Simulations Plus, Inc. - Quarter Report: 2020 November (Form 10-Q)
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
☒ | Quarterly Report Pursuant to Section 13 or 15(d) of the Security Exchange Act of 1934 for the quarterly period ended November 30, 2020 | |
OR | ||
☐ | Transmission Report Pursuant to Section 13 or 15(d) of the Security Exchange Act of 1937 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 filings 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 nonaccelerated 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 January 5, 2021 was
; no shares of preferred stock were outstanding.
Simulations Plus, Inc.
FORM 10-Q
For the Quarterly Period Ended November 30, 2020
Table of Contents
2 |
Part I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements
SIMULATIONS PLUS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited) | (Audited) | |||||||
November 30, | August 31, | |||||||
(in thousands, except share and per share amounts) | 2020 | 2020 | ||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 27,651 | $ | 49,207 | ||||
Accounts receivable, net of allowance for doubtful accounts of $50 and $50 | 7,331 | 7,422 | ||||||
Revenues in excess of billings | 2,837 | 3,093 | ||||||
Prepaid income taxes | 560 | 970 | ||||||
Prepaid expenses and other current assets | 1,738 | 1,596 | ||||||
Short-term investments | 91,115 | 66,804 | ||||||
Total current assets | 131,232 | 129,092 | ||||||
Long-term assets | ||||||||
Capitalized computer software development costs, net of accumulated amortization of $13,906 and $13,582 | 6,490 | 6,087 | ||||||
Property and equipment, net | 596 | 438 | ||||||
Operating lease right of use assets | 768 | 927 | ||||||
Intellectual property, net of accumulated amortization of $5,444 and $5,087 | 11,541 | 11,898 | ||||||
Other intangible assets, net of accumulated amortization of $1,779 and $1,642 | 6,871 | 7,008 | ||||||
Goodwill | 12,921 | 12,921 | ||||||
Other assets | 51 | 51 | ||||||
Total assets | $ | 170,470 | $ | 168,422 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 332 | $ | 351 | ||||
Accrued payroll and other expenses | 2,300 | 2,251 | ||||||
Current portion - contracts payable | 2,000 | 2,000 | ||||||
Billings in excess of revenues | 206 | 141 | ||||||
Operating lease liability, current portion | 395 | 463 | ||||||
Deferred revenue | 244 | 300 | ||||||
Total current liabilities | 5,477 | 5,506 | ||||||
Long-term liabilities | ||||||||
Deferred income taxes, net | 2,401 | 2,354 | ||||||
Operating lease liability | 376 | 463 | ||||||
Payments due under contracts payable | 4,185 | 4,064 | ||||||
Total liabilities | 12,439 | 12,387 | ||||||
Commitments and contingencies | ||||||||
Shareholders' equity | ||||||||
Preferred stock, $ | par value shares authorized, shares issued and outstanding– | – | ||||||
Common stock, $ | par value and additional paid in capital – shares authorized, and shares issued and outstanding129,253 | 128,541 | ||||||
Retained earnings | 28,720 | 27,436 | ||||||
Accumulated other comprehensive income | 58 | 58 | ||||||
Total shareholders' equity | 158,031 | 156,035 | ||||||
Total liabilities and shareholders' equity | $ | 170,470 | $ | 168,422 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
3 |
SIMULATIONS PLUS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended November 30, | ||||||||
(in thousands, except per common share amounts) | 2020 | 2019 | ||||||
Revenues | $ | 10,701 | $ | 9,401 | ||||
Cost of revenues | 2,433 | 2,643 | ||||||
Gross margin | 8,268 | 6,758 | ||||||
Operating expenses | ||||||||
Selling, general, and administrative | 4,408 | 3,514 | ||||||
Research and development | 809 | 526 | ||||||
Total operating expenses | 5,217 | 4,040 | ||||||
Income from operations | 3,051 | 2,718 | ||||||
Other income (expense) | ||||||||
Interest income | 61 | 11 | ||||||
Change in valuation of contingent consideration | (121 | ) | – | |||||
Income on currency exchange | 5 | 4 | ||||||
Total other income (expense) | (55 | ) | 15 | |||||
Income before provision for income taxes | 2,996 | 2,733 | ||||||
Provision for income taxes | (517 | ) | (675 | ) | ||||
Net Income | $ | 2,479 | $ | 2,058 | ||||
Earnings per share | ||||||||
Basic | $ | 0.12 | $ | 0.12 | ||||
Diluted | $ | 0.12 | $ | 0.11 | ||||
Weighted-average common shares outstanding | ||||||||
Basic | 19,930 | 17,609 | ||||||
Diluted | 20,799 | 18,307 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
4 |
SIMULATIONS PLUS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(Unaudited)
Three months Ended November 30, | ||||||||
(in thousands, except per common share amounts) | 2020 | 2019 | ||||||
Common stock and additional paid in capital | ||||||||
Balance, beginning of period | $ | 128,541 | $ | 15,327 | ||||
Exercise of stock options | 180 | 136 | ||||||
Stock-based compensation | 449 | 295 | ||||||
Shares issued to Directors for services | 83 | 72 | ||||||
Balance, end of period | $ | 129,253 | $ | 15,830 | ||||
Retained earnings | ||||||||
Balance, beginning of period | $ | 27,436 | $ | 22,355 | ||||
Declaration of dividend | (1,195 | ) | (1,056 | ) | ||||
Net income | 2,479 | 2,058 | ||||||
Balance, end of period | $ | 28,720 | $ | 23,357 | ||||
Accumulated other comprehensive income | ||||||||
Balance, beginning of period | $ | 58 | $ | |||||
Other comprehensive income | ||||||||
Balance, end of period | $ | 58 | $ | |||||
Total shareholders’ equity | $ | 158,031 | $ | 39,187 | ||||
Common dividends declared per common share | $ | 0.06 | $ | 0.06 | ||||
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
5 |
SIMULATIONS PLUS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended November 30, | ||||||||
(in thousands) | 2020 | 2019 | ||||||
Cash flows from operating activities | ||||||||
Net income | $ | 2,479 | $ | 2,058 | ||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||
Depreciation and amortization | 865 | 671 | ||||||
Change in value of contingent consideration | 121 | – | ||||||
Amortization of note premiums | 630 | – | ||||||
Stock-based compensation | 532 | 367 | ||||||
Deferred income taxes | 47 | (28 | ) | |||||
(Increase) decrease in | ||||||||
Accounts receivable | 91 | (1,327 | ) | |||||
Revenues in excess of billings | 256 | (247 | ) | |||||
Prepaid income taxes | 410 | 678 | ||||||
Prepaid expenses and other assets | (141 | ) | 143 | |||||
Increase (decrease) in | ||||||||
Accounts payable | (15 | ) | 381 | |||||
Accrued payroll and other expenses | 49 | (44 | ) | |||||
Billings in excess of revenues | 65 | 91 | ||||||
Deferred revenue | (56 | ) | (109 | ) | ||||
Net cash provided by operating activities | 5,333 | 2,634 | ||||||
Cash flows used in investing activities | ||||||||
Purchases of property and equipment | (205 | ) | (32 | ) | ||||
Purchases of short-term investments | (30,959 | ) | – | |||||
Proceeds from sale of short-term investments | 6,018 | – | ||||||
Capitalized computer software development costs | (728 | ) | (507 | ) | ||||
Net cash used in investing activities | (25,874 | ) | (539 | ) | ||||
Cash flows used in financing activities | ||||||||
Payment of dividends | (1,195 | ) | (1,056 | ) | ||||
Proceeds from the exercise of stock options | 180 | 136 | ||||||
Net cash used in financing activities | (1,015 | ) | (920 | ) | ||||
Net increase (decrease) in cash and cash equivalents | (21,556 | ) | 1,175 | |||||
Cash and cash equivalents, beginning of year | 49,207 | 11,435 | ||||||
Cash and cash equivalents, end of period | $ | 27,651 | $ | 12,610 | ||||
Supplemental disclosures of cash flow information | ||||||||
Income taxes paid | $ | 57 | $ | 25 | ||||
Non-Cash Investing and Financing Activities | ||||||||
Right of use assets capitalized | $ | – | $ | 903 |
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 report on Form 10-Q for the quarter ended November 30, 2020, should be read in conjunction with the Company's annual report on Form 10-K for the year ended August 31, 2020, filed with the Securities and Exchange Commission (“SEC”) on November 16, 2020. As contemplated by the SEC under Article 8 of Regulation S-X, the accompanying consolidated financial statements and footnotes have been condensed and therefore do not contain all disclosures required by generally accepted accounting principles. The interim financial data are unaudited; however, in the opinion of Simulations Plus, Inc. ("we", "our", "us"), the interim data includes 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”, “Lancaster”) was incorporated on July 17, 1996. In September 2014, Simulations Plus acquired all of the outstanding equity interests of Cognigen Corporation (“Cognigen”, “Buffalo”) 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”, “Paris”) as a wholly owned subsidiary pursuant to a stock purchase and contribution agreement. (Collectively, “Company”, “we”, “us”, “our”).
Lines of Business
The Company designs and develops pharmaceutical simulation software to promote cost-effective solutions to a number of problems in pharmaceutical research and in the education of pharmacy and medical students, and it provides consulting services to the pharmaceutical and chemical industries. Recently, the Company has begun to explore developing software applications for health care outside of the pharmaceutical industry.
NOTE 2: SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of Simulations Plus, Inc. and its wholly owned subsidiaries. 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.
Reclassifications
Certain numbers in the prior year have been reclassified to conform to the current year's presentation.
7 |
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”, the Company determines 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, the Company satisfies a performance obligation |
Deferred Commissions
Sales commissions earned by our sales force and our commissioned sales representatives are considered incremental and recoverable costs of obtaining a contract with a customer. Sales commissions for new contracts are deferred and then amortized on a straight-line basis over a period of benefit. We determined the period of benefit by taking into consideration our customer contracts, our technology, and other factors. Sales commissions for renewal contracts are deferred and then amortized on a straight-line basis over the related contractual renewal period. Amortization expense is included in sales and marketing expenses on the condensed consolidated statements of operations.
We apply the practical expedient in ASC Topic 606 to expense costs as incurred for sales commissions when the period of benefit would have been one year or less. Most of our contracts are of a duration of one year or less, while few, if any of the longer-term contracts have commissions associated with them.
Practical Expedients and Exemptions
The Company has elected the following additional practical expedients in applying Topic 606:
· | Commission Expense: We apply the practical expedient in ASC Topic 606 to expense costs as incurred for sales commissions when the period of benefit is one year or less. Most of our contracts are of a duration of one year or less, few, if any of the longer term contracts have commissions associated with them. |
· |
Transaction Price Allocated to Future Performance Obligations
ASC 606 requires that the Company disclose the aggregate amount of transaction price that is allocated to performance obligations that have not yet been satisfied as of November 30, 2020. ASC 606 provides certain practical expedients that limit the requirement to disclose the aggregate amount of transaction price allocated to unsatisfied performance obligations.
The Company applied the practical expedient to not disclose the amount of transaction price allocated to unsatisfied performance obligations when the performance obligation is part of a contract that has an original expected duration of one year or less. |
Cash and Cash Equivalents
For purposes of the statements of cash flows, the Company considers all highly liquid investments purchased with original maturities of three months or less to be cash equivalents.
8 |
Accounts Receivable
We analyze the age of customer balances, historical bad-debt experience, customer creditworthiness, and changes in customer payment terms when making estimates of the collectability of the Company’s trade accounts receivable balances. If we determine that the financial conditions of any of its customers deteriorated, whether due to customer-specific or general economic issues, an increase in the allowance may be made. Accounts receivable are written off when all collection attempts have failed.
Investments
We 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. The Company accounts for its investment 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 reported at amortized cost.
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 with unrealized gains or losses excluded from earnings and reported as a separate component of shareholders’ equity.
The Company classifies its investments in marketable debt securities based on the facts and circumstances present at the time of purchase of the securities. During the quarter ended November 30, 2020, all of the Company’s investments were classified as held-to-maturity.
Held-to-maturity investments are measured and recorded at amortized cost on the Company’s Consolidated Balance Sheet. Discounts and premiums to par value of the debt securities are amortized to interest income/expense over the term of the security. No gains or losses on investment securities are realized until they are sold or a decline in fair value is determined to be other-than-temporary.
Capitalized Computer Software Development Costs
Software development costs are capitalized in accordance with 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 revenues, 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 $325 thousand and $314 thousand for the three months ended November 30, 2020 and 2019, 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.
9 |
Property and Equipment
Property and equipment are recorded at cost, less accumulated depreciation and amortization. Depreciation and amortization are provided using the straight-line method over the estimated useful lives as follows:
Equipment | 5 years |
Computer equipment | 3 to 7 years |
Furniture and fixtures | 5 to 7 years |
Leasehold improvements | Shorter of life of asset or lease |
Internal-use Software
The Company has 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”, the Company has capitalized certain internal-use software which are included in long-term assets.
The amortization will be classified as selling, general, and administrative expenses on the condensed consolidated statement of operations and maintenance and minor upgrades are charged to expense as incurred. Gains and losses on disposals are included in the results of operations. No amortization has been expensed for the project as it is still in progress.
Leases
Supplemental balance sheet information related to operating leases was as follows as of November 30, 2020:
(in thousands) | ||||
Right of use assets | $ | 768 | ||
Lease Liabilities, Current | $ | 395 | ||
Lease Liabilities, Long-term | $ | 376 | ||
Operating lease costs | $ | 165 | ||
Weighted Average remaining lease term | 2.0 years | |||
Weighted Average Discount rate | 4.25% |
Intangible Assets and Goodwill
The Company performs valuations of assets acquired and liabilities assumed on each acquisition accounted for as a business combination and recognizes the assets acquired and liabilities assumed at their acquisition-date fair value. Acquired intangible assets include customer relationships, software, trade names, and noncompete agreements. The Company determines 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 the Company's use of the acquired assets or the strategy for the Company's overall business, significant negative industry or economic trends, or significant underperformance relative to expected historical or projected future results of operations.
10 |
Goodwill is tested for impairment at the reporting unit level, which is one level below or the same as an operating segment. As of November 30, 2020, the Company determined that it has four reporting units: Simulations Plus, Cognigen, DILIsym and Lixoft. When testing goodwill for impairment, the Company first performs 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. The Company is 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 the Company's 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 the Company's 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 November 30, 2020, the entire balance of goodwill was attributed to three of the Company's 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. The Company did not recognize any impairment charges during the three months ended November 30, 2020 and 2019.
Reconciliation of Goodwill for the period ended November 30, 2020:
(in thousands) | Cognigen | DILIsym | Lixoft | Total | ||||||||||||
Balance, August 31, 2020 | $ | 4,789 | $ | 5,598 | $ | 2,534 | $ | 12,921 | ||||||||
Addition | – | – | – | – | ||||||||||||
Impairments | – | – | – | – | ||||||||||||
Balance, November 30, 2020 | $ | 4,789 | $ | 5,598 | $ | 2,534 | $ | 12,921 |
Fair Value of Financial Instruments
Assets and liabilities recorded at fair value in the Condensed Balance Sheets are categorized based upon the level of judgment associated with the inputs used to measure their fair value. The categories, as defined by the standard are as follows:
Level Input: | Input Definition: | |
Level I | Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date. | |
Level II | Inputs, other than quoted prices included in Level I, that are observable for the asset or liability through corroboration with market data at the measurement date. | |
Level III | Unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. |
For certain of our financial instruments, including accounts receivable, accounts payable, accrued payroll and other expenses, accrued bonuses to officers, and accrued warranty and service costs, the amounts approximate fair value due to their short maturities.
11 |
The following table summarizes fair value measurements at November 30, 2020 and August 31, 2020 for assets and liabilities measured at fair value on a recurring basis:
November 30, 2020:
(in thousands) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Cash and cash equivalents | $ | 27,651 | $ | – | $ | – | $ | 27,651 | ||||||||
Short-term investments | $ | 91,115 | $ | – | $ | – | 91,115 | |||||||||
Acquisition-related contingent consideration obligations | $ | – | $ | – | $ | 4,852 | $ | 4,852 |
August 31, 2020:
(in thousands) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Cash and cash equivalents | $ | 49,207 | $ | – | $ | – | $ | 49,207 | ||||||||
Short-term investments | $ | 66,804 | $ | – | $ | – | $ | 66,804 | ||||||||
Acquisition-related contingent consideration obligations | $ | – | $ | – | $ | 4,731 | $ | 4,731 |
As of November 30, 2020 and August 31, 2020, the Company has a liability for contingent consideration related to its 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 the Company records in any given period. Changes in the value of the contingent consideration obligations are recorded in the Company’s Consolidated Statement of Operations.
The following is a reconciliation of contingent consideration value:
(in thousands) |
Value at August 31, 2020 | $ | 4,731 | ||
Contingent consideration payments | – | |||
Change in value of contingent consideration | 121 | |||
Value at November 30, 2020 | $ | 4,852 |
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 experiment, and purchased software that was developed by other companies and incorporated into, or used in the development of, our final products.
Income Taxes
The Company accounts 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.
12 |
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 November 30, 2020:
(in thousands) | Amortization Period | Acquisition Value | Accumulated Amortization | Net book value | ||||||||||
Royalty Agreement buy out-Enslein Research | Straight line 10 years | $ | 75 | $ | 66 | $ | 9 | |||||||
Termination/nonassertion agreement-TSRL Inc. | Straight line 10 years | 6,000 | 3,925 | 2,075 | ||||||||||
Developed technologies–DILIsym acquisition | Straight line 9 years | 2,850 | 1,108 | 1,742 | ||||||||||
Intellectual rights of Entelos Holding Corp. | Straight line 10 years | 50 | 11 | 39 | ||||||||||
Developed technologies–Lixoft acquisition | Straight line 16 years | 8,010 | 334 | 7,676 | ||||||||||
$ | 16,985 | $ | 5,444 | $ | 11,541 |
The following table summarizes intellectual property as of August 31, 2020:
(in thousands) | Amortization Period | Acquisition Value | Accumulated Amortization | Net book value | ||||||||||
Royalty Agreement buy out-Enslein Research | Straight line 10 years | $ | 75 | $ | 64 | $ | 11 | |||||||
Termination/nonassertion agreement-TSRL Inc. | Straight line 10 years | 6,000 | 3,775 | 2,225 | ||||||||||
Developed technologies–DILIsym acquisition | Straight line 9 years | 2,850 | 1,029 | 1,821 | ||||||||||
Intellectual rights of Entelos Holding Corp. | Straight line 10 years | 50 | 10 | 40 | ||||||||||
Developed technologies–Lixoft acquisition | Straight line 16 years | 8,010 | 209 | 7,801 | ||||||||||
$ | 16,985 | $ | 5,087 | $ | 11,898 |
Total amortization expense for intellectual property agreements for the three months ended November 30, 2020 and 2019 was $357 thousand and $232 thousand, respectively.
Other intangible assets
The following table summarizes the Company’s other intangible assets as of November 30, 2020:
(in thousands) | Amortization Period | Acquisition Value | Accumulated Amortization | Net book value | ||||||||||
Cognigen | ||||||||||||||
Customer relationships | Straight line 8 years | $ | 1,100 | $ | 859 | $ | 241 | |||||||
Trade name | None | 500 | – | 500 | ||||||||||
Covenants not to compete | Straight line 5 years | 50 | 50 | – | ||||||||||
DILIsym | ||||||||||||||
Customer relationships | Straight line 10 years | 1,900 | 665 | 1,235 | ||||||||||
Trade name | None | 860 | – | 860 | ||||||||||
Covenants to compete | Straight line 4 years | 80 | 70 | 10 | ||||||||||
Lixoft | ||||||||||||||
Customer relationships | Straight line 14 years | 2,550 | 122 | 2,428 | ||||||||||
Trade name | None | 1,550 | – | 1,550 | ||||||||||
Covenants to compete | Straight line 3 years | 60 | 13 | 47 | ||||||||||
$ | 8,650 | $ | 1,779 | $ | 6,871 |
13 |
The following table summarizes the Company’s other intangible assets as of August 31, 2020:
(in thousands) | Amortization Period | Acquisition Value | Accumulated Amortization | Net book value | ||||||||||
Cognigen | ||||||||||||||
Customer relationships | Straight line 8 years | $ | 1,100 | $ | 825 | $ | 275 | |||||||
Trade name | None | 500 | – | 500 | ||||||||||
Covenants not to compete | Straight line 5 years | 50 | 50 | – | ||||||||||
DILIsym | ||||||||||||||
Customer relationships | Straight line 10 years | 1,900 | 618 | 1,282 | ||||||||||
Trade name | None | 860 | – | 860 | ||||||||||
Covenants to compete | Straight line 4 years | 80 | 65 | 15 | ||||||||||
Lixoft | ||||||||||||||
Customer relationships | Straight line 14 years | 2,550 | 76 | 2,474 | ||||||||||
Trade name | None | 1,550 | – | 1,550 | ||||||||||
Covenants to compete | Straight line 3 years | 60 | 8 | 52 | ||||||||||
$ | 8,650 | $ | 1,642 | $ | 7,008 |
Amortization expense for each of the three months ended November 30, 2020 and 2019 was $137 thousand and $87 thousand, respectively. According to policy in addition to normal amortization, these assets are tested for impairment as needed.
We report earnings per share in accordance with FASB ASC 260-10. Basic earnings per share is computed by dividing income available to common shareholders by the weighted-average number of common shares available. Diluted earnings per share is computed similar 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 November 30, 2020 and 2019 were as follows:
Three months ended November 30, | ||||||||
(in thousands) | 2020 | 2019 | ||||||
Numerator: | ||||||||
Net income attributable to common shareholders | $ | 2,479 | $ | 2,058 | ||||
Denominator: | ||||||||
Weighted-average number of common shares outstanding during the period | 19,930 | 17,609 | ||||||
Dilutive effect of stock options | 869 | 698 | ||||||
Common stock and common stock equivalents used for diluted earnings per share | $ | 20,799 | $ | 18,307 |
14 |
Compensation costs related to stock options are determined in accordance with FASB ASC 718-10, “Compensation-Stock Compensation”, using the modified prospective method. Under this method, compensation 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 was $449 thousand and $295 thousand for the three months ended November 30, 2020 and 2019, 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
The Company accounts 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 three months ended November 30, 2020 and 2019.
Recently Issued Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which supersedes existing guidance on accounting for leases in "Leases (Topic 840)" and generally requires all leases to be recognized in the consolidated balance sheet. ASU 2016-02 is effective for annual and interim reporting periods beginning after December 15, 2018. The Company adopted this ASU on September 1, 2019.
We do not expect any other recently issued accounting pronouncements to have a material effect on our financial statements.
NOTE 3: REVENUE RECOGNITION
Contract Liabilities
During the three months ended November 30, 2020 and 2019, the Company recognized $296 thousand and $306 thousand of revenue that was included in contract liabilities as of August 31, 2020 and 2019, respectively.
Disaggregation of Revenues
(in thousands) | Three months Ended November 30, | |||||||
Disaggregation of revenues: | 2020 | 2019 | ||||||
Software licenses | ||||||||
Point in time | $ | 6,001 | $ | 4,363 | ||||
Over time | 211 | 251 | ||||||
Consulting services | ||||||||
Over time | 4,489 | 4,787 | ||||||
Total Revenue | $ | 10,701 | $ | 9,401 |
Remaining Performance Obligations
Remaining performance obligations that do not fall under the expedients require the Company to perform various consulting and software development services of approximately $2.7 million. It is anticipated these revenues will be recognized within the next twelve months.
15 |
NOTE 4: PROPERTY AND EQUIPMENT
Property and equipment consisted of the following:
(in thousands) | November 30, 2020 | August 31, 2020 | ||||||
Equipment | $ | 930 | $ | 865 | ||||
Computer equipment | 572 | 548 | ||||||
Furniture and fixtures | 161 | 161 | ||||||
Leasehold improvements | 114 | 114 | ||||||
Construction in progress | 115 | – | ||||||
Sub total | 1,892 | 1,688 | ||||||
Less: accumulated depreciation | (1,296 | ) | (1,250 | ) | ||||
Net book value | $ | 596 | $ | 438 |
NOTE 5: INVESTMENTS
The Company invests a portion of its excess cash balances in short-term debt securities. Investments at November 30, 2020 consisted of corporate bonds with maturities remaining of less than 12 months. The Company may also invest excess cash balances in certificates of deposit, money market accounts, government-sponsored enterprise securities, corporate bonds and/or commercial paper. The Company accounts for its investments in accordance with FASB ASC 320, Investments – Debt and Equity Securities. At November 30, 2020, all investments were classified as held-to-maturity securities.
The following tables summarize the Company’s short-term investments as of November 30, 2020 and August 31, 2020:
November 30, 2020 | ||||||||||||||||
(in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Commercial notes (due within one year) | $ | 91,115 | $ | – | $ | (48 | ) | $ | 91,067 | |||||||
Total | $ | 91,115 | $ | – | $ | (48 | ) | $ | 91,067 |
August 31, 2020 | ||||||||||||||||
(in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Commercial notes (due within one year) | $ | 66,804 | $ | – | $ | (61 | ) | $ | 66,743 | |||||||
Total | $ | 66,804 | $ | – | $ | (61 | ) | $ | 66,743 |
16 |
NOTE 6: CONTRACTS PAYABLE
DILIsym Acquisition Liabilities:
On June 1, 2017, the Company acquired DILIsym. The agreement provided for a working capital adjustment, an eighteen-month $1.0 million holdback provision against certain representations and warranties, and an earnout agreement of up to an additional $5.0 million in earnout payments based on earnings over three years following acquisition. The earnout liability has been recorded at an estimated fair value. Payments under the earnout liability started in FY 2019. In September 2018, $1.6 million was paid out under the first earnout payment, a second earnout payment was made in August 2019 in the amount of $1.7 million. The final payment of $1.8 million was paid in August 2020. In addition, no claims were made against the holdback and the $1.0 million was released eighteen months after June 1, 2017.
Lixoft Acquisition Liabilities:
On April 1, 2020, the Company acquired Lixoft. The agreement provided for a twenty-four month $2.0 million holdback provision against certain representations and warrantees, comprised of $1.3 million of cash and the release from an escrow shares of 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, restricted shares of the Company’s common stock). The former shareholders of Lixoft can earn up to $2.0 million the first year and $3.5 million in year two.
As of November 30, 2020 and August, 31, 2020 the following liabilities have been recorded:
(in thousands) | November 30, 2020 | August 31, 2020 | ||||||
Holdback liability — Lixoft | $ | 1,333 | $ | 1,333 | ||||
Earnout liability — Lixoft | 4,852 | 4,731 | ||||||
Sub total | $ | 6,185 | $ | 6,064 | ||||
Less: current portion | 2,000 | 2,000 | ||||||
Long-term portion | $ | 4,185 | $ | 4,064 |
NOTE 7: COMMITMENTS AND CONTINGENCIES
Leases
We lease approximately 13,500 square feet of space in Lancaster, California. The original lease had a five-year term with two, three-year options to extend. The initial five-year term expired in February 2011, and we extended the lease to February 2, 2014. In June 2013, the lease was amended to extend the term to February 2, 2017. The amended lease also provides for an annual base rent increase of 3% per year and two, two-year options to extend. In May 2016 the Company exercised the two, two-year options extending the term of the lease through February 2, 2021 at a fixed rate of $25 thousand per month. The new extension agreement allowed the Company with 90 days’ notice to opt out of the remaining lease in the last two years of the term upon payment of a recapture payment equal to the 3% base payment increase that would have been due under the original agreement. Refer to subsequent events footnote for details of the third amendment to the lease for the property in Lancaster, CA.
Our Cognigen subsidiary leases approximately 12,623 square feet of space in Buffalo, New York. The initial five-year term expired in October 2018 and was renewed for a three-year option extending it to November 2021. The new base rent is $16 thousand per month.
DILIsym leases approximately 2,700 square feet of space in Research Triangle Park, North Carolina. The initial three-year term was due to expire October 2020. An amendment to the initial lease became effective April 1, 2020, which added 686 square feet and extended the term of the lease to September 30, 2023. The new base rent is approximately $8 thousand per month with an annual 3% adjustment.
17 |
In Paris, France, Lixoft leases approximately 2,300 square feet of office space, which as of April 1, 2020, had minimum payments equaling $288 thousand. The lease is for a 9-year term, with an option to terminate every 3 years, and expires in November of 2024. The rent is $16 thousand per quarter and can be adjusted each December based on a consumer price index.
Rent expense, including common area maintenance fees for the three months ended November 30, 2020, and 2019 was $185 thousand and $145 thousand, respectively.
Future minimum lease payments under noncancelable operating leases with remaining terms of one year or more at November 30, 2020 were as follows:
(in thousands) Years Ending November 30, | ||||
2021 | $ | 412 | ||
2022 | 170 | |||
2023 | 155 | |||
2024 | 61 | |||
Future minimum lease payments | $ | 798 |
Line of Credit
On March 31, 2020, the Company entered into a Credit Agreement with Wells Fargo Bank, N.A. The Credit Agreement provides the Company with a credit facility of $3.5 million through April 15, 2022. As of November 30, 2020, there were no amounts drawn against the line of credit.
Employment Agreements
In the normal course of business, the Company has entered into employment agreements with certain of its key management personnel that may require compensation payments upon termination.
License Agreement
The Company had a royalty agreement with Dassault Systèmes Americas Corp. for access to their Metabolite Database for developing our Metabolite Module within ADMET Predictor™. The module was renamed the Metabolism Module when we released ADMET Predictor version 6 on April 19, 2012. Under this agreement, we paid a royalty of 25% of revenue derived from the sale of the Metabolism/Metabolite module. This agreement was renegotiated, and the Company does not bear any royalty obligations towards Dassault Systèmes Americas Corp. effective as of June 30, 2019. In addition, the license agreement terminated on September 5, 2020.
The Company is in the process of making arrangements to replace the database.
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 India and France. Our federal income tax returns for fiscal year 2017 thru 2019 are open for audit, and our state tax returns for fiscal year 2016 through 2019 remain open for audit.
18 |
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.
Legal Proceedings
We may be subject to litigation, claims, investigations and audits arising from time to time in the ordinary course of our business; however, at this time, we are not a party to any legal proceedings and are not aware of any pending, threatened, or unasserted legal proceedings of any kind.
NOTE 8: SHAREHOLDERS’ EQUITY
Dividend
The Company’s Board of Directors declared cash dividends during the first quarter of fiscal year 2021 and during fiscal year 2020. The details of the dividends paid are in the following tables:
(in thousands, except dividend per share amounts) | Fiscal Year 2021 | |||||||||||||
Record Date | Distribution Date | Number of Shares Outstanding on Record Date | Dividend per Share | Total Amount | ||||||||||
10/26/2020 | 11/02/2020 | 19,924 | $ | 0.06 | $ | 1,195 | ||||||||
Total | $ | 1,195 |
(in thousands, except dividend per share amounts) | Fiscal Year 2020 | |||||||||||||
Record Date | Distribution Date | Number of Shares Outstanding on Record Date | Dividend per Share | Total Amount | ||||||||||
10/25/2019 | 11/01/2019 | 17,606 | $ | 0.06 | $ | 1,056 | ||||||||
1/27/2020 | 2/03/2020 | 17,646 | $ | 0.06 | 1,059 | |||||||||
4/24/2020 | 5/01/2020 | 17,769 | $ | 0.06 | 1,066 | |||||||||
7/27/2020 | 8/03/2020 | 17,820 | $ | 0.06 | 1,069 | |||||||||
Total | $ | 4,250 |
Stock Option Plan
On February 23, 2007, the Board of Directors adopted and the shareholders approved the 2007 Stock Option Plan under which a total of 1.0 million shares of common stock were reserved for issuance. On February 25, 2014 the shareholders approved an additional 1.0 million shares increasing the total number of shares available to be granted under the 2007 Stock Option Plan to 2.0 million. This plan terminated in February 2017 by its term.
On December 23, 2016 the Board of Directors adopted, and on February 23, 2017 the shareholders approved, the 2017 Equity Incentive Plan under which a total of
million shares of common stock were reserved for issuance. This plan will terminate in December 2026 by its term.
On November 20, 2020, the Board of Directors adopted an amendment to the 2017 Equity Incentive Plan to increase the number of shares reserved for issuance under the plan from 1.0 million shares of common stock to 1.75 million shares of common stock. The amendment is subject to shareholder approval at the Company’s upcoming annual shareholder meeting.
19 |
As of November 30, 2020, employees and directors hold Qualified Incentive Stock Options (“ISOs”) and Non-Qualified Stock Options (“NQSOs) to purchase 1.2 million shares of common stock at exercise prices ranging from $6.75 to $61.84.
The following table summarizes information about stock options:
(in thousands, except per share and weighted-average amounts) | Number of | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual | |||||||||
Transactions during the three months ended November 30, 2020 | Options | Per Share | Life | |||||||||
Outstanding, August 31, 2020 | 1,224 | $ | 17.76 | 6.79 | ||||||||
Granted | 26 | $ | 59.91 | |||||||||
Exercised | (34 | ) | $ | 14.04 | ||||||||
Cancelled/Forfeited | (11 | ) | $ | 24.18 | ||||||||
Outstanding, November 30, 2020 | 1,205 | $ | 18.73 | 6.62 | ||||||||
Exercisable, November 30, 2020 | 583 | $ | 11.16 | 5.35 |
The weighted-average remaining contractual life of options outstanding issued under the Plan, both ISOs and NQSOs, was
years at November 30, 2020. The total fair value of nonvested stock options as of November 30, 2020 was $ million and is amortizable over a weighted average period of 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 current fiscal year 2021 and fiscal year 2020:
(in thousands except pricing) | Three months ended, November 30 2020 | Fiscal Year 2020 | ||||||
Estimated fair value of awards granted | $ | 560 | $ | 2,997 | ||||
Unvested forfeiture rate | 0% | 0% | ||||||
Weighted average grant price | $ | 59.91 | $ | 39.23 | ||||
Weighted average market price | $ | 59.91 | $ | 39.23 | ||||
Weighted average volatility | 36.35% | 33.56% | ||||||
Weighted average risk-free rate | 0.47% | 1.39% | ||||||
Weighted average dividend yield | 0.40% | 0.65% | ||||||
Weighted average expected life | years | years |
20 |
The exercise prices for the options outstanding at November 30, 2020 ranged from $6.75 to $61.84, and the information relating to these options is as follows:
(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 | |||||||||||||||||||||
$ | 6.75 | $ | 8.00 | 169 | years | $ | 6.85 | 169 | years | $ | 6.85 | |||||||||||||||||
$ | 8.01 | $ | 16.00 | 535 | years | $ | 9.99 | 337 | years | $ | 9.99 | |||||||||||||||||
$ | 16.01 | $ | 24.00 | 208 | years | $ | 20.42 | 49 | years | $ | 20.61 | |||||||||||||||||
$ | 24.01 | $ | 38.00 | 204 | years | $ | 33.46 | 28 | years | $ | 34.83 | |||||||||||||||||
$ | 38.01 | $ | 52.00 | 20 | years | $ | 38.64 | – | – | $ | – | |||||||||||||||||
$ | 52.01 | $ | 61.84 | 69 | years | $ | 61.10 | – | – | $ | – | |||||||||||||||||
1,205 | years | $ | 18.73 | 583 | years | $ | 11.16 |
During the three months ended November 30, 2020 the company issued 83 thousand as compensation for services rendered to the Company.
shares of stock to nonmanagement directors of the Company valued at $
In August 2020, the company closed an underwritten public offering of 115 million, before deducting underwriting discounts and commissions; net proceeds were approximately $107.7 million. The offering was made pursuant to the Company’s automatic shelf registration statement on Form S-3 filed with the SEC on July 9, 2020.
shares of its common stock to the public at $ per share, which included the full exercise of the underwriters’ option to purchase additional shares of common stock. The aggregate gross proceeds to the company from this offering were approximately $
The balance of par value common stock and additional paid in capital as of November 30, 2020 was $10 thousand and $129.2 million, respectively.
NOTE 9: CONCENTRATIONS AND UNCERTAINTIES
Financial instruments that potentially subject the Company to concentration of credit risk consist principally of cash, cash equivalents, trade accounts receivable and short-term investments. The Company holds cash and cash equivalents at banks located in California and North Carolina with balances that often exceed FDIC-insured limits. In addition, the Company holds cash at a bank in France that is not FDIC-insured. Historically, the Company has not experienced any losses in such accounts and believes it is not exposed to any significant credit risk on cash and cash equivalents. However, considering the current banking environment, the Company is investigating alternative ways to minimize its exposure to such risks. While the Company may be exposed to credit losses due to the nonperformance of its counterparties, the Company does not expect the settlement of these transactions to have a material effect on its results of operations, cash flows, or financial condition. The Company maintains cash at financial institutions that may, at times, exceed federally insured limits. As of November 30, 2020 the Company had cash and cash equivalents exceeding insured limits by $13.8 million.
Revenue concentration shows that international sales accounted for 33% and 30% of net sales for the three months ended November 30, 2020 and 2019, respectively. Three customers accounted for 17%, 7% and 5% of net sales during the three months ended November 30, 2020. Four customers accounted for 13%, 8%, 6%, and 6% (a dealer account in Japan representing various customers) of net sales during the three months ended November 30, 2019.
Accounts receivable concentration shows that five customers comprised 21%, 8%, 8%, 7% and 6% (a dealer account in Japan representing various customers) of accounts receivable at November 30, 2020. Accounts receivable concentration shows that four customers comprised 14%, 8%, 7% and 7% (a dealer account in Japan representing various customers) of accounts receivable at November 30, 2019.
21 |
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 impacts 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.
NOTE 10: SEGMENT AND GEOGRAPHIC REPORTING
We account for segments and geographic revenues in accordance with guidance issued by the FASB. Our reportable segments are strategic business units that offer different products and services.
Results for each segment and consolidated results are as follows for the three months ended November 30, 2020 and 2019:
(in thousands) | Three Months Ended November 30, 2020 | |||||||||||||||||||||||
Simulations Plus | Cognigen | DILIsym | Lixoft* | Eliminations | Total | |||||||||||||||||||
Revenues | $ | 5,432 | $ | 2,668 | $ | 1,372 | $ | 1,229 | $ | – | $ | 10,701 | ||||||||||||
Income from operations before income taxes | $ | 2,365 | $ | 206 | $ | (45 | ) | $ | 525 | $ | – | $ | 3,051 | |||||||||||
Total assets | $ | 162,871 | $ | 12,279 | $ | 14,180 | $ | 20,628 | $ | (39,488 | ) | $ | 170,470 | |||||||||||
Capital expenditures | $ | 139 | $ | 63 | $ | – | $ | 3 | $ | – | $ | 205 | ||||||||||||
Capitalized software costs | $ | 568 | $ | – | $ | 43 | $ | 117 | $ | – | $ | 728 | ||||||||||||
Depreciation and amortization | $ | 451 | $ | 81 | $ | 149 | $ | 184 | $ | – | $ | 865 |
* | The Company purchased Lixoft on April 1, 2020. |
(in thousands) | Three Months Ended November 30, 2019 | |||||||||||||||||||
Simulations Plus | Cognigen | DILIsym | Eliminations | Total | ||||||||||||||||
Revenues | $ | 4,927 | $ | 2,387 | $ | 2,087 | $ | – | $ | 9,401 | ||||||||||
Income from operations | $ | 1,903 | $ | 40 | $ | 775 | $ | – | $ | 2,718 | ||||||||||
Total assets | $ | 40,656 | $ | 10,660 | $ | 14,149 | $ | (17,702 | ) | $ | 47,763 | |||||||||
Capital expenditures | $ | 8 | $ | 17 | $ | 3 | $ | – | $ | 28 | ||||||||||
Capitalized software costs | $ | 457 | $ | 20 | $ | 30 | $ | – | $ | 507 | ||||||||||
Depreciation and amortization | $ | 435 | $ | 86 | $ | 150 | $ | – | $ | 671 |
22 |
In addition, the Company allocates revenues to geographic areas based on the locations of its customers. Geographical revenues for the three months ended November 30, 2020 and 2019 were as follows:
(in thousands) | Three Months Ended November 30, 2020 | |||||||||||||||
Americas | EMEA | Asia Pacific | Total | |||||||||||||
Simulations Plus | $ | 2,518 | $ | 1,890 | $ | 1,024 | $ | 5,432 | ||||||||
Cognigen | 2,668 | – | – | 2,668 | ||||||||||||
DILIsym | 1,326 | 21 | 25 | 1,372 | ||||||||||||
Lixoft | 611 | 567 | 51 | 1,229 | ||||||||||||
Total | $ | 7,123 | $ | 2,478 | $ | 1,100 | $ | 10,701 |
(in thousands) | Three Months Ended November 30, 2019 | |||||||||||||||
Americas | EMEA | Asia Pacific | Total | |||||||||||||
Simulations Plus | $ | 2,547 | $ | 1,147 | $ | 1,233 | $ | 4,927 | ||||||||
Cognigen | 2,387 | – | – | 2,387 | ||||||||||||
DILIsym | 1,737 | 325 | 25 | 2,087 | ||||||||||||
Total | $ | 6,671 | $ | 1,472 | $ | 1,258 | $ | 9,401 |
NOTE 11: 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 Plan amounted to $121 thousand and $92 thousand for the three months ended November 30, 2020 and 2019, respectively.
NOTE 12: ACQUISITION
On March 31, 2020, the Company entered into a Stock Purchase and Contribution Agreement (the “Agreement”) with Lixoft. On April 1, 2020, the Company completed the acquisition of all outstanding equity interests of Lixoft pursuant to the terms of the Agreement, with Lixoft becoming a wholly owned subsidiary of the Company. We believe the combination of Simulations Plus and Lixoft provides substantial future potential based on the complementary strengths of each of the companies.
Under the terms of the Agreement, as described below, the Company will pay the former shareholders of Lixoft total consideration of up to $16.5 million, consisting of two-thirds cash and one-third newly issued, unregistered shares of the Company’s common stock. In addition, the Company will pay $3.5 million of excess working capital based on the March 31, 2020 financial statements of Lixoft.
On April 1, 2020, the Company 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 the Company’s common stock valued at $3.7 million, net of adjustments and a holdback for representations and warranties. Under the terms of the Agreement a price of approximately $32.15 dollars per share was used based upon the volume-weighted average closing price of the Company’s shares of common stock for the 30-consecutive-trading-day period ending two trading days prior to April 1, 2020. A total of 9,669 shares are held in an escrow account for potential offset for representations and warrantees. Within three business days following the two-year anniversary of March 31, 2020 (the date of the Agreement) and subject to any offsets for representations and warrantees, the Company will pay the former shareholders of Lixoft a total of $2.0 million, comprised of $1.3 million of cash and shares released from escrow valued at $666 thousand issued at the date of the Agreement. The Agreement provides for a two-year market standoff period in which the newly issued shares may not be sold by the recipients thereof.
In addition, the Agreement calls for earnout payments up to an additional $5.5 million, two-thirds cash and one-third newly issued, unregistered shares of the Company’s common stock based on a revenue growth formula each year for the two years subsequent to April 1, 2020. The former shareholders can earn up to $2.0 million the first year and $3.5 million in year two. The earnout liability has been recorded at fair value.
23 |
Under the acquisition method of accounting, the total purchase price reflects Lixoft’s tangible and intangible assets and liabilities based on their estimated fair values at the date of the completion of the acquisition (April 1, 2020). The following table summarizes the preliminary allocation of the purchase price for Lixoft:
(in thousands) | ||||
Assets acquired, including cash of $3,799 and accounts receivable of $629 | $ | 5,007 | ||
Developed technologies acquired | 8,010 | |||
Estimated value of intangible assets acquired (customer lists, trade name etc.) | 4,160 | |||
Estimated goodwill acquired | 2,534 | |||
Liabilities assumed | (1,118 | ) | ||
Total consideration | $ | 18,593 |
Goodwill was provided in the transaction based on estimates of future earnings of this subsidiary including anticipated synergies associated with the positioning of the combined company as a leader in Model-Based Drug Development.
Consolidated supplemental Pro Forma information
The following unaudited consolidated supplemental pro forma information assumes that the acquisition of Lixoft took place on September 1, 2019 for the income statement for the three-month period ended November 30, 2020. These amounts have been calculated after applying the Company’s accounting policies and adjusting the results of Lixoft to reflect the same expenses in the three-month perioded ended November 30, 2019. The adjustments include costs of acquisition, and amortization of intangibles and other technologies acquired during the merger, assuming the fair value adjustments applied on September 1, 2019, together with consequential tax effects.
For the three-month period ended | ||||||||
(in thousands) |
November 30, (Unaudited) |
|||||||
(Actual) | (Pro forma) | |||||||
2020 | 2019 | |||||||
Net sales | $ | 10,701 | $ | 10,521 | ||||
Net income | $ | 2,479 | $ | 2,516 |
NOTE 13: SUBSEQUENT EVENTS
On Wednesday, January 6, 2021, our Board of Directors declared a quarterly cash dividend of $
per share to our shareholders. The dividend amount of $ 1.2 million will be distributed on Monday, February 1, 2021, for shareholders of record as of Monday, January 25, 2021.
On December 28, 2020, the Company entered into a Third Amendment with Crest Development Group LLC to amend a lease of real property originally entered into on September 12, 2005 as amended in June 2013 and May 2016 for property located at 42505 10th Street West, Ste. A in Lancaster, California. The Premises serves as the Company’s principal executive office. This Third Amendment (i) extends the term of the Lease by approximately five years to January 31, 2026, (ii) decreases the leased square footage from 13,500 sq. ft to 9,255 sq. ft, (iii) correspondingly reduces the base rent from $25,000 per month to $16,659 per month and (iv) allows the Company to opt out of the last 4 years of the Lease upon 180-day notice to the Landlord with no penalty.
24 |
Item 2. Management's Discussion and Analysis or Plan 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 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 technology. 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 and to academic and regulatory agencies worldwide for use in the conduct of industry-based research. SLP is headquartered in Southern California, with offices in Buffalo, NY, Research Triangle Park, NC, and Paris, France. The Company’s common stock trades on the Nasdaq Capital Market under the symbol “SLP”.
We are a global leader focused on improving the ways scientists use knowledge and data to predict the properties and outcomes of pharmaceutical and biotechnology agents by providing a wide range of early discovery, preclinical, and clinical consulting services and software. Our innovations in integrating new and existing science in medicinal and computational chemistry, pharmaceutical science, biology, physiology, and machine learning into our software have enabled us to be a leading software provider for physiologically based pharmacokinetics (PBPK) modeling and simulation, pharmacometric modeling and simulation, prediction of molecular properties from structure, and prediction of the propensity of drugs to induce liver injury or to treat nonalcoholic fatty liver disease. Our scientific consulting staff draw upon extensive experience across multiple therapeutic areas and a full range of modeling and simulation techniques to assist our clients across the full spectrum of drug development.
25 |
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, including using our software products and services to enhance their understanding of the properties of potential new medicines and to use emerging data to improve formulations, select and justify dosing regimens, support the generics industry, optimize clinical trial designs, and simulate outcomes in special populations, such as in elderly and pediatric patients.
Simulations Plus acquired Cognigen Corporation (Cognigen) as a wholly owned subsidiary in September 2014. Cognigen was originally incorporated in 1992. Through the integration of Cognigen into Simulations Plus, Simulations Plus became a leading provider of population modeling and simulation contract research services for the pharmaceutical and biotechnology industries. Our clinical-pharmacology-based consulting services include pharmacokinetic and pharmacodynamic modeling, clinical trial simulations, data programming, and technical writing services in support of regulatory submissions. We have also developed software for harnessing cloud-based computing in support of modeling and simulation activities and secure data archiving, and we provide consulting services to improve interdisciplinary collaborations and research and development productivity.
Simulation Plus acquired DILIsym Services, Inc. (DILIsym) as a wholly owned subsidiary in June 2017. The acquisition of DILIsym positioned the Company as the leading provider of Drug Induced Liver Injury (DILI) modeling and simulation software and related scientific consulting services. In addition to the DILIsym® software for analysis of potential drug-induced liver injury, DILIsym. also has developed a simulation program for analyzing nonalcoholic fatty liver disease (NAFLD) called NAFLDsym™. Both the DILIsym and NAFLDsym software programs require outputs from physiologically based pharmacokinetics (PBPK) software as inputs. Outputs generated by the GastroPlus™ PBPK software that are required by DILIsym software can be automatically mapped to DILIsym applications; thus, the integration of these technologies provides a seamless capability for analyzing the potential for drug-induced liver injury for new drug compounds and for investigating the potential for new therapeutic agents to treat NAFLD. Since the acquisition, DILIsym has applied its mechanistic modeling resources in other disease areas including idiopathic pulmonary fibrosis (IPF).
Simulations Plus acquired Lixoft as a wholly owned subsidiary on April 1, 2020. Lixoft brings to Simulations Plus its powerful software products, Monolix, Simulx and PKanalix, which can take modeling projects from data exploration to clinical trial simulations. In addition, Lixoft provides training and focused consulting services which can accelerate pharmacometric studies. Lixoft’s technologies were developed as a result of a research program led by the French national research institute for digital science and technology (Inria), on nonlinear mixed effect models for advanced population analysis, pharmacometrics, pre-clinical, and clinical trial modeling and simulation. Lixoft continues to work with Inria.
PRODUCTS
General
We currently offer eleven software products for pharmaceutical research and development: five simulation programs that provide time-dependent results based on solving large sets of differential equations: GastroPlus; DDDPlus™ MembranePlus™ DILIsym; and NAFLDsym® three programs that are based on predicting and analyzing static (not time-dependent) properties of chemicals: ADMET Predictor; MedChem Designer™ and MedChem Studio™ (the combination of ADMET Predictor, MedChem Designer, and MedChem Studio is called our ADMET Design Suite); a program which is designed for rapid clinical trial data analysis and regulatory submissions called PKPlus™ a program called KIWI™ from our Cognigen division that provides an integrated platform for data analysis and reporting through our proprietary secure cloud; and in April 2020 with the acquisition of Lixoft, we added the Monolix Suite of products – a modeling and simulation solution that allows nonparametric analyses, population PKPD analyses, and modeling and clinical trial simulation.
26 |
Software business
Our software business represents 58% of our total revenue during the first quarter of fiscal year 2021, and is primarily generated by the following products:
GastroPlus®
Our flagship product, originally introduced in 1998, and currently our largest single source of software revenue, is GastroPlus. GastroPlus mechanistically simulates the absorption, pharmacokinetics, pharmacodynamics, and drug-drug interactions of compounds administered to humans and animals and is currently one of the most widely used commercial software of its type by industry, the U.S. Food and Drug Administration (FDA), the U.S. National Institutes of Health (NIH), and other government agencies in the U.S. and around the world. In October 2020, GastroPlus version 9.8, which provides enhancements to non-oral delivery models, was released.
ADMET Predictor®
ADMET Predictor is a top-ranked, chemistry-based computer program that takes molecular structures (i.e., drawings of molecules represented in various formats) as inputs and uses artificial intelligence/machine learning technologies to predict approximately 175 different properties for them at an average rate of over 200,000 compounds per hour on a modern laptop computer. This capability allows chemists to generate estimates for a large number of important molecular properties without the need to synthesize and test the molecules, as well as to generate estimates of unknown properties for molecules that have been synthesized, but for which only a limited number of experimental properties have been measured. In September 2020, ADMET Predictor® Version 10.0 (APX), which integrates Artificial Intelligence-driven Drug Design Integration (AIDD) with PBPK, was released.
DILIsym®
The DILIsym software is a quantitative systems pharmacology (QSP) program that was introduced in 2011. QSP software models are based on the fundamental understanding of complex biological pathways, disease processes, and drug mechanisms of action, integrating information from experiments and forming hypotheses for the next experimental model. DILIsym deals with the propensity for some drug molecules to induce temporary or permanent changes in biological functions within liver cells (hepatocytes) that can result in damage to the liver (i.e., drug-induced liver injury or DILI).
Monolix SuiteTM
The Monolix Suite is a unique solution for modeling and simulation for pharmaceutical companies, biotechs, and hospitals. It supports nonparametric analyses, population PKPD analyses and modeling, and clinical trial simulation. The extended MonolixSuite contains three main products: Monolix, Simulx, and PKanalix. These products are interconnected and interoperable, i.e., allowing users to go from one application to another one without changing anything in terms of data set or of biological models. Monolix 2020R1 was released in November 2020, which combines the most advanced algorithms with unique ease of use.
Consulting Services
Our consulting business represented 42% of our total revenue during the first quarter of fiscal year 2021, and is primarily generated by the following services:
PKPD
Our clinical-pharmacology-based consulting services include pharmacokinetic and pharmacodynamic modeling, clinical trial simulations, data programming, and technical writing services in support of regulatory submissions. The Company provides modeling and simulation consulting services and assistance when an organization does not have the time or resources to use our software directly.
27 |
QSP/QST
We provide creative and insightful consulting services to support our QSP/QST modeling focused on heart failure, liver safety, radiation syndrome, as well as other areas. Pharmaceutical and biotechnology companies use our scientific consulting services to guide early drug discovery (molecule design screening and lead optimization), preclinical, and clinical development programs. This includes using our software products and services to enhance their understanding of the properties of potential new medicines and to use emerging data to improve formulations, select and justify dosing regimens, support the generics industry, optimize clinical trial designs, and simulate outcomes in special populations, such as in elderly and pediatric patients.
PBPK
Beginning in 2014, the FDA and other regulatory agencies began to emphasize the need to encourage mechanistic PBPK modeling and simulation in clinical pharmacology, with final guidance documents completed in 2018. This has resulted in an increased need for us to provide consulting-related services to support this sophisticated product. We support Model Based Drug Development in all phases of drug discovery, translational research, and clinical development when an organization does not have the time or resources to use our software, directly. More specifically, our clients seek out our consulting services to acquire scientific, therapeutic-area-related modeling and simulation expertise that they do not have in-house.
Summary Results of Operations
Comparison of Three Months Ended November 30, 2020 and 2019.
The following table sets forth our condensed statements of operations (in thousands) and the percentages that such items bear to net sales:
(in thousands) | Three Months Ended November 30, | |||||||||||||||
2020 | 2019 | |||||||||||||||
Revenues | $ | 10,701 | 100.0% | $ | 9,401 | 100.0% | ||||||||||
Cost of revenues | 2,433 | 23 | 2,643 | 28 | ||||||||||||
Gross margin | 8,268 | 77 | 6,758 | 72 | ||||||||||||
Selling, general and administrative | 4,408 | 41 | 3,514 | 37 | ||||||||||||
Research and development | 809 | 8 | 526 | 6 | ||||||||||||
Total operating expenses | 5,217 | 49 | 4,040 | 43 | ||||||||||||
Income from operations | 3,051 | 29 | 2,718 | 29 | ||||||||||||
Other income (expense) | (55 | ) | (1 | ) | 15 | 0.2 | ||||||||||
Income before provision for income taxes | 2,996 | 28 | 2,733 | 29 | ||||||||||||
(Provision for) income taxes | (517 | ) | (5 | ) | (675 | ) | (7 | ) | ||||||||
Net income | $ | 2,479 | 23% | $ | 2,058 | 22% |
Consolidated Revenues
Consolidated revenues increased by 14% or $1.3 million to $10.7 million for the three months ended November 30, 2020 compared to $9.4 million for the three months ended November 30, 2019.
28 |
This increase is primarily due to a $1.6 million or 35% increase in consolidated software-related revenue, offset by a $0.3 million or 6% decrease in consolidated consulting and analytical study revenues when comparing the three-month periods ended November 30, 2020 and November 30, 2019.
Consolidated Cost of Revenues
Consolidated cost of revenues decreased by $0.2 million, or 8%, to $2.4 million for the three-month period ended November 30, 2020 compared to $2.6 million for the three-month period ended November 30, 2019. The decrease is primarily due to a $0.2 million decrease in labor-related contract research organization fees for the DILIsym division.
Consolidated Gross Margin
Consolidated gross margin increased $1.5 million or 22% to $8.3 million for the three-month period ended November 30, 2020 compared to $6.8 million for the three-month period ended November 30, 2019.
The higher gross margin is primarily due to the addition of the Lixoft division, which contributed $1.0 million to the increase, as well as due to the Simulations Plus division’s gross margin increase of $0.5 million or 13%. The Cognigen Division gross margin increased $0.4 million or 36%, with a gross margin percentage of 57% for the quarter. This was offset by a decrease for DILIsym Divisions’ gross margin of $0.5 million or 32% with a gross margin percentage of 72% for the quarter.
Overall gross margin percentage increased by 5% to 77% for the three-month period ended November 30, 2020 from 72% for the three-month period ended November 30, 2019.
Consolidated Selling, General and Administrative Expenses
Selling, general, and administrative expenses increased $0.9 million, or 25% to $4.4 million for the three-month period ended November 30, 2020 from $3.5 million for the three-month period ended November 30, 2019. As a percent of revenues, Selling, general, and administrative expense increased from 37% to 41% for the same comparative periods.
The increase in Selling, General, and Administrative expense was primarily due to the following:
· | Salaries and wage increased by $391 thousand due to higher corporate salaries and bonuses, higher headcount and higher contract labor costs; |
· | Payroll tax expense increased $218 thousand due to higher headcount and wages; |
· | Insurance expense increased by $116 thousand due to cost increases, higher employee counts and increased liability-related insurance; |
· | Professional fees increased by $95 thousand due to higher accounting costs. |
Research and Development
Total research and development costs increased by $0.5 million for the three months ended November 30, 2020 compared to the three months ended November 30, 2019. During the first quarter of FY 2021, we incurred approximately $1.5 million of research and development costs; of this amount, $0.7 million was capitalized and $0.8 million was expensed. For the three months ended November 30, 2019 we incurred approximately $1.0 million of research and development costs, of this amount, $0.5 million was capitalized and $0.5 million was expensed.
Other Income (Expense)
Total other expense was $55 thousand for the three months ended November 30, 2020 compared to total other income of $15 thousand for the three months ended November 30, 2019. The decrease of $70 thousand is primarily due to a change in the valuation of contingent consideration, partially offset by an increase in interest income resulting from short-term investments.
29 |
Provision for Income Taxes
The provision for income taxes was $0.5 million for the three months ended November 30, 2020 compared to $0.7 million for the same period in the previous year. Our effective tax rate decreased 7.4% to 17.3% for the three months ended November 30, 2020 from 24.7% during the same period of the previous year.
Net Income
Net income increased by $0.4 million, or 20.5%, for the three months ended November 30, 2020 to $2.5 million from $2.1 million for the same period in the previous year.
Segment Results of Operations
Revenue
(in thousands) | Three Months Ended November 30, | |||||||||||||||
2020 | 2019 | Change ($) | Change (%) | |||||||||||||
Simulations Plus | $ | 5,432 | $ | 4,927 | $ | 505 | 10% | |||||||||
Cognigen | 2,668 | 2,387 | 281 | 12 | ||||||||||||
DILIsym | 1,372 | 2,087 | (715 | ) | (34 | ) | ||||||||||
Lixoft* | 1,229 | – | 1,229 | 100 | ||||||||||||
Total | $ | 10,701 | $ | 9,401 | $ | 1,300 | 14% |
Cost of Revenue
(in thousands) | Three Months Ended November 30, | |||||||||||||||
2020 | 2019 | Change ($) | Change (%) | |||||||||||||
Simulations Plus | $ | 711 | $ | 744 | $ | (33 | ) | (4)% | ||||||||
Cognigen | 1,145 | 1,271 | (126 | ) | (10) | |||||||||||
DILIsym | 386 | 628 | (242 | ) | (39) | |||||||||||
Lixoft* | 191 | – | 191 | 100 | ||||||||||||
Total | $ | 2,433 | $ | 2,643 | $ | (210 | ) | (8)% |
Gross Margin
(in thousands) | Three Months Ended November 30, | |||||||||||||||
2020 | 2019 | Change ($) | Change (%) | |||||||||||||
Simulations Plus | $ | 4,721 | $ | 4,183 | $ | 538 | 13% | |||||||||
Cognigen | 1,523 | 1,116 | 407 | 36 | ||||||||||||
DILIsym | 986 | 1,459 | (473 | ) | (32) | |||||||||||
Lixoft* | 1,038 | – | 1,038 | 100 | ||||||||||||
Total | $ | 8,268 | $ | 6,758 | $ | 1,510 | 22% |
*Lixoft was acquired on April 1, 2020.
30 |
Three Months Ended November 30, 2020 compared with Three Months Ended November 30, 2019
Simulations Plus
Revenue increased $505 thousand or 10%, primarily due to higher sales from GastroPlus ($357 thousand) and ADMET Software ($94 thousand). Cost of revenue decreased marginally during the periods. Gross margin increased $538 thousand or 13%, primarily due to the change in revenue.
Cognigen
Revenue increased $281 thousand or 12%, primarily due to an increase in grant revenue of $248 thousand. Cost of revenue decreased $126 thousand or 10%, primarily due to a reduction in salaries. Gross margin increased $407 thousand or 36%, primarily due to the increase in income.
DILIsym
Revenue decreased $715 thousand or 34%, primarily due to lower revenue from DILIsym consulting services. Cost of revenue decreased $242 thousand or 39%, primarily due to a decrease in contract research organization fees of $226 thousand. Gross margin decreased $473 thousand or 32%, primarily due to the change in revenue.
Lixoft
Revenue increased $1.2 million due to the purchase of Lixoft on April 1, 2020. Software sales of Monolix Suite generated 95% of total revenue and 5% was generated from consulting services. Cost of revenue increased $191 thousand, and gross margin was $1.0 million due to the purchase of Lixoft on April 1, 2020.
Liquidity and Capital Resources
Historically, our principal sources of capital have been cash flows from our operations. We have achieved continuous positive operating cash flow over the last eleven fiscal years. 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.
In August 2020, the company closed an underwritten public offering of 2,090,909 shares of its common stock to the public at $55.00 per share, which included the full exercise of the underwriters’ option to purchase 272,727 additional shares of common stock. The aggregate gross proceeds to the company from this offering were approximately $115 million, before deducting underwriting discounts and commissions; net proceeds were approximately $107.7 million. The offering was made pursuant to the Company’s automatic shelf registration statement on Form S-3 filed with the SEC on July 9, 2020.
Notwithstanding the foregoing, if cash generated from operations and the net proceeds from our underwritten public offering are insufficient to satisfy our capital requirements, we may draw from our revolving line of credit with the bank, or we may have to sell additional equity or debt securities or obtain expanded credit facilities. 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.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
As of November 30, 2020 and August 31, 2020, we had cash and cash equivalents of $27.7 million and $49.2 million, respectively. We hold held-to-maturity short-term investments that are exposed to market risk related to changes in interest rates, which could affect the value of our assets and liabilities. We do not hold any trading and or available-for-sale securities. Some of our cash and cash equivalents are held in money market accounts; however, they are not exposed to market-rate risk.
31 |
In the three months ended November 30, 2020 and 2019, we sold $869 thousand and $841 thousand, respectively of software through representatives in certain Asian markets in local currencies. As a result, our financial position, results of operations, and cash flows can be affected by fluctuations in foreign currency exchange rates, particularly fluctuations in the yen and RMB exchange rates. These transactions give rise to receivables that are denominated in currencies other than the entity’s functional currency. The value of these receivables is subject to change because the receivables may become worth more or less due to changes in currency exchange rates. The majority of our software license agreements are denominated in U.S. dollars. We record foreign gains and losses as they are realized. We mitigate our risk from foreign currency fluctuations by adjusting prices in our foreign markets on a periodic basis. We base these changes on market conditions while working closely with our representatives. We do not hedge currencies or enter into derivative contracts.
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 November 30, 2020. 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 November 30, 2020, that our disclosure controls and procedures were effective.
Changes in Internal Controls over Financial Reporting
No change in the Company’s internal controls over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act) occurred during the Company’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
32 |
PART II. OTHER INFORMATION
Item 1. | Legal Proceedings |
For a description of our material pending legal proceedings, please see Note 7, Commitments and Contingencies, to our condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q.
Item 1A. | Risk Factors |
Please carefully consider the information set forth in this Quarterly Report on Form 10-Q and the risk factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended August 31, 2020, which could materially affect our business, financial condition or future results. The risks described in our Annual Report on Form 10-K, as well as other risks and uncertainties, could materially and adversely affect our business, results of operations and financial condition, which in turn could materially and adversely affect the trading price of shares of our Common Stock. Additional risks not currently known or currently material to us may also harm our business.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
None.
Item 3. | Defaults Upon Senior Securities |
None.
Item 4. | Mine Safety Disclosures |
Not applicable.
Item 5. | Other Information |
None.
33 |
Item 6. | Exhibits |
EXHIBIT NUMBER | DESCRIPTION | |
10.1 (1) † | Employment Agreement by and between the Company and Shawn O’Connor, dated as of September 3, 2020. | |
10.2* † | Employment Agreement by and between the Company and William W. Frederick, dated as of December 1, 2020. | |
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* | XBRL Instance Document. | |
101.SCH* | XBRL Taxonomy Extension Schema Document. | |
101.CAL* | XBRL Taxonomy Extension Calculation Linkbase Document. | |
101.DEF* | XBRL Taxonomy Extension Definition Linkbase Document. | |
101.LAB* | XBRL Taxonomy Extension Label Linkbase Document. | |
101.PRE* | 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. |
† | Those exhibits marked with a (†) refer to management contracts or compensatory plans or arrangements |
* | Filed herewith |
** | Furnished herewith |
(1) | Incorporated by reference to the Company’s Form 8-K filed with the SEC on September 9, 2020. |
34 |
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 January 11, 2021.
Simulations Plus, Inc. | ||
Date: | January 11, 2021 | By: /s/ Will Frederick |
Will Frederick |
Chief Financial Officer |
35 |