Table of Contents
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
☒
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended February 28, 2022
OR
☐
Transmission Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from ______ to ______
Commission file number: 001-32046
Simulations Plus, Inc.
(Name of registrant as specified in its charter)
California
95-4595609
(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) 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 filing 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 non-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 Filer
☐ Accelerated Filer
☐ 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 4, 2022, was 20,206,550 .
Simulations Plus, Inc.
FORM 10-Q
For the Quarterly Period Ended February 28,
2022
Table of Contents
PART I. FINANCIAL INFORMATION
Page
Item 1.
Condensed Consolidated Financial Statements
Condensed Consolidated Balance Sheets at February 28, 2022 and August 31, 2021
3
Condensed Consolidated Statements of Operations and Comprehensive Income for the three and six months ended February 28, 2022 and 2021
4
Condensed Consolidated Statements of Shareholders’ Equity for the three and six months ended February 28, 2022 and 2021
5
Condensed Consolidated Statements of Cash Flows for the six months ended February 28, 2022 and 2021
6
Notes to Condensed Consolidated Financial Statements
7
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
25
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
33
Item 4.
Controls and Procedures
33
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings
34
Item 1A.
Risk Factors
34
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
35
Item 3.
Defaults upon Senior Securities
35
Item 4.
Mine Safety Disclosures
35
Item 5.
Other Information
35
Item 6.
Exhibits
36
Signatures
37
2
Part I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements
SIMULATIONS PLUS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Audited)
February 28,
August 31,
(in thousands, except share and per share amounts)
2022
2021
ASSETS
Current assets
Cash and cash equivalents
$ 60,373
$ 36,984
Accounts receivable, net of allowance for doubtful accounts of $ 12 and $ 78
15,039
9,851
Prepaid income taxes
449
1,012
Prepaid expenses and other current assets
3,573
4,846
Short-term investments
64,192
86,620
Total current assets
143,626
139,313
Long-term assets
Capitalized computer software development costs, net of accumulated amortization of $ 15,062 and $ 14,438
8,529
7,646
Property and equipment, net
634
1,838
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
Other assets
50
51
Total assets
$ 185,044
$ 179,978
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Accounts payable
$ 414
$ 387
Accrued payroll and other expenses
2,220
5,604
Contracts payable - current portion
4,793
4,550
Operating lease liability - current portion
336
382
Deferred revenue
1,241
651
Total current liabilities
9,004
11,574
Long-term liabilities
Deferred income taxes, net
2,150
1,726
Operating lease liability
1,314
896
Total liabilities
12,468
14,196
Commitments and contingencies
–
–
Shareholders' equity
Preferred stock, $ 0.001 par value 10,000,000 shares authorized, no shares issued and outstanding
–
–
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
37,422
32,407
Accumulated other comprehensive loss
( 318 )
( 43 )
Total shareholders' equity
172,576
165,782
Total liabilities and shareholders' equity
$ 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, 2022 and 2021
(Unaudited)
(in thousands, except per common share amounts)
Three Months Ended
Six Months Ended
2022
2021
2022
2021
Revenues
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
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
5,584
5,458
10,572
9,866
Total operating expenses
6,486
6,750
12,356
11,967
Income from operations
5,480
3,486
9,271
6,537
Other income (expense), net
53
( 63 )
118
( 118 )
Income before income taxes
5,533
3,423
9,389
6,419
Provision for income taxes
( 1,124 )
( 212 )
( 1,954 )
( 729 )
Net income
$ 4,409
$ 3,211
$ 7,435
$ 5,690
Earnings per share
Basic
$ 0.22
$ 0.16
$ 0.37
$ 0.28
Diluted
$ 0.21
$ 0.15
$ 0.36
$ 0.27
Weighted-average common shares outstanding
Basic
20,177
20,006
20,164
19,968
Diluted
20,745
20,842
20,738
20,786
Other Comprehensive income, net of tax
Foreign currency translation adjustments
( 38 )
( 4 )
( 275 )
( 4 )
Comprehensive Income
$ 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, 2022 and 2021
(Unaudited)
(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 February 28,
(in thousands)
2022
2021
Cash flows from operating activities
Net income
$ 7,435
$ 5,690
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization
1,840
1,776
Change in value of contingent consideration
243
243
Amortization of investment premiums
1,122
1,276
Stock-based compensation
1,513
1,336
Deferred income taxes
424
6
Currency translation adjustments
( 275 )
( 4 )
(Increase) decrease in
Accounts receivable
( 5,188 )
( 3,884 )
Prepaid income taxes
563
( 280 )
Prepaid expenses and other assets
1,274
( 556 )
Increase (decrease) in
Accounts payable
22
51
Accrued payroll and other expenses
( 3,384 )
640
Deferred revenue
590
340
Net cash provided by operating activities
6,179
6,634
Cash flows provided by (used in) investing activities
Purchases of property and equipment
( 710 )
( 583 )
Purchases of short-term investments
( 25,504 )
( 40,789 )
Proceeds from sale of short-term investments
46,810
30,950
Capitalized computer software development costs
( 1,507 )
( 1,474 )
Net cash provided by (used in) investing activities
19,089
( 11,896 )
Cash flows used in financing activities
Payment of dividends
( 2,420 )
( 2,396 )
Proceeds from the exercise of stock options
541
836
Net cash used in financing activities
( 1,879 )
( 1,560 )
Net increase (decrease) in cash and cash equivalents
23,389
( 6,822 )
Cash and cash equivalents, beginning of year
36,984
49,207
Cash and cash equivalents, end of period
$ 60,373
$ 42,385
Supplemental disclosures of cash flow information
Income taxes paid
$ 921
$ 878
Non-cash investing and financing activities
Right of use assets capitalized
$ 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 Quarterly Report on Form 10-Q for the quarter
ended February 28, 2022 should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended August 31, 2021, filed
with the Securities and Exchange Commission (“SEC”) on 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., the interim data include 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 (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. They are also provided to academic agencies for use in the conduct
of industry-based 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 and its wholly owned 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.
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. We apply
the practical expedient as described in ASC 340-40-25-4 to expense costs as incurred for sales commissions, since the amortization period
of the asset that we otherwise would have recognized is one year or less. This expense is included in the condensed consolidated statements
of operations and comprehensive income as selling, general, and administrative expense.
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
The Company extends credit to its customers in
the normal course of business. 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 experience, changes in customer payment
terms, current market conditions, and reasonable and supportable forecasts of future economic conditions. In times of economic turmoil,
the Company’s estimates and judgments with respect to the collectability of its receivables is subject to greater uncertainty than
in more stable periods. Accounts receivable balances will be charged off against the allowance for credit losses after all means of collection
have been exhausted and the potential for recovery is considered remote.
Investments
The 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 within the parameters of our Investment Policy and Guidelines. The Company
accounts for its investments in marketable securities in accordance with Financial Accounting Standards Board (“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 measured at amortized 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.
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. For available-for-sale debt securities in an unrealized
loss 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 related to a credit loss is recognized in earnings, and the portion of unrealized loss not related to
a 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, 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 . 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 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 $ 328 thousand and $ 365 thousand for the three months ended
February 28, 2022 and 2021, respectively, and $ 624 thousand and $ 690 thousand for the six months ended February 28, 2022 and 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 calculated using the straight-line method over the
estimated useful lives as follows:
Property and Equipment estimated useful lives
Equipment
5 years
Computer equipment
3 to 7 years
Furniture and fixtures
5 to 7 years
Leasehold improvements
Shorter of life of asset or lease
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 is 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.
Leases
Supplemental information related
to operating leases was as follows as of February 28, 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 %
10
Intangible Assets and Goodwill
We perform valuations of assets acquired and liabilities
assumed on each acquisition accounted for as a business combination and recognize 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, 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. We 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.
As of February 28, 2022, the entire balance of
goodwill was attributed to three of 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 no t recognize any impairment charges during the three and six months ended February 28, 2022 and 2021.
Reconciliation of Goodwill as of February 28,
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
–
–
–
–
Impairments
–
–
–
–
Balance, February 28, 2022
$ 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, and the amounts approximate fair value due to their short maturities.
The following table summarizes fair value measurements
at February 28, 2022 and August 31, 2021 for assets and liabilities measured at fair value on a recurring basis:
Schedule of fair value measurements
February 28, 2022:
(in thousands)
Level 1
Level 2
Level 3
Total
Cash and cash equivalents
$ 60,373
$ –
$ –
$ 60,373
Short-term investments
$ 63,922
$ –
$ –
$ 63,922
Acquisition-related contingent consideration obligations
$ –
$ –
$ 3,460
$ 3,460
August 31, 2021:
(in thousands)
Level 1
Level 2
Level 3
Total
Cash and cash equivalents
$ 36,984
$ –
$ –
$ 36,984
Short-term investments
$ 86,484
$ –
$ –
$ 86,484
Acquisition-related contingent consideration obligations
$ –
$ –
$ 3,217
$ 3,217
As of February 28, 2022 and August 31, 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. The 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 and Comprehensive Income.
The following is a reconciliation of contingent
consideration value:
Reconciliation of contingent consideration
(in thousands)
Value at August 31, 2021
$ 3,217
Contingent consideration payments
–
Change in value of contingent consideration
243
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, 2022:
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
$ –
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, 2021:
(in thousands)
Amortization
Period
Acquisition
Value
Accumulated
Amortization
Net Book
Value
Royalty Agreement buy out-Enslein Research
Straight line 10 years
$ 75
$ 71
$ 4
Termination/nonassertion agreement-TSRL Inc.
Straight line 10 years
6,000
4,375
1,625
Developed technologies–DILIsym acquisition
Straight line 9 years
2,850
1,346
1,504
Intellectual rights of Entelos Holding Corp.
Straight line 10 years
50
15
35
Developed technologies–Lixoft acquisition
Straight line 16 years
8,010
709
7,301
$ 16,985
$ 6,516
$ 10,469
Amortization expense for intellectual property
agreements for the three months ended February 28, 2022 and 2021 was $ 358 thousand and $ 357 thousand, respectively, and amortization expense
for intellectual property agreements for the six months ended February 28, 2022 and 2021 was $ 715 thousand and $ 714 thousand, respectively.
13
Other intangible assets
The following table summarizes our 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
–
500
Covenants not to compete
Straight line 5 years
50
50
–
DILIsym
Customer relationships
Straight line 10 years
1,900
903
997
Trade name
None
860
–
860
Covenants not to compete
Straight line 4 years
80
80
–
Lixoft
Customer relationships
Straight line 14 years
2,550
349
2,201
Trade name
None
1,550
–
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, 2021:
(in thousands)
Amortization
Period
Acquisition
Value
Accumulated
Amortization
Net Book
Value
Cognigen
Customer relationships
Straight line 8 years
$ 1,100
$ 963
$ 137
Trade name
None
500
–
500
Covenants not to compete
Straight line 5 years
50
50
–
DILIsym
Customer relationships
Straight line 10 years
1,900
807
1,093
Trade name
None
860
–
860
Covenants not to compete
Straight line 4 years
80
80
–
Lixoft
Customer relationships
Straight line 14 years
2,550
258
2,292
Trade name
None
1,550
–
1,550
Covenants not to compete
Straight line 3 years
60
28
32
$ 8,650
$ 2,186
$ 6,464
Amortization expense for other intangible assets
for the three months ended February 28, 2022 and 2021 was $ 156 thousand and $ 138 thousand, respectively and amortization expense for other
intangible assets for the six months ended February 28, 2022 and 2021 was $ 289 thousand and $ 275 thousand, respectively. In 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 outstanding. Diluted earnings per share is computed similarly 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 months
ended February 28, 2022 and 2021 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
Stock-Based
Compensation
Compensation costs related to stock options are
determined in accordance with FASB ASC 718-10, “Compensation-Stock 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
$ 703 thousand and $ 717 thousand for the three months ended February 28, 2022 and 2021, respectively, and $ 1.3 million and $ 1.2 million
for the six months ended February 28, 2022 and 2021, respectively. This expense is included in the condensed consolidated statements of
operations as selling, general, and administration and research 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, 2022 and 2021.
Recently Issued Accounting Pronouncements
In March 2020, the FASB issued 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.
15
In October 2021, the
FASB 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 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 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 3: OTHER INCOME (EXPENSE), NET
The components of other income (expense), net
for the three and six months ended February 28, 2022 and 2021 were as follows:
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
–
( 22 )
–
( 22 )
Change in valuation of contingent consideration
( 122 )
( 122 )
( 243 )
( 243 )
Gain on sale of assets
–
1
–
Gain (loss) on currency exchange
100
23
221
28
Total other income (expense), net
$ 53
$ ( 63 )
$ 118
$ ( 118 )
NOTE 4: INVESTMENTS
We invest a portion of our excess cash balances
in short-term debt securities within the parameters of our Investment Policy and Guidelines. Investments as of February 28, 2022, consisted
of corporate bonds with maturities remaining of less than twelve 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 . As of February 28, 2022, all investments were
classified as held-to-maturity securities.
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
$ –
$ ( 270 )
$ 63,922
Total
$ 64,192
$ –
$ ( 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
$ –
$ ( 136 )
$ 86,484
Total
$ 86,620
$ –
$ ( 136 )
$ 86,484
NOTE 5: CONTRACTS PAYABLE
Lixoft Acquisition Liabilities :
On April 1, 2020, we acquired Lixoft. The
agreement provided for a 24-month, $2.0 million holdback 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-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, unregistered 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, 2022 and August 31, 2021, the
following liabilities have been recorded:
Schedule of liabilities
(in thousands)
February 28,
2022
August 31,
2021
Holdback liability
$ 1,333
$ 1,333
Earnout liability
3,460
3,217
Sub total
$ 4,793
$ 4,550
Less: current portion
4,793
4,550
Long-term portion
$ –
$ –
NOTE 6: COMMITMENTS AND CONTINGENCIES
Leases
We lease approximately 9,255 square feet of office
space in Lancaster, California, where our corporate headquarters are located. The lease term extends to January 31, 2026, and the base
rent is approximately $17 thousand per month. The lease agreement gives the Company the right, upon 180 days’ prior notice, to opt
out of all or part of the last four years of the term, with no penalty.
17
We lease approximately 4,317 square feet of office
space in Buffalo, New York. The lease term extends to November 30, 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.
We lease approximately 3,386 square feet of office
space in Durham, North Carolina. The lease term extends to September 30, 2023, and the base rent is approximately $8 thousand per month
with an annual 3% increase.
We lease approximately 2,300 square feet of office
space in Paris, France. The lease term extends to November 2024 and the rent is approximately $5 thousand per month and adjusted each
December based on a consumer price index.
Rent expense, including common area maintenance
fees for the three months ended February 28 2022 and 2021 was $ 120 thousand and $ 147 thousand, respectively and $ 276 thousand and
$ 332 thousand for the six months ended February 28, 2022 and 2021, respectively.
The following table presents maturities of operating
lease liabilities on an undiscounted basis as of February 28, 2022:
Future minimum lease payments
(in
thousands)
Years Ending February 28,
2023
$ 509
2024
465
2025
379
2026
319
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, 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.
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.
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
years 2018 through 2020 are open for audit, and our state tax returns for fiscal years 2017 through 2020 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
Litigation
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 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 2022 and 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
(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 its 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 Plan to 2.0 million. This plan terminated in
February 2017 by its 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 April 9, 2021, the Company’s Board of
Directors adopted, and on June 23, 2021, its shareholders approved, the Company’s 2021 Equity Incentive Plan (the “2021 Plan,”
and together with the 2007 Plan and 2017 Plan, the “Plans”), under which 1.3 million shares of common stock were reserved
for issuance. The 2021 Plan became effective as of April 9, 2021, and the Company may issue equity awards to permitted recipients thereunder.
The maximum contractual life of the plan is ten years.
As of February 28, 2022, employees and directors
hold Incentive Stock Options (“ISOs”) and Non-Qualified Stock Options (“NQSOs”) to purchase approximately 1.3
million shares of common stock at exercise prices ranging from $6.85 to $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, 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
189
$ 39.22
Exercised
( 44 )
$ 17.48
Cancelled/Forfeited
( 41 )
$ 39.72
Outstanding, February 28, 2022
1,288
$ 27.45
6.47
Exercisable, February 28, 2022
751
$ 16.81
4.93
The total fair value of nonvested stock options
as of February 28, 2022 was $ 7.6
million and is amortizable over a weighted average period of 3.36
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, 2022 and fiscal year 2021:
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, 2022 ranged from $6.85 to $66.14, and the information relating to these options is as follows:
Schedule of options by exercise price range
(in thousands except prices)
Exercise Price
Awards Outstanding
Awards Exercisable
Low
High
Quantity
Weighted
Average
Remaining
Contractual
Life
Weighted
Average
Exercise
Price
Quantity
Weighted
Average
Remaining
Contractual
Life
Weighted
Average
Exercise
Price
$ 6.85
$ 9.77
304
3.29 years
$ 8.37
304
3.29 years
$ 8.37
$ 9.78
$ 18.76
224
4.85 years
$ 10.35
223
4.84 years
$ 10.33
$ 18.77
$ 33.40
268
6.91 years
$ 25.12
135
6.54 years
$ 24.16
$ 33.41
$ 47.63
246
9.13 years
$ 38.35
31
7.53 years
$ 35.56
$ 47.64
$ 66.14
246
8.73 years
$ 58.23
58
8.64 years
$ 58.88
1,288
6.47 years
$ 27.45
751
4.93 years
$ 16.81
During the three and six months ended February
28, 2022 the Company issued 1,716 and 3,451 shares of stock valued at $ 88 thousand and $ 176 thousand, respectively, to our non-management
directors as compensation for board-related duties.
The balance of par value common stock and
additional paid-in capital as of February 28, 2022, was $ 10
thousand and $ 135.5 million,
respectively.
NOTE 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.
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, 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.
Revenue concentration shows that international
sales accounted for 33 % and 34 % of net sales for the six months ended February 28, 2022 and 2021, respectively. Four customers accounted
for 11 %, 5 %, 4 %, and 4 % of net sales during the six months ended February 28, 2022. Two customers accounted for 13 % and 5 % of net sales
during the six months ended February 28, 2021.
Accounts receivable concentration shows that three
customers each comprised between 19 % and 4 % of accounts receivable as of February 28, 2022 compared to four customers each comprising
between 15 % and 5 % of accounts receivable as of February 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
continues 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 ability to pay for our products and services on an ongoing basis. As a result, our growth rate could be affected
by consolidation and downsizing in the pharmaceutical industry.
21
NOTE 9: SEGMENT AND GEOGRAPHIC REPORTING
We account for segments and geographic revenue
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 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 28, 2022.
(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 %
Our software business and services business represented
60% and 40% of total revenue, respectively, for the three months ended February 28, 2021.
(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
Revenue 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 28, 2022 and 2021 were as follows:
Schedule
of revenue by division
(in thousands)
Three Months Ended February 28,
2022
2021
Simulations Plus
$ 7,989
54 %
$ 6,646
51 %
Cognigen
2,437
17
2,783
21
DILIsym
2,102
14
2,114
16
Lixoft
2,268
15
1,604
12
Total
$ 14,796
100 %
$ 13,147
100 %
(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 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 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 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 $ 194 thousand and $ 131 thousand
for the three months ended February 28, 2022 and 2021, respectively, and $ 308 thousand and $ 252 thousand for the six months ended February
28, 2022 and 2021, respectively.
NOTE 11: SUBSEQUENT EVENTS
On Thursday, April 6, 2022, our Board of Directors
declared a quarterly cash dividend of $0.06 per share to our shareholders. The dividend amount of approximately $1.2 million will be
distributed on Monday, May 2, 2022, for shareholders of record as of Monday, April 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.
24
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, 2021, filed with the Securities and Exchange Commission
(“SEC”) on October 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 and machine-learning-based 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.
They are also provided to academic agencies for use in the conduct of industry-based research and to regulatory agencies for product approval.
The Company is headquartered in Southern California, with additional offices in Buffalo, NY; Durham, NC; and Paris, France. Our common
stock has 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 same symbol.
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.
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 and DILIsym, Services, Inc. (wholly owned subsidiaries of the Company) 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 (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 three 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 2021.
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 business of approximately $257 thousand or 8%.
Overall gross margin percentage was 81% and 78%
for the three months ended February 28, 2022 and 2021, respectively.
Research and Development Costs
Total research and development 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.
Selling, General, and Administrative Expenses
Selling, 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 decrease in salary, bonus and other compensation costs of $496 thousand and a
decrease in state taxes of $144 thousand.
As a percent of revenue, consolidated selling,
general, and administrative expenses decreased from 42% to 38% for the same comparative periods.
Other Income (Expense), net
Total 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.
Provision for 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
Revenue
Consolidated 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 of approximately
$3.3 million or 27%, partially offset by a decrease in gross profit for our services business of approximately $154 thousand or 2%.
Overall gross margin percentage was 79% and 78%
for the 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 research 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 due 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 same comparative periods.
Other Income (Expense), net
Total other income was $118 thousand for the six
months ended February 28, 2022 compared to total other expense of $118 thousand for the six months ended February 28, 2021. The variance
of $236 thousand was primarily due to an increase in currency-exchange gains of $193 thousand and a decrease in interest expense of $22
thousand.
28
Provision for Income Taxes
Provision for income taxes was approximately $2.0
million for the six months ended February 28, 2022, compared to $729 thousand for the same period in the previous year. Our effective
tax rate increased 9.4% to 20.8% for the six months ended February 28, 2022 compared to 11.4% for the same period of the previous year.
Segment Results of Operations by Business
Unit
Comparison of Three Months Ended February
28, 2022 and 2021:
Revenue
(in thousands)
Three Months Ended February 28,
2022
2021
Change ($)
Change (%)
Software
$ 9,758
$ 7,827
$ 1,931
25%
Services
5,038
5,320
(282 )
(5)%
Total
$ 14,796
$ 13,147
$ 1,649
13%
Cost 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 25%, compared to the three months ended February 28, 2021, was primarily due to higher 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 $231 thousand and an increase in international salaries of $191 thousand. Gross profit
increased $1.9 million or 28% during the same periods, primarily due to the increase in revenue.
Services Business
For the three months ended February 28, 2022,
the revenue decrease of $282 thousand or 5%, compared to the three months ended February 28, 2021, was primarily due to a decrease in
revenue from PKPD of $438 thousand, partially offset by increases in other services revenue. Cost of revenue decreased $25 thousand or
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 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 Profit
(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 23%, compared to the six months ended February 28, 2021, 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 same periods
primarily due to an decrease in salaries of $231 thousand and lower tech support costs of $99 thousand, partially offset by an increase
in international salaries of $191 thousand. Gross profit increased $3.3 million or 27% during the same periods, primarily due to the increase
in revenue.
Services Business
For the six months ended February 28, 2022, the
revenue increase of $220 thousand or 2%, compared to the six months ended February 28, 2021, was primarily due to an increase in revenue
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 $154 thousand or 2% during the same
periods, primarily due to the increase in cost of 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
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, 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. 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. 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 existing 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 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 the 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.
31
Investing Activities
Net cash provided by investing activities during
the six months ended February 28, 2022 of approximately $19.1 million was primarily due to the proceeds from the sale of short-term investments
of $46.8 million, partially offset by the purchase of short-term investments of $25.5 million and the purchase of computer software development
costs of $1.5 million.
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.
Financing Activities
For the six months ended February 28, 2022, net
cash used in financing activities of $1.9 million was primarily due to dividend payments totaling $2.4 million, partially offset by proceeds
from the exercise of stock 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.
Working Capital
At February 28, 2022, we had working capital
of $134.6 million, a ratio of current assets to current liabilities of 16.0 and a ratio of debt to equity of 0.1. At August 31, 2021,
we had working capital of $127.7 million, a ratio of current assets to current liabilities of 12.0 and a ratio of debt to equity of 0.1.
Contractual Obligations
The following table provides aggregate information
regarding our 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 markets; however, there can be no assurances that new products will result
in significant improvements to revenue or earnings. For competitive reasons, we do not disclose all of our 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, 2021 (the “Annual Report”), filed with the SEC on October 27, 2021.
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
As 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.
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, 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, 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.
33
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings
For a description of our material pending legal proceedings, please
see Note 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, which could materially affect our business, financial condition, or future results. The risks described in our Annual Report,
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. 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
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
EXHIBIT NUMBER
DESCRIPTION
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)
Revolving Line of Credit Note, dated as of March 31, 2020, by and between the Company, as borrower, and Wells 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 *
31.2*
Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 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 **
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
†
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.
36
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 8, 2022.
Simulations Plus, Inc.
Date:
April 8, 2022
By: /s/ Will Frederick
Will Frederick
Chief Financial Officer
37
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.