Delaware
|
52-1490422
|
(State
or other jurisdiction of
|
(IRS
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Large
Accelerated filer ¨
Non-accelerated
filer ¨
|
Accelerated
filer ¨
Smaller
reporting company x
|
PAGE
|
||
PART
I - FINANCIAL INFORMATION
|
||
Item
1. Financial Statements
|
||
Balance
Sheets as of March 31, 2009 (Unaudited) and December 31, 2008
(Audited)
|
3
|
|
Statements
of Operations – for the three months ended March 31, 2009 and 2008
(Unaudited)
|
4
|
|
Statements
of Cash Flows – for the three months ended March 31, 2009 and 2008
(Unaudited)
|
5
|
|
Notes
to Interim Financial Statements (Unaudited)
|
6
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
9
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk.
|
15
|
|
Item
4T. Controls and Procedures
|
15
|
|
PART
II - OTHER INFORMATION
|
||
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
15
|
|
Item
6. Exhibits
|
15
|
|
SIGNATURES
|
16
|
INFINITE GROUP, INC.
|
Consolidated Balance Sheets
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
(Unaudited)
|
(Audited)
|
||||||
Current
assets:
|
||||||||
Cash
|
$ | 71,149 | $ | 153,336 | ||||
Accounts
receivable, net of allowance of $35,000
|
1,055,045 | 1,004,114 | ||||||
Prepaid
expenses and other current assets
|
80,626 | 47,379 | ||||||
Total
current assets
|
1,206,820 | 1,204,829 | ||||||
Property
and equipment, net
|
64,432 | 69,750 | ||||||
Other assets -
deposits
|
15,515 | 15,515 | ||||||
Total
assets
|
$ | 1,286,767 | $ | 1,290,094 | ||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
440,307 | 328,654 | ||||||
Accrued
payroll
|
444,074 | 304,819 | ||||||
Accrued
interest payable
|
259,316 | 280,547 | ||||||
Accrued
retirement and pension
|
2,661,905 | 2,367,312 | ||||||
Accrued
expenses-other
|
54,485 | 62,516 | ||||||
Current
maturities of notes payable
|
7,655 | 7,426 | ||||||
Note
payable
|
30,000 | 30,000 | ||||||
Notes
payable-related parties
|
305,000 | 40,000 | ||||||
Total
current liabilities
|
4,202,742 | 3,421,274 | ||||||
Long-term
obligations:
|
||||||||
Notes
payable
|
212,264 | 239,266 | ||||||
Notes
payable-related parties
|
684,624 | 999,624 | ||||||
Accrued
pension expense
|
1,147,231 | 1,337,231 | ||||||
Total
liabilities
|
6,246,861 | 5,997,395 | ||||||
Commitments
and contingencies (note 5)
|
||||||||
Stockholders’
deficiency:
|
||||||||
Common
stock, $.001 par value, 60,000,000 shares authorized;
|
||||||||
25,469,078
(24,969,078 - 2008) shares issued and outstanding
|
25,469 | 24,969 | ||||||
Additional
paid-in capital
|
29,773,181 | 29,699,795 | ||||||
Accumulated
deficit
|
(31,541,485 | ) | (31,214,806 | ) | ||||
Accumulated
other comprehensive loss
|
(3,217,259 | ) | (3,217,259 | ) | ||||
Total
stockholders’ deficiency
|
(4,960,094 | ) | (4,707,301 | ) | ||||
Total
liabilities and stockholders’ deficiency
|
$ | 1,286,767 | $ | 1,290,094 |
INFINITE
GROUP, INC.
|
Consolidated
Statements of Operations
(Unaudited)
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
2009
|
2008
|
|||||||
Sales
|
$ | 2,655,930 | $ | 2,466,810 | ||||
Cost
of services
|
1,992,710 | 1,716,271 | ||||||
Gross
profit
|
663,220 | 750,539 | ||||||
Costs
and expenses:
|
||||||||
General
and administrative
|
296,791 | 262,312 | ||||||
Defined
benefit pension plan
|
164,869 | 48,961 | ||||||
Selling
|
455,369 | 412,320 | ||||||
Total
costs and expenses
|
917,029 | 723,593 | ||||||
Operating
income (loss)
|
(253,809 | ) | 26,946 | |||||
Other
expense - interest expense:
|
||||||||
Related
parties
|
(20,663 | ) | (32,353 | ) | ||||
Other
|
(48,207 | ) | (46,035 | ) | ||||
Total
other expense - interest expense
|
(68,870 | ) | (78,388 | ) | ||||
Loss
before income tax expense
|
(322,679 | ) | (51,442 | ) | ||||
Income
tax expense
|
(4,000 | ) | (615 | ) | ||||
Net loss
|
$ | (326,679 | ) | $ | (52,057 | ) | ||
Net
loss per share - basic and diluted
|
$ | (.01 | ) | $ | (.00 | ) | ||
Weighted
average number of shares outstanding - basic and diluted
|
25,230,189 | 23,774,672 |
INFINITE
GROUP, INC.
|
Consolidated
Statements of Cash Flows (Unaudited)
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
2009
|
2008
|
|||||||
Operating
activities:
|
||||||||
Net
loss
|
$ | (326,679 | ) | $ | (52,057 | ) | ||
Adjustments
to reconcile net loss to net cash (used) provided by
|
||||||||
operating
activities:
|
||||||||
Stock
based compensation
|
48,886 | 61,280 | ||||||
Depreciation
|
8,180 | 8,954 | ||||||
Increase
in assets:
|
||||||||
Accounts
receivable
|
(50,931 | ) | (188,724 | ) | ||||
Other
current assets
|
(33,247 | ) | (6,715 | ) | ||||
Increase
in liabilities:
|
||||||||
Accounts
payable
|
111,653 | 43,712 | ||||||
Accrued
expenses
|
134,993 | 119,640 | ||||||
Accrued
pension obligations
|
104,593 | 39,777 | ||||||
Net
cash (used) provided by operating activities
|
(2,552 | ) | 25,867 | |||||
Investing
activities:
|
||||||||
Purchase
of property and equipment
|
(2,862 | ) | (5,285 | ) | ||||
Net
cash used by investing activities
|
(2,862 | ) | (5,285 | ) | ||||
Financing
activities:
|
||||||||
Repayments
of notes payable
|
(26,773 | ) | (990 | ) | ||||
Repayments
of note payable-related party
|
(50,000 | ) | (1,399 | ) | ||||
Proceeds
from exercise of stock options
|
- | 16,667 | ||||||
Net
cash (used) provided by financing activities
|
(76,773 | ) | 14,278 | |||||
Net
(decrease) increase in cash
|
(82,187 | ) | 34,860 | |||||
Cash -
beginning of period
|
153,336 | 28,281 | ||||||
Cash -
end of period
|
$ | 71,149 | $ | 63,141 | ||||
Supplemental
disclosure:
|
||||||||
Cash
paid for:
|
||||||||
Interest
|
$ | 54,469 | $ | 59,491 | ||||
Income
taxes
|
$ | 4,000 | $ | 615 |
2009
|
2008
|
||||
Risk-free
interest rate
|
2.09%
|
3.74%
|
|||
Expected
dividend yield
|
0%
|
0%
|
|||
Expected
stock price volatility
|
75%
|
50%
|
|||
Expected
life of options
|
5.75 years
|
10 years
|
Number of
Options
|
Weighted
Average
Exercise
Price
|
Weighted-Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
at December 31, 2008
|
4,851,500 | $ | .28 | ||||||||||
Options
granted
|
882,500 | $ | .18 | ||||||||||
Options
expired
|
(150,000 | ) | $ | .54 | |||||||||
Outstanding
at March 31, 2009
|
5,584,000 | $ | .26 |
6.9 years
|
$ | 245,940 | |||||||
Exercisable
at March 31, 2009
|
4,370,667 | $ | .24 |
6.2 years
|
$ | 231,807 |
Nonvested Shares
|
Shares
|
Weighted Average
Fair Value
at Grant Date
|
||||||
Nonvested
at December 31, 2008
|
623,333 | $ | .33 | |||||
Granted
|
882,500 | $ | .12 | |||||
Vested
|
(200,833 | ) | $ | .16 | ||||
Forfeited
or expired
|
(91,667 | ) | $ | .52 | ||||
Nonvested
at March 31, 2009
|
1,213,333 | $ | .19 |
Three Months Ended
March 31,
|
||||||||
2009
|
2008
|
|||||||
Interest
cost
|
$ | 71,996 | $ | 74,248 | ||||
Expected
return on plan assets
|
(42,115 | ) | (72,686 | ) | ||||
Service
cost
|
17,750 | 16,250 | ||||||
Actuarial
loss
|
37,343 | 27,455 | ||||||
Net
periodic pension cost
|
$ | 84,974 | $ | 45,267 |
Three Months Ended March 31,
|
||||||||||||||||||||||||
2009 vs. 2008
|
||||||||||||||||||||||||
As a % of
|
As a % of
|
Amount of
|
% Increase
|
|||||||||||||||||||||
2009
|
Sales
|
2008
|
Sales
|
Change
|
(Decrease)
|
|||||||||||||||||||
Sales
|
$ | 2,655,930 | 100.0 | % | $ | 2,466,810 | 100.0 | % | $ | 189,120 | 7.7 | % | ||||||||||||
Cost
of services
|
1,992,710 | 75.0 | 1,716,271 | 69.6 | 276,439 | 16.1 | ||||||||||||||||||
Gross
profit
|
663,220 | 25.0 | 750,539 | 30.4 | (87,319 | ) | (11.6 | ) | ||||||||||||||||
General
and administrative
|
296,791 | 11.2 | 262,312 | 10.6 | 34,479 | 13.1 | ||||||||||||||||||
Defined
benefit pension plan
|
164,869 | 6.2 | 48,961 | 2.0 | 115,908 | 236.7 | ||||||||||||||||||
Selling
|
455,369 | 17.1 | 412,320 | 16.7 | 43,049 | 10.4 | ||||||||||||||||||
Total
operating expenses
|
917,029 | 34.5 | 723,593 | 29.3 | 193,436 | 26.7 | ||||||||||||||||||
Operating
income (loss)
|
(253,809 | ) | (9.6 | ) | 26,946 | 1.1 | (280,755 | ) | (1,041.9 | ) | ||||||||||||||
Interest
expense
|
(68,870 | ) | (2.6 | ) | (78,388 | ) | (3.2 | ) | 9,518 | (12.1 | ) | |||||||||||||
Income
tax expense
|
(4,000 | ) | (0.2 | ) | (615 | ) | (0.0 | ) | (3,385 | ) | 550.4 | |||||||||||||
Net
loss
|
$ | (326,679 | ) | (12.3 | )% | $ | (52,057 | ) | (2.1 | )% | $ | (274,622 | ) | 527.5 | % | |||||||||
Net
loss per share - basic and diluted
|
$ | (.01 | ) | $ | (.00 | ) |
Three Months Ended
March 31,
|
||||||||
2009
|
2008
|
|||||||
Net
cash provided (used) by operating activities
|
$ | (2,552 | ) | $ | 25,867 | |||
Net
cash used by investing activities
|
(2,862 | ) | (5,285 | ) | ||||
Net
cash provided (used) by financing activities
|
(76,773 | ) | 14,278 | |||||
Net
increase (decrease) in cash
|
$ | (82,187 | ) | $ | 34,860 |
Exhibit No.
|
Description
|
|
31.1
|
Chief
Executive Officer Certification pursuant to section 302 of the
Sarbanes-Oxley Act of 2002.*
|
|
31.2
|
Chief
Financial Officer Certification pursuant to section 302 of the
Sarbanes-Oxley Act of 2002.*
|
|
|
||
32.1
|
Chief
Executive Officer Certification pursuant to section 906 of the
Sarbanes-Oxley Act of 2002.*
|
|
32.2
|
Chief
Financial Officer Certification pursuant to section 906 of the
Sarbanes-Oxley Act of
2002.*
|
*
|
Filed
as an exhibit hereto.
|
Infinite
Group, Inc.
(Registrant)
|
|
Date May
15, 2009
|
/s/ Michael S. Smith
|
Michael
S. Smith
|
|
Chief
Executive Officer
|
|
(Principal
Executive Officer)
|
|
Date May
15, 2009
|
/s/ James Witzel
|
James
Witzel
|
|
Chief
Financial Officer
|
|
(Principal
Financial Officer)
|