These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[X]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended August 31, 2011
|
|
|
or
|
|
|
[_]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from _________ to _________
|
|
California
(State or other jurisdiction of incorporation or organization)
|
95-4595609
(I.R.S. Employer Identification No.)
|
|
42505 Tenth Street West
Lancaster, CA 93534-7059
(Address of principal executive offices including zip code)
|
(661) 723-7723
(Registrant’s telephone number, including area code)
|
|
Title of Each Class
Common Stock, par value $0.001 per share
|
Name of Each Exchange on Which Registered
NASDAQ Stock Market LLC
|
|
[_]
Large accelerated filer
|
[_]
Accelerated filer
|
|
[_]
Non-accelerated filer (Do not check if a smaller reporting company)
|
[X] Smaller reporting company
|
|
Page
|
||
|
PART I
|
||
|
Item 1
|
Business
|
1
|
|
Item 1A
|
Risk Factors
|
13
|
|
Item 1B
|
Unresolved Staff Comments
|
13
|
|
Item 2
|
Properties
|
14
|
|
Item 3
|
Legal Proceedings
|
14
|
|
Item 4
|
(Removed and Reserved)
|
14
|
|
PART II
|
||
|
Item 5
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
15
|
|
Item 6
|
Selected Financial Data
|
16
|
|
Item 7
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
16
|
|
Item 7A
|
Quantitative and Qualitative Disclosures About Market Risk
|
24
|
|
Item 8
|
Financial Statements and Supplementary Data
|
24
|
|
Item 9
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
24
|
|
Item 9A
|
Controls and Procedures
|
24
|
|
Item 9B
|
Other Information
|
25
|
|
PART III
|
||
|
Item 10
|
Directors, Executive Officers and Corporate Governance
|
26
|
|
Item 11
|
Executive Compensation
|
26
|
|
Item 12
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
26
|
|
Item 13
|
Certain Relationships and Related Transactions, and Director Independence
|
26
|
|
Item 14
|
Principal Accounting Fees and Services
|
26
|
|
PART IV
|
||
|
Item 15
|
Exhibits, Financial Statement Schedules
|
26
|
|
Signatures
|
29
|
|
|
o
|
A new Metabolite Module with 10 new models for sites of metabolism
|
|
|
o
|
An expanded Toxicity Module with 9 new models, extending the total number to over 30
|
|
|
o
|
An expanded Enslein Metabolism Module
|
|
|
o
|
An expanded Physicochemical and Biopharmaceutical Properties Module
|
|
|
o
|
Expanded ADMET Risk™ capabilities for multiobjective molecule design optimization
|
|
|
o
|
Expanded ADMET Modeler™ model-building capabilities
|
|
|
o
|
Enhanced graphics presentations for visualization of new calculated properties
|
|
|
·
|
Our new MedChem Designer advanced molecule drawing tool
|
|
|
·
|
Greatly expanded multidimensional graphics output
|
|
|
·
|
Enhanced import capabilities for molecular structure files
|
|
|
·
|
Enhanced capabilities for exporting results
|
|
|
·
|
Additional improvements to our industry-best structure depictions
|
|
|
·
|
Intuitive interface with many innovative features for molecular structure drawing and manipulation
|
|
|
·
|
Several free predicted key molecular properties from our top-rated ADMET Predictor software
|
|
|
·
|
With a full ADMET Predictor license, a wide range of predicted properties:
|
|
|
o
|
Physicochemical properties
|
|
|
o
|
Pharmacokinetic parameters
|
|
|
o
|
Cytochrome P450 (CYP) enzyme metabolism rates
|
|
|
o
|
CYP inhibition
|
|
|
o
|
Sites of CYP oxidation
|
|
|
o
|
UGT metabolism
|
|
|
o
|
Over 30 potential toxicities
|
|
|
o
|
Partial atomic charges and reactivities based on our proprietary rapid quantum chemical descriptor calculations
|
|
|
·
|
Expanded Parameter Sensitivity Analysis
|
|
|
·
|
New Virtual Trial capability
|
|
|
·
|
New immediate release capsule dosage form
|
|
|
·
|
Variety of enhanced input and output functions
|
|
Low Sales Price
|
High Sales Price
|
|||||||
|
FY11:
|
||||||||
|
Quarter ended August 31, 2011
|
2.76 | 3.47 | ||||||
|
Quarter ended May 31, 2011 .
|
2.68 | 3.27 | ||||||
|
Quarter ended February 28, 2011
|
2.42 | 3.69 | ||||||
|
Quarter ended November 30, 2010
|
2.40 | 3.50 | ||||||
|
FY10:
|
||||||||
|
Quarter ended August 31, 2010
|
2.04 | 2.52 | ||||||
|
Quarter ended May 31, 2010
|
1.67 | 2.50 | ||||||
|
Quarter ended February 28, 2010
|
1.35 | 1.72 | ||||||
|
Quarter ended November 30, 2009
|
1.32 | 1.79 | ||||||
|
Equity Compensation Plan Information (1)
|
|||||||||||||
|
Plan category
|
Number of securities
to be issued upon
exercise of outstanding options,
warrants and rights
|
Weighted-average exercise
price of outstanding options,
warrants and rights
|
Number of securities
remaining available for future
issuance under equity compensation
plans (excluding securities
reflected in column (a))
|
||||||||||
|
(a)
|
(b)
|
(c)
|
|||||||||||
|
Equity compensation plans approved by security holders
|
957,636 | $ 1.39 | 412,000 | ||||||||||
|
Equity compensation plans not approved by security holders
|
0 | 0 | 0 | ||||||||||
|
Total
|
957,636 | 412,000 | |||||||||||
|
(1)
|
The Company is authorized to issue stock options under the following compensation arrangement:
|
|
|
a.
|
4,000 shares per year per person to Directors as a part of their annual stipends.
|
|
|
b.
|
50 shares for each $1,000 of net income before taxes at the end of each fiscal year (up to a maximum of 120,000 options) to CEO over the term of his current employment agreement
|
|
Net Sales
|
Net Income (or loss)
|
|||||||
|
FY09
|
$ | 2,842,000 | $ | (87,000 | ) | |||
|
FY10
|
3,091,000 | (82,000 | ) | |||||
|
FY11
|
2,981,000 | 72,000 | ||||||
|
FY11
|
FY10
|
|||||||||||||||
|
Net sales
|
$ | 11,720 | 100.0% | $ | 10,712 | 100.0% | ||||||||||
|
Cost of sales
|
2,879 | 24.6 | 2,546 | 23.8 | ||||||||||||
|
Gross profit
|
8,841 | 75.4 | 8,166 | 76.2 | ||||||||||||
|
Selling, general, and administrative
|
4,305 | 36.7 | 4,325 | 40.4 | ||||||||||||
|
Research and development
|
935 | 8.0 | 970 | 9.1 | ||||||||||||
|
Total operating expenses
|
5,240 | 44.7 | 5,295 | 49.5 | ||||||||||||
|
Income from operations
|
3,601 | 30.7 | 2,871 | 26.7 | ||||||||||||
|
Interest income
|
92 | 0.8 | 101 | 0.9 | ||||||||||||
|
Interest expense
|
- | - | (1 | ) | (0.0 | ) | ||||||||||
|
Miscellaneous Income
|
1 | 0.0 | 1 | 0.0 | ||||||||||||
|
Gain on sale of assets
|
- | - | 2 | 0.0 | ||||||||||||
|
Gain on currency exchange
|
76 | 0.6 | 130 | 1.2 | ||||||||||||
|
Total other income
|
169 | 1.4 | 233 | 2.1 | ||||||||||||
|
Net income before taxes
|
3,770 | 32.2 | 3,104 | 28.8 | ||||||||||||
|
Provision for income taxes
|
(1,055 | ) | (9.0 | ) | (948 | ) | (8.8 | ) | ||||||||
|
Net income
|
2,715 | 23.2% | 2,156 | 20.0% | ||||||||||||
|
Net Simulations Plus Sales
(in thousands)
|
|||||||||||||||||||||
|
FY
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
Total
|
||||||||||||||||
|
2011
|
2,050 | 2,622 | 2,640 | 1,427 | 8,739 | ||||||||||||||||
|
2010
|
1,735 | 2,227 | 2,325 | 1,334 | 7,621 | ||||||||||||||||
|
2009
|
1,430 | 1,779 | 1,985 | 1,107 | 6,301 | ||||||||||||||||
|
2008
|
1,438 | 1,550 | 1,975 | 1,092 | 6,055 | ||||||||||||||||
|
2007
|
824 | 1,808 | 1,659 | 1,465 | 5,756 | ||||||||||||||||
|
2006
|
199 | 884 | 1,096 | 1,007 | 3,186 | ||||||||||||||||
|
2005
|
524 | 410 | 662 | 473 | 2,069 | ||||||||||||||||
| 2004. | 642 | 742 | 603 | 869 | 2,856 | ||||||||||||||||
| 2003 | 507 | 582 | 614 | 1,403 | 3,106 | ||||||||||||||||
| 2002 | 390 | 554 | 504 | 595 | 2,043 | ||||||||||||||||
| 2001 | 221 | 373 | 305 | 282 | 1,181 | ||||||||||||||||
| 2000 | 151 | 467 | 143 | 174 | 935 | ||||||||||||||||
| 1999 | 87 | 93 | 117 | 164 | 461 | ||||||||||||||||
| 1998 | 11 | 11 | 13 | 27 | 62 | ||||||||||||||||
|
Net Words+ Sales
(in thousands)
|
|||||||||||||||||||||
|
FY
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
Total | ||||||||||||||||
|
2011
|
761 | 728 | 799 | 693 | 2,981 | ||||||||||||||||
|
2010
|
702 | 723 | 794 | 872 | 3,091 | ||||||||||||||||
| 2009 | 704 | 678 | 728 | 732 | 2,842 | ||||||||||||||||
| 2008 | 545 | 630 | 994 | 744 | 2,913 | ||||||||||||||||
| 2007 | 632 | 726 | 972 | 772 | 3,102 | ||||||||||||||||
| 2006 | 620 | 598 | 692 | 759 | 2,669 | ||||||||||||||||
| 2005 | 543 | 622 | 762 | 757 | 2,684 | ||||||||||||||||
| 2004 | 497 | 626 | 630 | 598 | 2,351 | ||||||||||||||||
| 2003 | 571 | 538 | 646 | 624 | 2,379 | ||||||||||||||||
|
EXHIBIT
NUMBER
|
DESCRIPTION
|
||
|
3.1
|
Articles of Incorporation of Simulations Plus, Inc. (7)
|
||
|
3.2
|
Amended and Restated Bylaws of Simulations Plus, Inc. (7)
|
||
|
4.1
|
Articles of Incorporation of Simulations Plus, Inc. (incorporated by reference to Exhibit 3.1 hereof) and Bylaws of Simulations Plus, Inc. (incorporated by reference to Exhibit 3.2 hereof)
|
||
|
4.2
|
Form of Common Stock Certificate (1)
|
||
|
4.3
|
Share Exchange Agreement (1)
|
||
|
10.1
|
Simulations Plus, Inc. 1996 Stock Option Plan (the “Option Plan”) and forms of agreements relating thereto (1)
(†)
|
||
|
10.24
|
Exclusive Software License Agreement by and between Simulations Plus, Inc. and Therapeutic Systems Research Laboratories dated June 30, 1997. (2)
|
||
|
10.34
|
OEM/Remarketing Agreement between Words+, Inc. and Eloquent Technology, Inc. (6)
|
||
|
10.41
|
Technology Transfer Agreement between Sam Communications, LLC. (6)
|
||
|
10.43
|
Lease Agreement by and between Simulations Plus, Inc. and Venture Freeway, LLC. (3)
|
||
|
10.46
|
Simulations Plus, Inc. 2007 Stock Option Plan (the “2007 Option Plan”) (5)
(†)
|
||
|
10.47
|
Lease extension agreement by and between Simulations Plus, Inc. and Crest Development (7)
|
||
|
10.48
|
Employment Agreement by and between the Company and Walter S. Woltosz (8)
(†)
|
||
|
10.
49
|
Bill of Sale by and between Simulations Plus, Inc. and Entelos, Inc. dated September 19, 2011 (9)
|
||
|
10. 50
|
Stock Purchase Agreement by and among Simulations Plus, Inc., Words+, Inc., and Prentke Romich Company dated November 15, 2011 (10)
|
||
|
21.1
|
List of Subsidiaries (8)
|
||
|
23.1
|
Consent of Rose, Snyder and Jacobs (8)
|
||
|
31.1
|
Rule 13a-14(a)/15d-14(a) – Certification of Chief Executive Officer (CEO). (8)
|
||
|
31.2
|
Rule 13a-14(a)/15d-14(a) – Certification of Chief Financial Officer (CFO). (8)
|
||
|
32
|
Section 1350 – Certification of CEO and CFO. (8)
|
||
|
(1)
|
Incorporated by reference to the Company’s Registration Statement on Form SB-2 (Registration No. 333-6680) filed on March 25, 1997.
|
|
(2)
|
Incorporated by reference to the Company’s Form 10-KSB filed December 15, 1997 (Commission file No. 333-05400-LA).
|
|
(3)
|
Incorporated by reference to the Company’s Form 10-KSB filed December 15, 1997 (Commission file No. 333-05400-LA).
|
|
(4)
|
Incorporated by reference to the Company’s Form 10-K filed November 30, 2010 (Commission file No. 001-32046).
|
|
(5)
|
Incorporated by reference to the Company’s Form 10-Q filed January 13, 2010 (Commission No. 001-32046)
|
|
(6)
|
Incorporated by reference to the Company’s Form 10-K/A filed on March 1, 2010 (Commission file No. 001-32046).
|
|
(7)
|
Incorporated by reference to the Company’s Form 10-K filed November 29, 2010 (Commission No. 001-32046)
|
|
(8)
|
Filed herewith.
|
|
(9)
|
Incorporated by reference to the Company’s Form 8-K filed September 22, 2011 (Commission No. 001-32046)
|
|
(10)
|
Incorporated by reference to the Company’s Form 8-K filed November 16, 2011 (Commission No. 001-32046)
|
|
SIMULATIONS PLUS, INC.
|
|||
|
|
By:
|
/s/
Momoko A. Beran
|
|
|
Momoko A. Beran
|
|||
| Chief Financial Officer | |||
|
Signature
|
Title
|
|
|
/s/
Walter S. Woltosz
|
Chairman of the Board of Directors and Chief Executive Officer
|
|
|
Walter S. Woltosz
|
(Principal executive officer)
|
|
|
/s/
Virginia E. Woltosz
|
Secretary and Director of the Company
|
|
|
Virginia E. Woltosz
|
||
|
/s/
Dr. David Z. D’Argenio
|
Director
|
|
|
Dr. David Z. D’Argenio
|
||
| /s/ Dr. Richard R. Weiss | Director | |
| Dr. Richard R. Weiss | ||
| /s/ Harold W. Rosenberger | Director | |
| Harold W. Rosenberger | ||
| /s/ Momoko A. Beran |
Chief Financial Officer of the Company
|
|
| Momoko A. Beran |
(Principal financial officer and principal
accounting officer)
|
|
|
Page
|
|
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-2
|
|
CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
Consolidated Balance Sheets
|
F-3
|
|
Consolidated Statements of Operations
|
F-4
|
|
Consolidated Statements of Shareholders’ Equity
|
F-5
|
|
Consolidated Statements of Cash Flows
|
F-6
|
|
Notes to Consolidated Financial Statements
|
F-7 – F-22
|
|
ASSETS
|
||||||||
|
August 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 10,181,049 | $ | 9,631,762 | ||||
|
Income tax refund receivable
|
259,434 | 225,510 | ||||||
|
Accounts receivable, net of allowance for doubtful accounts and estimated contractual discounts of $233,385 and $421,118
|
1,774,038 | 1,291,350 | ||||||
|
Contracts receivable
|
185,816 | 184,081 | ||||||
|
Inventory
|
391,653 | 554,867 | ||||||
|
Prepaid expenses and other current assets
|
180,761 | 138,163 | ||||||
|
Deferred income taxes (note 6)
|
302,076 | 364,264 | ||||||
|
Total current assets
|
13,274,827 | 12,389,997 | ||||||
|
Capitalized computer software development costs
,
net of accumulated amortization of $5,176,408 and $4,487,757 |
2,408,658 | 2,186,419 | ||||||
|
Property and equipment
, net (note 3)
|
163,538 | 55,984 | ||||||
|
Customer relationships,
net of accumulated amortization of $126,172 and $118,442
|
1,870 | 9,600 | ||||||
|
Other assets
|
18,445 | 18,445 | ||||||
|
Total assets
|
$ | 15,867,338 | $ | 14,660,445 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable
|
$ | 292,482 | $ | 239,424 | ||||
|
Accrued payroll and other expenses
|
494,821 | 511,107 | ||||||
|
Accrued bonuses to officer
|
- | 60,000 | ||||||
|
Accrued income taxes
|
168,897 | 261,861 | ||||||
|
Accrued warranty and service costs
|
43,727 | 35,586 | ||||||
|
Deferred revenue
|
141,191 | 96,092 | ||||||
|
Total current liabilities
|
1,141,118 | 1,204,070 | ||||||
|
Long-term liabilities
|
||||||||
|
Deferred income taxes (note 6)
|
689,605 | 410,523 | ||||||
|
Total liabilities
|
1,830,723 | 1,614,593 | ||||||
|
Commitments and contingencies
(note 4)
|
||||||||
|
Shareholders' equity
(note 5)
|
||||||||
|
Preferred stock, $0.001 par value 10,000,000 shares authorized no shares issued and outstanding
|
- | - | ||||||
|
Common stock, $0.001 par value 50,000,000 shares authorized 15,572,943 and 15,833,006 shares issued and outstanding
|
4,044 | 4,304 | ||||||
|
Additional paid-in capital
|
4,167,650 | 5,891,268 | ||||||
|
Retained earnings
|
9,864,921 | 7,150,280 | ||||||
|
Total shareholders' equity
|
14,036,615 | 13,045,852 | ||||||
|
Total liabilities and shareholders' equity
|
$ | 15,867,338 | $ | 14,660,445 | ||||
|
August 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Net sales
|
$ | 11,719,758 | $ | 10,711,829 | ||||
|
Cost of sales
|
2,878,891 | 2,545,709 | ||||||
|
Gross profit
|
8,840,867 | 8,166,120 | ||||||
|
Operating expenses
|
||||||||
|
Selling, general, and administrative
|
4,305,156 | 4,325,621 | ||||||
|
Research and development
|
935,196 | 969,871 | ||||||
|
Total operating expenses
|
5,240,352 | 5,295,492 | ||||||
|
Income from operations
|
3,600,515 | 2,870,628 | ||||||
|
Other income (expense)
|
||||||||
|
Interest income
|
91,861 | 101,545 | ||||||
|
Miscellaneous income
|
1,000 | 1,231 | ||||||
|
Gain on currency exchange
|
76,416 | 130,150 | ||||||
|
Gain on sale of assets
|
240 | 1,993 | ||||||
|
Interest expense
|
(118 | ) | (1,045 | ) | ||||
|
Total other income (expense)
|
169,399 | 233,874 | ||||||
|
Income before income taxes
|
3,769,914 | 3,104,502 | ||||||
|
Provision for income taxes
(note 6)
|
||||||||
|
Deferred income taxes
|
(284,096 | ) | (289,829 | ) | ||||
|
Current Income taxes
|
(771,177 | ) | (658,600 | ) | ||||
|
Net income
|
$ | 2,714,641 | $ | 2,156,073 | ||||
|
Basic earnings per share
|
$ | 0.17 | $ | 0.14 | ||||
|
Diluted earnings per share
|
$ | 0.17 | $ | 0.13 | ||||
|
Weighted-average common
shares outstanding
|
||||||||
|
Basic
|
15,540,047 | 15,831,294 | ||||||
|
Diluted
|
16,082,454 | 16,513,018 | ||||||
|
Additional
|
||||||||||||||||||||
|
Common Stock
|
Paid-In
|
|||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Retained Earnings
|
Total
|
||||||||||||||||
|
Balance, August 31, 2009
|
15,700,382 | 4,172 | 5,572,411 | 4,994,207 | 10,570,790 | |||||||||||||||
|
Exercise of stock options
|
632,674 | 632 | 94,290 | 94,922 | ||||||||||||||||
|
Stock-based Compensation
|
127,597 | 127,597 | ||||||||||||||||||
|
Stock Repurchases
|
(500,050 | ) | (500 | ) | (1,033,607 | ) | (1,034,107 | ) | ||||||||||||
|
Deferred tax adjustments
|
1,130,577 | 1,130,577 | ||||||||||||||||||
|
Net income
|
2,156,073 | 2,156,073 | ||||||||||||||||||
|
Balance, August 31, 2010
|
15,833,006 | $ | 4,304 | $ | 5,891,268 | $ | 7,150,280 | $ | 13,045,852 | |||||||||||
|
Exercise of stock options
|
415,776 | 416 | 144,545 | 144,961 | ||||||||||||||||
|
Stock-based Compensation
|
155,252 | 155,252 | ||||||||||||||||||
|
Stock Repurchases
|
(675,839 | ) | (676 | ) | (2,047,496 | ) | (2,048,172 | ) | ||||||||||||
|
Deferred tax adjustments
|
24,081 | 24,081 | ||||||||||||||||||
|
Net income
|
2,714,641 | 2,714,641 | ||||||||||||||||||
|
Balance, August 31, 2011
|
15,572,943 | $ | 4,044 | $ | 4,167,650 | $ | 9,864,921 | $ | 14,036,615 | |||||||||||
|
August 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income
|
$ | 2,714,641 | $ | 2,156,073 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||
|
Depreciation and amortization of property and equipment
|
50,922 | 25,215 | ||||||
|
Amortization of customer relationships
|
7,730 | 13,714 | ||||||
|
Amortization of capitalized computer software development costs
|
688,651 | 644,014 | ||||||
|
Bad debts
|
- | 176,978 | ||||||
|
Excess tax benefits from share-based arrangements
|
(24,081 | ) | (1,130,577 | ) | ||||
|
Stock-based compensation
|
155,252 | 127,597 | ||||||
|
Gain on sale of equipment
|
(240 | ) | (1,993 | ) | ||||
|
Deferred income taxes
|
341,270 | 289,829 | ||||||
|
(Increase) decrease in
|
||||||||
|
Accounts receivable and Contracts receivable
|
(484,423 | ) | 335,216 | |||||
|
Income tax refundable
|
(33,924 | ) | 298,641 | |||||
|
Inventory
|
163,214 | (228,940 | ) | |||||
|
Prepaid expenses and other assets
|
(42,598 | ) | 24,532 | |||||
|
Increase (decrease) in
|
||||||||
|
Accounts payable
|
53,058 | 42,741 | ||||||
|
Accrued payroll and other expenses
|
(16,286 | ) | (41,327 | ) | ||||
|
Accrued bonus
|
(60,000 | ) | - | |||||
|
Accrued income taxes
|
(68,883 | ) | 167,993 | |||||
|
Accrued warranty and service costs
|
8,141 | (7,651 | ) | |||||
|
Deferred revenue
|
45,099 | 13,902 | ||||||
|
Net cash provided by operating activities
|
3,497,543 | 2,905,957 | ||||||
|
Cash flows from investing activities
|
||||||||
|
Purchases of property and equipment
|
(158,476 | ) | (51,532 | ) | ||||
|
Proceeds from sale of investments
|
240 | - | ||||||
|
Capitalized computer software development costs
|
(910,890 | ) | (887,541 | ) | ||||
|
Net cash used in investing activities
|
(1,069,126 | ) | (939,073 | ) | ||||
|
Cash flows from financing activities
|
||||||||
|
Repurchase of common stock
|
(2,048,172 | ) | (1,034,106 | ) | ||||
|
Excess tax benefits from share-based arrangements
|
24,081 | 1,130,577 | ||||||
|
Proceeds from the exercise of stock options
|
144,961 | 94,922 | ||||||
|
Net cash provided by (used in) financing activities
|
(1,879,130 | ) | 191,393 | |||||
|
Net increase in cash and cash equivalents
|
$ | 549,287 | $ | 2,158,277 | ||||
|
Cash and cash equivalents, beginning of year
|
9,631,762 | 7,473,485 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 10,181,049 | $ | 9,631,762 | ||||
|
Supplemental disclosures of cash flow information
|
||||||||
|
Interest paid
|
$ | 118 | $ | 1,045 | ||||
|
Income taxes paid
|
$ | 816,810 | $ | 390,696 | ||||
|
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.
|
|
Level I
|
Level II
|
Level III
|
Total
|
|||||||||||||
|
Cash and cash equivalents
|
$ | 10,181,049 | $ | $ | $ | 10,181,049 | ||||||||||
|
Total assets
|
$ | 10,181,049 | $ | $ | $ | 10,181,049 | ||||||||||
|
2011
|
2010
|
|||||||
|
Numerator
|
||||||||
|
Net income attributable to common shareholders
|
$ | 2,714,641 | $ | 2,156,073 | ||||
|
Denominator
|
||||||||
|
Weighted-average number of common shares outstanding during the year
|
15,540,047 | 15,831,294 | ||||||
|
Dilutive effect of stock options
|
542,407 | 681,724 | ||||||
|
Common stock and common stock equivalents used for diluted earnings per share
|
16,082,454 | 16,513,018 | ||||||
|
2011
|
2010
|
|||||||
|
Automobile
|
$ | 21,769 | $ | 21,769 | ||||
|
Equipment
|
107,261 | 80,830 | ||||||
|
Demo Equipment
|
111,649 | - | ||||||
|
Computer equipment
|
422,779 | 403,635 | ||||||
|
Furniture and fixtures
|
61,498 | 61,498 | ||||||
|
Leasehold improvements
|
53,898 | 53,898 | ||||||
| 778,854 | 621,630 | |||||||
|
Less accumulated depreciation and Amortization
|
615,316 | 565,646 | ||||||
|
Total
|
$ | 163,538 | $ | 55,984 | ||||
|
Years Ending
August 31,
|
||||
|
2012
|
275,578 | |||
|
2013
|
286,601 | |||
|
2014
|
121,362 | |||
| $ | 683,541 | |||
|
Period
|
Total Number of
Shares Purchased
|
Average Price
Paid per Share
|
Remaining Funds
Available Under the Share
Repurchase Plan
(including broker’s fees)
|
|||
|
12/02/08 to 12/31/08
|
90,632
|
$0.9764
|
$2,409,631
|
|||
|
01/01/09 to 01/31/09
|
105,752
|
$1.0352
|
$2,296,807
|
|||
|
02/01/09 to 02/28/09
|
73,118
|
$1.0086
|
$2,221,124
|
|||
|
03/01/09 to 03/31/09
|
73,315
|
$0.9575
|
$2,149,168
|
|||
|
04/01/09 to 04/30/09
|
55,580
|
$1.0045
|
$2,091,896
|
|||
|
05/01/09 to 05/31/09
|
44,083
|
$1.1360
|
$2,041,649
|
|||
|
06/01/09 to 06/30/09
|
171,740*
|
$1.3885
|
$1,799,550
|
|||
|
07/01/09 to 07/31/09
|
131,308
|
$1.5321
|
$1,596,486
|
|||
|
08/01/09 to 08/31/09
|
101,314
|
$1.7467
|
$1,416,478
|
|||
|
09/01/09 to 09/30/09
|
82,630
|
$1.6989
|
$1,274,155
|
|||
|
10/01/09 to 10/31/09
|
52,364
|
$1.5685
|
$1,190,386
|
|||
|
11/01/09 to 11/30/09
|
42,061
|
$1.4884
|
$1,126,560
|
|||
|
12/01/09
|
2,586
|
$1.3823
|
$1,122,985
|
|||
|
Phase I Total
|
1,026,483
|
$1.3823
|
||||
|
Period
|
Total Number of
Shares Purchased
|
Average Price
Paid per Share
|
Remaining Shares
Authorized for
Repurchase
Under the Share
Repurchase
Plan – Phase II
|
|||
|
04/01/10 to 04/30/10
|
86,976
|
$2.2237
|
913,024
|
|||
|
05/01/10 to 05/31/10
|
170,101
|
$2.3515
|
742,923
|
|||
|
06/01/10 to 06/30/10
|
33,665
|
$2.3670
|
709,258
|
|||
|
07/01/10 to 07/31/10
|
18,789
|
$2.4433
|
690,469
|
|||
|
08/01/10 to 08/31/10
|
10,878
|
$2.4283
|
679,591
|
|||
|
09/01/10 to 09/30/10
|
81,070
|
$2.6969
|
598,521
|
|||
|
10/01/10 to 10/31/10
|
170,494
|
$3.1671
|
428,027
|
|||
|
11/01/10 to 11/30/10
|
146,116
|
$2.9523
|
281,911
|
|||
|
12/01/10 to 12/31/10
|
41,214
|
$2.5716
|
240,697
|
|||
|
01/01/11 to 01/31/11
|
119,469
|
$2.9028
|
121,228
|
|||
|
02/01/11 to 02/28/11
|
117,476
|
$3.4510
|
3,752
|
|||
|
Phase II Total
|
996,248
|
$2.8041
|
||||
|
Transactions in FY10
|
Number of
Options
|
Weighted-Average Exercise Price
Per Share
|
Weighted-Average Remaining Contractual
Life
|
|||||||||
|
Outstanding, August 31, 2009
|
2,862,536 | $ | 0.97 | |||||||||
|
Granted
|
252,666 | $ | 1.79 | |||||||||
|
Exercised
|
(931,800 | ) | $ | 0.60 | ||||||||
|
Canceled/Forfeited
|
(41,000 | ) | $ | 1.39 | ||||||||
|
Expired
|
(648,500 | ) | $ | 1.44 | ||||||||
|
Outstanding, August 31, 2010
|
1,493,902 | $ | 1.13 | 4.248 | ||||||||
|
Exercisable, August 31, 2010
|
934,036 | $ | 0.87 | 3.245 | ||||||||
|
Transactions in FY11
|
Number of
Options
|
Weighted-Average Exercise Price
Per Share
|
Weighted-Average Remaining Contractual
Life
|
|||||||||
|
Outstanding, August 31, 2010
|
1,493,902 | $ | 1.13 | |||||||||
|
Granted
|
20,000 | $ | 3.27 | |||||||||
|
Exercised
|
(442,300 | ) | $ | 0.54 | ||||||||
|
Canceled/Forfeited
|
(107,066 | ) | $ | 1.61 | ||||||||
|
Expired
|
(6,900 | ) | $ | 0.88 | ||||||||
|
Outstanding, August 31, 2011
|
957,636 | $ | 1.40 | 5.22 | ||||||||
|
Exercisable, August 31, 2011
|
687,102 | $ | 1.27 | 4.522 | ||||||||
|
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
|
|||||||||||||||||
| $ | 0.26 | $ | 1.25 | 665,636 |
5.0 years
|
$ | 1.02 | 532,836 |
4.4 years
|
$ | 1.03 | |||||||||||||
| $ | 1.26 | $ | 2.25 | 150,000 |
4.5 years
|
$ | 1.66 | 101,066 |
4.0 years
|
$ | 1.64 | |||||||||||||
| $ | 2.26 | $ | 3.27 | 142,000 |
6.9 years
|
$ | 2.87 | 53,200 |
6.8 years
|
$ | 2.92 | |||||||||||||
| 957,636 | 687,102 | |||||||||||||||||||||||
|
Intrinsic Value of
Options Outstanding
|
Intrinsic Value of
Options Exercisable
|
Intrinsic Value of
Options Exercised
|
||||||||||
|
FY11
|
$ | 1,755,674 | $ | 1,348,809 | $ | 1,092,176 | ||||||
|
FY10
|
$ | 2,029,935 | $ | 1,499,527 | $ | 931,631 | ||||||
|
Transactions in FY09
|
Number of
Options
|
Weighted-Average Exercise Price
Per Share
|
||||||
|
Outstanding, August 31, 2009
|
51,000 | $ | 1.89 | |||||
|
Granted
|
24,000 | $ | 2.06 | |||||
|
Exercised
|
(4,000 | ) | $ | 0.63 | ||||
|
Outstanding, August 31, 2010
|
71,000 | $ | 2.02 | |||||
|
Exercisable, August 31, 2010
|
46,850 | $ | 1.99 | |||||
|
Transactions in FY11
|
Number of
Options
|
Weighted-Average Exercise Price
Per Share
|
||||||
|
Outstanding, August 31, 2010
|
71,000 | $ | 2.02 | |||||
|
Granted
|
12,000 | $ | 3.23 | |||||
|
Exercised
|
(4,000 | ) | $ | 0.30 | ||||
|
Outstanding, August 31, 2011
|
79,000 | $ | 2.29 | |||||
|
Exercisable, August 31, 2011
|
50,950 | $ | 2.15 | |||||
|
2011
|
2010
|
|||||||
|
Current
|
||||||||
|
Federal
|
$ | (623,006 | ) | $ | (531,586 | ) | ||
|
State
|
(148,171 | ) | (127,014 | ) | ||||
| (771,177 | ) | (658,600 | ) | |||||
|
Deferred
|
||||||||
|
Federal
|
(262,536 | ) | (260,843 | ) | ||||
|
State
|
(21,560 | ) | (28,986 | ) | ||||
| (284,096 | ) | (289,829 | ) | |||||
|
Total
|
$ | (1,055,273 | ) | $ | (948,429 | ) | ||
|
2011
|
2010
|
|||||||
|
Income tax computed at federal statutory tax rate
|
34.0% | 34.0% | ||||||
|
State taxes, net of federal benefit
|
2.6 | 2.7 | ||||||
|
Meals & Entertainment
|
0.1 | 0.2 | ||||||
|
Other permanent differences
|
(1.0 | ) | (1.5 | ) | ||||
|
Research and development credit
|
(8.2 | ) | (5.1 | ) | ||||
|
Change in prior year estimated taxes
|
0.5 | 0.3 | ||||||
|
Total
|
28.0% | 30.6% | ||||||
|
2011
|
2010
|
|||||||
|
Deferred tax assets
|
||||||||
|
Accrued payroll and other expenses
|
$ | 91,489 | $ | 108,488 | ||||
|
Accrued warranty and service costs
|
18,732 | 15,245 | ||||||
|
Bad debt allowance
|
99,982 | 180,407 | ||||||
|
Deferred revenue
|
60,486 | 41,166 | ||||||
|
Property and equipment
|
60,626 | 33,856 | ||||||
|
Research and development credit
|
289,357 | 525,650 | ||||||
|
State taxes
|
50,378 | 43,185 | ||||||
|
Total deferred tax assets
|
671,050 | 947,997 | ||||||
|
Less: Valuation allowance
|
- | - | ||||||
| 671,050 | 947,997 | |||||||
|
Deferred tax liabilities
|
||||||||
|
State Tax Deferred
|
(26,710 | ) | (53,481 | ) | ||||
|
Capitalized computer software development costs
|
(1,031,869 | ) | (940,775 | ) | ||||
|
Total deferred tax liabilities
|
(1,058,579 | ) | (994,256 | ) | ||||
|
Net deferred tax liabilities
|
$ | (387,529 | ) | $ | (46,259 | ) | ||
|
August 31, 2011
|
||||||||||||||||
|
Simulations
|
||||||||||||||||
|
Plus, Inc.
|
Words+, Inc.
|
Eliminations
|
Total
|
|||||||||||||
|
Net sales
|
$ | 8,738,739 | $ | 2,981,019 | $ | - | $ | 11,719,758 | ||||||||
|
Income from operations
|
$ | 3,530,281 | $ | 70,234 | $ | - | $ | 3,600,515 | ||||||||
|
Identifiable assets
|
$ | 15,613,253 | $ | 1,534,999 | $ | (1,280,914 | ) | $ | 15,867,338 | |||||||
|
Capital expenditures
|
$ | 19,101 | $ | 139,375 | $ | - | $ | 158,476 | ||||||||
|
Depreciation/Amortization
|
$ | 690,446 | $ | 56,857 | $ | - | $ | 747,303 | ||||||||
|
Stock-based compensation
|
$ | 117,641 | $ | 37,611 | $ | - | $ | 155,252 | ||||||||
|
Interest Income
|
$ | 91,224 | $ | 637 | $ | - | $ | 91,861 | ||||||||
|
Income tax expense
|
$ | 1,055,273 | $ | - | $ | - | $ | 1,055,273 | ||||||||
|
August 31, 2010
|
||||||||||||||||
|
Simulations
|
||||||||||||||||
|
Plus, Inc.
|
Words+, Inc.
|
Eliminations
|
Total
|
|||||||||||||
|
Net sales
|
$ | 7,620,748 | $ | 3,091,081 | $ | - | $ | 10,711,829 | ||||||||
|
Income from operations
|
$ | 2,955,389 | $ | (84,761 | ) | $ | - | $ | 2,870,628 | |||||||
|
Identifiable assets
|
$ | 14,434,920 | $ | 1,673,227 | $ | (1,447,702 | ) | 14,660,445 | ||||||||
|
Capital expenditures
|
$ | 39,013 | $ | 12,519 | $ | - | $ | 51,532 | ||||||||
|
Depreciation/Amortization
|
$ | 628,677 | $ | 4,266 | $ | - | $ | 682,943 | ||||||||
|
Stock-based compensation
|
$ | 97,494 | $ | 30,103 | $ | - | $ | 127,597 | ||||||||
|
Interest Income
|
$ | 101,369 | $ | 176 | $ | - | $ | 101,545 | ||||||||
|
Income tax expense
|
$ | 948,429 | $ | - | $ | - | $ | 948,429 | ||||||||
|
August 31, 2011
|
||||||||||||||||||||||||
|
(in ‘000)
|
North America
|
Europe
|
Asia
|
Oceania
|
South America
|
Total
|
||||||||||||||||||
|
Simulations Plus, Inc.
|
4,548 | 2,606 | 1,554 | - | 31 | 8,739 | ||||||||||||||||||
|
Words+, Inc.
|
2,898 | 12 | 9 | 59 | 3 | 2,981 | ||||||||||||||||||
|
Total
|
7,446 | 2,618 | 1,563 | 59 | 34 | 11,720 | ||||||||||||||||||
|
August 31, 2010
|
||||||||||||||||||||||||
|
(in ‘000)
|
North America
|
Europe
|
Asia
|
Oceania
|
South America
|
Total
|
||||||||||||||||||
|
Simulations Plus, Inc.
|
4,132 | 2,240 | 1,238 | - | 11 | 7,621 | ||||||||||||||||||
|
Words+, Inc.
|
2,960 | 27 | 44 | 60 | 0 | 3,091 | ||||||||||||||||||
|
Total
|
7,092 | 2,267 | 1,282 | 60 | 11 | 10,712 | ||||||||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|