10,594  $9,239  $1,355   15%
Cognigen  3,081   2,526   555   22 
DILIsym  2,376   2,677   (301)  (11)
Lixoft*  2,453      2,453   100 
Total $18,504  $14,442  $4,062   28%

*Lixoft was acquired on April 1, 2020.

Simulations Plus

For the six months ended February 28, 2021, the revenue increase of $1.2 million or 12% compared to the six months ended February 29, 2020 was primarily due to higher sales from GastroPlus ($0.9 million) and ADMET Software ($0.3 million). Cost of revenue decreased $0.1 million or 7% during the same periods, and gross margin increased $1.4 million or 15%, primarily due to the change in revenue.

34

Cognigen

For the six months ended February 28, 2021, the revenue increase of $0.3 million or 6% compared to the six months ended February 29, 2020 was primarily due to an increase in grant revenue. Cost of revenue decreased $0.2 million or 9%, primarily due to a reduction in salaries during the same periods. Gross margin increased by approximately $0.6 million or 22%.

DILIsym

For the six months ended February 28, 2021, the revenue decrease of $0.3 million or 8% compared to the six months ended February 29, 2020 was primarily due to lower revenue from DILIsym consulting services. Cost of revenue increased slightly during the same periods. Gross margin decreased $0.3 million or 11%, primarily due to the change in revenue.

Lixoft

For the six months ended February 28, 2021, the revenue increase of $2.8 million compared to the six months ended February 29, 2020 was due to the purchase of Lixoft on April 1, 2020. Software sales of Monolix Suite generated 96% of total revenue and 4% was generated from consulting services. Cost of revenue increased $0.4 million, and gross margin was $2.5 million due to the purchase of Lixoft on April 1, 2020.

Liquidity and Capital Resources

Historically, liquidity is provided by available cash and cash equivalents, cash generated from operations and access to capital markets.

In August 2020, we closed an underwritten public offering of 2,090,909 shares of our common stock to the public at $55.00 per share, which included the full exercise of the underwriters’ option to purchase 272,727 additional shares of common stock. The aggregate gross proceeds to us from this offering were approximately $115 million, before deducting underwriting discounts and commissions; net proceeds were approximately $107.7 million. The offering was made pursuant to our automatic shelf registration statement on Form S-3 filed with the SEC on July 9, 2020.

On March 31, 2020, we entered into a StockCredit Agreement with Wells Fargo Bank, N.A. The Credit Agreement provides us with a credit facility of $3.5 million through April 15, 2022 (the “Termination Date”). As of February 28, 2022, there were no amounts drawn against the line of credit. We do not currently intend to extend the term of the Credit Agreement beyond the Termination Date or to replace the credit facility with a new one in the near term.

On March 31, 2020, we entered into a Share Purchase and Contribution Agreement (the “Agreement”) with Lixoft. On April 1, 2020, we completed the acquisition of all outstanding equity interests of Lixoft pursuant to the terms of the Agreement, with Lixoft becoming our wholly owned subsidiary. We believe the combination of Simulations Plus and Lixoft provides substantial future potential based on the complementary strengths of each of the companies. Under the terms of the Agreement, we agreed to pay the former shareholders of Lixoft total consideration of up to $16.5 million, consisting of two-thirds cash and one-third newly issued, unregistered shares of our common stock. At closing, we paid the former shareholders of Lixoft a total of $10.8 million, comprised of cash in the amount of $9.5 million and the issuance of 111,682 shares of our common stock valued at $3.7 million, net of adjustments and a $2.0 million holdback for representations and warranties. In addition, we paid $3.5 million of excess working capital based on the March 31, 2020 financial statements of Lixoft. In addition, the Agreement calls for earnout payments up to an additional $5.5 million, payable in two-thirds cash and one-third newly issued, unregistered shares of our common stock, based on a revenue growth formula each year for the two years subsequent to April 1, 2020. The former shareholders can earn up to $2 million the first year and $3.5 million in year two. See Note 12, Acquisition, In June 2021, $2.0 million was paid out under the first earnout payment, which was comprised of $1.3 million of cash and $0.7 million worth of common stock. Under the Agreement, we have up to 90 days after April 1, 2022 to calculate the amount of the earnout payment, if any, payable for year two under the Agreement. We have not yet determined the final amount, if any, we will be required to pay under the second earnout; however, we intend to do so within the period provided under the Agreement. Subsequent to the end of the quarter ended February 28, 2022, on April 01, 2022, we released and distributed the $2.0 million holdback consideration, consisting of approximately $1.3 million in cash and $0.7 million in restricted shares of Company common stock (amounting to an aggregate of 20,326 shares of common stock), to the former shareholders of Lixoft.

We believe that our condensed consolidated financial statements includedexisting capital and anticipated funds from operations will be sufficient to meet our anticipated cash needs for working capital and capital expenditures for the foreseeable future. Thereafter, if cash generated from operations is insufficient to satisfy our capital requirements, we may have to sell additional equity or debt securities or obtain a new credit facility. In the event such financing is needed in the future, there can be no assurance that such financing will be available to us, or, if available, that it will be in amounts and on terms acceptable to us. If cash flows from operations became insufficient to continue operations at the current level, and if no additional financing was obtained, then management would restructure the Company in a way to preserve its pharmaceutical business while maintaining expenses within operating cash flows.

We continue to seek opportunities for strategic acquisitions. If one or more such acquisitions is identified, a substantial portion of our cash reserves may be required to complete it; however, we intend to maintain sufficient cash reserves after any acquisition to provide reasonable assurance that outside financing will not be necessary to continue operations. If we identify an attractive acquisition that would require more cash to complete than we are willing or able to use from our cash reserves, we will consider financing options to complete the acquisition, including obtaining loans and issuing additional securities.

Except as discussed elsewhere in this Quarterly Report on Form 10-Q report, we are not aware of any trends or demands, commitments, events or uncertainties that are reasonably likely to result in a decrease in liquidity of our assets. The trend over the last ten years has been increasing cash deposits from our operating cash flows, and we expect that trend to continue for a further description of the Agreement.foreseeable future.

Cash Flows

 

Operating Activities

Net cash provided by operating activities was $6.2 million for the six months ended February 28, 2022. Our operating cash flows resulted primarily from our net income of $7.4 million, which was generated by cash received from our customers, offset by cash payments we made to third parties for their services and employee compensation. In addition, net cash outflow from changes in balances of operating assets and liabilities was $6.1 million, offset by non-cash charges of $4.9 million. The change in operating assets and liabilities was primarily a result of an increase in accounts receivable.

Net cash provided by operating activities was $6.6 million for the six months ended February 28, 2021. Our operating cash flows resulted primarily from our net income of $5.7 million, which was generated by cash received from our customers, offset by cash payments we made to third parties for their services and employee compensation. In addition, net cash outflow from changes in balances of operating assets and liabilities was $3.7 million, offset by non-cash charges of $4.6 million. The change in operating assets and liabilities was primarily a result of an increase in accounts receivable.

 

 

 3531 

 

 

Investing Activities

Net cash provided by operatinginvesting activities was $3.8 million forduring the six months ended February 29, 2020. Our operating cash flows resulted28, 2022 of approximately $19.1 million was primarily due to the proceeds from our net incomethe sale of $4.2short-term investments of $46.8 million, which was generated by cash received from our customers,partially offset by cash payments we made to third parties for their servicesthe purchase of short-term investments of $25.5 million and employee compensation. In addition, net cash outflow from changes in balancethe purchase of operating assets and liabilities was $2.5 million, offset by non-cash charges computer software development costs of $2.1$1.5 million. The change in operating assets and liabilities was primarily a result of an increase in accounts receivable, revenue in excess of billings and a decrease in deferred revenue, offset by an increase in accounts payable and a decrease in prepaid income taxes.

Investing Activities

 

Cash used for investing activities during the six months ended February 28, 2021 of $11.9 million was primarily due to the purchase of short-term investments of $40.8 million, the costs associated with the development of computer software of $1.5 million and the purchase of equipment of $0.6 million, offset by the proceeds from the sale of short-term investments of $31.0 million. Cash used for investing activities during

Financing Activities

For the six months ended February 29, 202028, 2022, net cash used in financing activities of $1.2$1.9 million was primarily due to costs associated withdividend payments totaling $2.4 million, partially offset by proceeds from the developmentexercise of computer software.

Financing Activitiesstock options totaling $541 thousand.

 

For the six months ended February 28, 2021, net cash used by financing activities of $1.6 million was primarily driven by the payment of dividends totaling $2.4 million, partially offset by proceeds from the exercise of stock options totaling $0.8 million. Net cash used by financing activities for the comparable period in fiscal year 2020 of $1.8 million, was primarily due to dividend payments totaling $2.1 million, partially offset by proceeds of $0.3 million from the exercise of stock options.

 

Cash and Working Capital

Cash and cash equivalents were $42.4 million as of February 28, 2021 compared to $49.2 million as of August 31, 2020.

 

At February 28, 2021,2022, we had working capital of $129.0$134.6 million, a ratio of current assets to current liabilities of 20.716.0 and a ratio of debt to equity of 0.1. At August 31, 2020,2021, we had working capital of $123.6$127.7 million, a ratio of current assets to current liabilities of 23.412.0 and a ratio of debt to equity of 0.1.

  

Based uponContractual Obligations

The following table provides aggregate information regarding our current operating plans,contractual obligations as of February 28, 2022:

(in thousands) Payments due by period 
Contractual obligations: Total  1 year  2–3
years
  4–5
years
  More than
5 years
 
    
Operating lease obligations $1,773  $509  $844  $420  $ 
Contracts payable  4,793   4,793          
Total $6,566  $5,302  $844  $420  $ 

Known Trends of Uncertainties

Although we have not seen any significant reduction in total revenue to date, we did see a reduction in PKPD services during the year ended August 31, 2021, primarily resulting from project disruptions due to customer delays, holds, and drug development program cancellations. We have also seen some consolidation in the pharmaceutical industry during economic downturns, although these consolidations have not had a negative effect on our total revenue from that industry. Should consolidations and downsizing in the industry continue to occur, those events could adversely impact our revenue and earnings going forward.

The world has been affected by the COVID-19 pandemic. Although there has not been a substantial impact on our sales revenue to date, until the pandemic has passed, there remains uncertainty as to the effect on our business in both the short and long term.

32

We believe that the need for improved productivity in the research and development activities directed toward developing new medicines will continue to result in increasing adoption of simulation and modeling tools such as those we produce. New product developments in the pharmaceutical business segments could result in increased revenue and earnings if they are accepted by our existing cash and cash equivalents, together with anticipated funds from operations,markets; however, there can be no assurances that new products will be sufficientresult in significant improvements to meetrevenue or earnings. For competitive reasons, we do not disclose all of our anticipated cash needs for working capital and capital expenditures for the foreseeable future. Our forecast of the period of time through which our financial resources will be adequate to support our operations is a forward-looking statement that involves risks and uncertainties, and actual results could vary materially. We have based this estimate on assumptions that may prove to be wrong, and we could deplete our capital resources sooner than we expect.new product development activities.

 

Our continued quest for acquisitions could result in a significant change to revenue and earnings if one or more such acquisitions are completed.

The potential for growth in new markets (e.g., healthcare) is uncertain. We will continue to explore these opportunities until such time as we either generate sales or determine that resources would be more efficiently used elsewhere.

Critical Accounting Estimates

 

Our condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of the condensed consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements, and the reported amounts of expenses during the reporting period. On an ongoing basis, management evaluates its estimates and judgments, including those related to recoverability and useful lives of long-lived assets, stock compensation, valuation of derivative instruments, allowances, contingent consideration, contingent value rights, fixed payment arrangements and going concern. Management bases its estimates and judgments on historical experience and on various other factors, including the COVID-19 pandemic, that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The methods, estimates, and judgments used by us in applying these critical accounting policies have a significant impact on the results we report in our condensed consolidated financial statements. Our significant accounting policies and estimates are included in our Annual Report on Form 10-K for the fiscal year ended August 31, 2020,2021 (the “Annual Report”), filed with the SEC on November 16, 2020.October 27, 2021.

36

 

Information regarding our significant accounting policies and estimates can also be found in Note 2, Significant Accounting Policies, to our condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

ThereAs of February 28, 2022, there has been no material change in our exposure to market risk from that described in Item 7A of our Annual Report on Form 10-K for the year ended August 31, 2020.Report.

 

Item 4. Controls and Procedures

 

Our management, with the participation of our Chief Executive Officer and our Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of February 28, 2021.2022. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well-designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on this evaluation, management concluded as of February 28, 2021,2022 that our disclosure controls and procedures were effective.

 

Changes in Internal Controls over Financial Reporting

 

No change in our internal controls over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act) occurred during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

 3733 

 

 

PART II. OTHER INFORMATION

 

Item 1.Legal Proceedings

 

For a description of our material pending legal proceedings, please see Note 7,6, Commitments and Contingencies, to our condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q.

 

Item 1A.Risk Factors

 

Please carefully consider the information set forth in this Quarterly Report on Form 10-Q and the risk factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report, on Form 10-K for the year ended August 31, 2020, which could materially affect our business, financial condition, or future results. The risks described in our Annual Report, on Form 10-K, as well as other risks and uncertainties, could materially and adversely affect our business, results of operations, and financial condition, which in turn could materially and adversely affect the trading price of shares of our Common Stock. Additionalcommon stock. Except as set forth below, there have been no material updates or changes to the risk factors previously disclosed in our Annual Report; provided, however, additional risks not currently known or currently material to us may also harm our business.

 

We are currently operating in a period of economic uncertainty and capital markets disruption, which has been significantly impacted by geopolitical instability due to the ongoing military conflict between Russia and Ukraine. Our business, financial condition and results of operations could be materially adversely affected by any negative impact on the global economy and capital markets resulting from the conflict in Ukraine or any other geopolitical tensions.

U.S. and global markets are experiencing volatility and disruption following the escalation of geopolitical tensions and the start of the military conflict between Russia and Ukraine. On February 24, 2022, a full-scale military invasion of Ukraine by Russian troops was reported. Although the length and impact of the ongoing military conflict is highly unpredictable, the conflict in Ukraine could lead to market disruptions, including significant volatility in commodity prices, credit and capital markets, as well as supply chain interruptions. We are continuing to monitor the situation in Ukraine and globally and assessing its potential impact on our business.

Additionally, the recent military conflict in Ukraine has led to sanctions and other penalties being levied by the United States, European Union and other countries against Russia. Additional potential sanctions and penalties have also been proposed and/or threatened. Russian military actions and the resulting sanctions could adversely affect the global economy and financial markets and lead to instability and lack of liquidity in capital markets, potentially making it more difficult for us to obtain additional funds.

Although our business has not been materially impacted by the ongoing military conflict between Russian and Ukraine to date, it is impossible to predict the extent to which our operations, or those of our suppliers and manufacturers, will be impacted in the short and long term, or the ways in which the conflict may impact our business. The extent and duration of the military action, sanctions and resulting market disruptions are impossible to predict, but could be substantial. Any such disruptions may also magnify the impact of other risks described in this Quarterly Report on Form 10-Q and our Annual Report.

We may be adversely affected by the effects of inflation.

Inflation has the potential to adversely affect our liquidity, business, financial condition and results of operations by increasing our overall cost structure, particularly if we are unable to achieve commensurate increases in the prices we charge our customers. The existence of inflation in the economy has resulted in, and may continue to result in, higher interest rates and capital costs, shipping costs, supply shortages, increased costs of labor, weakening exchange rates and other similar effects. As a result of inflation, we have experienced and may continue to experience, cost increases. Although we may take measures to mitigate the impact of this inflation, if these measures are not effective, our business, financial condition, results of operations and liquidity could be materially adversely affected. Even if such measures are effective, there could be a difference between the timing of when these beneficial actions impact our results of operations and when the cost of inflation is incurred.

34

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

 

None.As discussed elsewhere in this report, on April 1, 2022, the Company issued an aggregate of 20,326 restricted shares of the Company’s common stock to the former shareholders of Lixoft as partial payment of a $2.0 million holdback of the closing consideration payable pursuant to that Share Purchase and Contribution Agreement entered into by and among the Company and the former shareholders of Lixoft, dated March 31, 2020. The shares had an aggregate value of approximately $0.70 million.

 

The shares issued as partial payment of the $2.0 million holdback were issued in a transaction not involving a public offering in reliance upon an exemption from registration provided by Section 4(a)(2) of the Securities Act and/or Regulation S promulgated thereunder.

The Company did not sell any other unregistered equity securities during the period covered by this report that were not otherwise disclosed in a Current Report on Form 8-K.

Item 3.Defaults Upon Senior Securities

 

None.

 

Item 4.Mine Safety Disclosures

 

Not applicable.

 

Item 5.Other Information

 

None.

 

35

Item 6.Exhibits

Item 6. Exhibits

 

EXHIBIT NUMBER DESCRIPTION
10.1 (1)2.1(3)^Agreement and Plan of Merger, dated July 23, 2014, by and among the Company, Cognigen Corporation and the other parties thereto.
2.2(5)^Share Purchase and Contribution Agreement, dated March 31, 2020.
3.1(2)Articles of Incorporation of the Company.
3.2(2)Amended and Restated Bylaws of the Company.
3.3(4)Certificate of Amendment to the Amended and Restated Bylaws of Simulations Plus, Inc.
4.1(1) Form of Common Stock Certificate.
4.2(1)Share Exchange Agreement.
4.3(6)Third Amendment to Lease,Revolving Line of Credit Note, dated as of December 28, 2020
10.2*†Separation Agreement, dated December 1,March 31, 2020, by and between the Company, as borrower, and John KneiselWells Fargo Bank, National Association, as lender.
4.4(6)Credit Agreement, dated as of March 31, 2020, by and between the Company, as borrower, and Wells Fargo Bank, National Association, as lender.
10.1(7)†First Amendment to Employment Agreement, by and between Simulations Plus, Inc. and Shawn O’Connor, dated November 19, 2021.
31.1* Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*2002*
31.2* Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*2002*
32.1* Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*2002**
101.INS* Inline XBRL Instance Document.
101.SCH* Inline XBRL Taxonomy Extension Schema Document.
101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB* Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104* Cover Page Interactive Data File – the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

________________________

^Schedules and exhibits omitted pursuant to Item 601(b)(2) of Registration S-K. The registrant agrees to furnish supplementally a copy of any omitted schedule to the SEC upon request.
*Filed herewith
(1)Incorporated by reference to the Company’s Form 8-K filed with the SEC on January 4, 2021.
Those exhibits marked with a (†) refer to management contracts or compensatory plans or arrangements.
(1)Incorporated by reference to the Company’s Registration Statement on Form SB-2 (Registration No. 333-6680) filed on March 25, 1997.
(2)Incorporated by reference to an exhibit to the Company’s Form 10-K for the fiscal year ended August 31, 2010.
(3)Incorporated by reference to an exhibit to the Company’s Form 8-K/A filed November 18, 2014.
(4)Incorporated by reference to Appendix A to the Company’s Definitive Schedule 14A filed December 31, 2018.
(5)Incorporated by reference to an exhibit to the Company’s Form 8-K filed April 2, 2020.
(6)Incorporated by reference to an exhibit to the Company’s Form 8-K filed April 3, 2020.
(7)Incorporated by reference to the Company’s Form 8-K filed with the SEC on November 19, 2021.

 

 

 

 3836 

 

 

SIGNATURE

 

In accordance with Section 13 or 15 (d) of the Securities Exchange Act of 1934, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Lancaster, State of California, on April 14, 2021.8, 2022.

 

  Simulations Plus, Inc.
   
   
Date:April 14, 20218, 2022By: /s/ Will Frederick      
  Will Frederick

  Chief Financial Officer

 

 

 

 

 

 

 3937