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
|
3
|
||
Item
1.
|
Consolidated
Financial Statements
|
3
|
|
Consolidated
Balance Sheets – June 30, 2009 (Unaudited) and December 31, 2008
(Audited)
|
3
|
||
Consolidated
Statements of Operations (Unaudited) for the three and six months ended
June 30, 2009 and 2008
|
4
|
||
Consolidated
Statements of Cash Flows (Unaudited) for the six months ended June 30,
2009 and 2008
|
5
|
||
Notes
to Consolidated Financial Statements – (Unaudited)
|
6
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
10
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
15
|
|
Item
4T.
|
Controls
and Procedures
|
15
|
|
PART
II – OTHER INFORMATION
|
15
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
15
|
|
Item
6.
|
Exhibits
|
16
|
|
SIGNATURES |
16
|
INFINITE
GROUP, INC.
|
||||||||
Consolidated
Balance Sheets
|
||||||||
June
30,
|
December
31,
|
|||||||
2009
(Unaudited)
|
2008
(Audited)
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 40,317 | $ | 153,336 | ||||
Accounts
receivable, net of allowance of $35,000
|
1,042,879 | 1,004,114 | ||||||
Prepaid
expenses and other current assets
|
65,854 | 47,379 | ||||||
Total
current assets
|
1,149,050 | 1,204,829 | ||||||
Property
and equipment, net
|
57,540 | 69,750 | ||||||
Other assets –
security deposits
|
15,515 | 15,515 | ||||||
Total
assets
|
$ | 1,222,105 | $ | 1,290,094 | ||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 643,758 | $ | 328,654 | ||||
Accrued
payroll
|
339,276 | 304,819 | ||||||
Accrued
interest payable
|
272,948 | 280,547 | ||||||
Accrued
pension and retirement
|
2,790,435 | 2,367,312 | ||||||
Accrued
expenses – other
|
51,659 | 62,516 | ||||||
Current
maturities of notes payable
|
7,893 | 7,426 | ||||||
Notes
payable
|
205,000 | 30,000 | ||||||
Notes
payable-related parties
|
305,000 | 40,000 | ||||||
Total
current liabilities
|
4,615,969 | 3,421,274 | ||||||
Long-term
obligations:
|
||||||||
Notes
payable
|
35,199 | 239,266 | ||||||
Notes
payable-related parties
|
684,624 | 999,624 | ||||||
Accrued
pension expense
|
1,147,231 | 1,337,231 | ||||||
Total
liabilities
|
6,483,023 | 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
|
29,813,186 | 29,699,795 | ||||||
Accumulated
deficit
|
(31,882,314 | ) | (31,214,806 | ) | ||||
Accumulated
other comprehensive loss
|
(3,217,259 | ) | (3,217,259 | ) | ||||
Total
stockholders’ deficiency
|
(5,260,918 | ) | (4,707,301 | ) | ||||
Total
liabilities and stockholders’ deficiency
|
$ | 1,222,105 | $ | 1,290,094 |
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Sales
|
$ | 2,908,099 | $ | 2,163,615 | $ | 5,564,029 | $ | 4,630,425 | ||||||||
Cost
of services
|
2,285,969 | 1,652,404 | 4,278,679 | 3,368,676 | ||||||||||||
Gross
profit
|
622,130 | 511,211 | 1,285,350 | 1,261,749 | ||||||||||||
Costs
and expenses:
|
||||||||||||||||
General
and administrative
|
315,417 | 261,270 | 612,208 | 523,582 | ||||||||||||
Defined
benefit pension plan
|
131,877 | 50,031 | 296,746 | 98,992 | ||||||||||||
Selling
|
437,770 | 345,724 | 893,139 | 758,044 | ||||||||||||
Total
costs and expenses
|
885,064 | 657,025 | 1,802,093 | 1,380,618 | ||||||||||||
Operating
loss
|
(262,934 | ) | (145,814 | ) | (516,743 | ) | (118,869 | ) | ||||||||
Interest
expense:
|
||||||||||||||||
Related
parties
|
(20,700 | ) | (32,025 | ) | (41,363 | ) | (64,377 | ) | ||||||||
Other
|
(57,195 | ) | (44,917 | ) | (105,402 | ) | (90,952 | ) | ||||||||
Total
interest expense
|
(77,895 | ) | (76,942 | ) | (146,765 | ) | (155,329 | ) | ||||||||
Loss
before income tax expense
|
(340,829 | ) | (222,756 | ) | (663,508 | ) | (274,198 | ) | ||||||||
Income
tax expense
|
- | - | (4,000 | ) | (615 | ) | ||||||||||
Net
loss
|
$ | (340,829 | ) | $ | (222,756 | ) | $ | (667,508 | ) | $ | (274,813 | ) | ||||
Net
loss per share – basic and diluted
|
$ | (.02 | ) | $ | (.01 | ) | $ | (.03 | ) | $ | (.01 | ) | ||||
Weighted
average number of shares outstanding – basic and diluted
|
25,469,078 | 24,482,371 | 25,350,293 | 24,128,522 |
For
the Six Months Ended
|
||||||||
June
30,
|
||||||||
2009
|
2008
|
|||||||
Operating
activities:
|
||||||||
Net
loss
|
$ | (667,508 | ) | $ | (274,813 | ) | ||
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
||||||||
Stock
based compensation
|
88,891 | 116,812 | ||||||
Depreciation
|
15,620 | 18,323 | ||||||
Increase
in assets:
|
||||||||
Accounts
receivable
|
(38,765 | ) | (81,553 | ) | ||||
Other
assets
|
(18,475 | ) | (7,155 | ) | ||||
Increase
in liabilities:
|
||||||||
Accounts
payable
|
315,104 | 100,276 | ||||||
Accrued
expenses
|
41,001 | 38 | ||||||
Accrued
pension and retirement
|
233,123 | 84,569 | ||||||
Net
cash used by operating activities
|
(31,009 | ) | (43,503 | ) | ||||
Investing
activities:
|
||||||||
Purchase
of property and equipment
|
(3,410 | ) | (16,205 | ) | ||||
Net
cash used by investing activities
|
(3,410 | ) | (16,205 | ) | ||||
Financing
activities:
|
||||||||
Repayments
of notes payable
|
(28,600 | ) | (1,999 | ) | ||||
Repayments
of note payable-related party
|
(50,000 | ) | (52,081 | ) | ||||
Proceeds
from note payable
|
- | 200,000 | ||||||
Proceeds
from exercise of stock options
|
- | 16,667 | ||||||
Net
cash provided by (used by) financing activities
|
(78,600 | ) | 162,587 | |||||
Net
increase (decrease) in cash
|
(113,019 | ) | 102,879 | |||||
Cash
– beginning of period
|
153,336 | 28,281 | ||||||
Cash
– end of period
|
$ | 40,317 | $ | 131,160 | ||||
Supplemental
disclosure:
|
||||||||
Cash
paid for:
|
||||||||
Interest
|
$ | 120,771 | $ | 130,235 | ||||
Income
taxes
|
$ | 4,000 | $ | 615 |
2009
|
2008
|
|||||||
Risk-free
interest rate
|
2.09%
- 2.47%
|
3.74%
- 4.10%
|
||||||
Expected
dividend yield
|
0%
|
0%
|
||||||
Expected
stock price volatility
|
75%
|
50%
|
||||||
Expected
life of options
|
5.75 years
|
10 years
|
Three Months
ended
June 30, 2009
|
Three Months
ended
June 30, 2008
|
Six Months
ended
June 30, 2009
|
Six Months
ended
June 30, 2008
|
|||||||||||||
Employee
stock options
|
$ | 38,981 | $ | 55,532 | $ | 91,060 | $ | 98,217 | ||||||||
Consultants –
common stock warrants
|
1,023 | - | (2,169 | ) | 6,095 | |||||||||||
Consultant
– shares of common stock
|
- | - | - | 12,500 | ||||||||||||
Total
expense
|
$ | 40,004 | $ | 55,532 | $ | 88,891 | $ | 116,812 |
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
|
892,500 | $ | .18 | ||||||||||
Options
expired
|
(155,000 | ) | $ | .54 | |||||||||
Outstanding
at June 30, 2009
|
5,589,000 | $ | .26 |
6.6 years
|
$ | 537,330 | |||||||
Exercisable
at June 30, 2009
|
4,442,667 | $ | .25 |
5.9 years
|
$ | 459,380 |
Number of
Nonvested
Options
|
Weighted Average
Fair Value
at Grant Date
|
|||||||
Nonvested
outstanding at December 31, 2008
|
623,333 | $ | .33 | |||||
Options
granted
|
892,500 | $ | .12 | |||||
Options
vested
|
(274,500 | ) | $ | .20 | ||||
Options
forfeited
|
(95,000 | ) | $ | .34 | ||||
Nonvested
outstanding at June 30, 2009
|
1,146,333 | $ | .20 |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Weighted
average number of shares outstanding
|
25,469,078 | 24,482,371 | 25,350,393 | 24,128,522 | ||||||||||||
Common
stock equivalents
|
18,736,294 | 19,717,604 | 18,514,815 | 19,680,827 |
Three Months
ended
June 30, 2009
|
Three Months
ended
June 30, 2008
|
Six Months
ended
June 30, 2009
|
Six Months
ended
June 30, 2008
|
|||||||||||||
Interest
cost
|
$ | 71,996 | $ | 74,248 | $ | 143,993 | $ | 134,336 | ||||||||
Expected
return on plan assets
|
(42,115 | ) | (72,686 | ) | (84,231 | ) | (145,372 | ) | ||||||||
Service
cost
|
17,750 | 16,250 | 35,500 | 32,500 | ||||||||||||
Actuarial
loss
|
37,343 | 27,455 | 74,687 | 54,910 | ||||||||||||
Net
periodic pension cost
|
$ | 84,974 | $ | 45,267 | $ | 169,949 | $ | 76,374 |
Six Months Ended June 30,
|
||||||||
2009
|
2008
|
|||||||
Conversion
of accrued interest payable under note payable into 500,000 and 850,000
shares of common stock, respectively
|
$ | 25,000 | $ | 42,500 |
Three
Months Ended June 30,
|
||||||||||||||||||||||||
2009
vs. 2008
|
||||||||||||||||||||||||
As
a % of
|
As
a % of
|
Amount
of
|
%
Increase
|
|||||||||||||||||||||
2009
|
Sales
|
2008
|
Sales
|
Change
|
(Decrease)
|
|||||||||||||||||||
Sales
|
$ | 2,908,099 | 100.0 | % | $ | 2,163,615 | 100.0 | % | $ | 744,484 | 34.4 | % | ||||||||||||
Cost
of services
|
2,285,969 | 78.6 | 1,652,404 | 76.4 | 633,565 | 38.3 | ||||||||||||||||||
Gross
profit
|
622,130 | 21.4 | 511,211 | 23.6 | 110,919 | 21.7 | ||||||||||||||||||
General
and administrative
|
315,417 | 10.8 | 261,270 | 12.1 | 54,147 | 20.7 | ||||||||||||||||||
Defined
benefit pension plan
|
131,877 | 4.5 | 50,031 | 2.3 | 81,846 | 163.6 | ||||||||||||||||||
Selling
|
437,770 | 15.1 | 345,724 | 16.0 | 92,046 | 26.6 | ||||||||||||||||||
Total
costs and expenses
|
885,064 | 30.4 | 657,025 | 30.4 | 228,039 | 34.7 | ||||||||||||||||||
Operating
loss
|
(262,934 | ) | (9.0 | ) | (145,814 | ) | (6.7 | ) | (117,120 | ) | 80.3 | |||||||||||||
Interest
expense
|
(77,895 | ) | (2.7 | ) | (76,942 | ) | (3.6 | ) | (953 | ) | 1.2 | |||||||||||||
Net
loss
|
$ | (340,829 | ) | (11.7 | )% | $ | (222,756 | ) | (10.3 | )% | $ | (118,073 | ) | 53.0 | % | |||||||||
Net
loss per share - basic and diluted
|
$ | (.02 | ) | $ | (.01 | ) | $ | (.01 | ) |
Six
Months Ended June 30,
|
||||||||||||||||||||||||
2009
vs. 2008
|
||||||||||||||||||||||||
As
a % of
|
As
a % of
|
Amount
of
|
%
Increase
|
|||||||||||||||||||||
2009
|
Sales
|
2008
|
Sales
|
Change
|
(Decrease)
|
|||||||||||||||||||
Sales
|
$ | 5,564,029 | 100.0 | % | $ | 4,630,425 | 100.0 | % | $ | 933,604 | 20.2 | % | ||||||||||||
Cost
of services
|
4,278,679 | 76.9 | 3,368,676 | 72.8 | 910,003 | 27.0 | ||||||||||||||||||
Gross
profit
|
1,285,350 | 23.1 | 1,261,749 | 27.2 | 23,601 | 1.9 | ||||||||||||||||||
General
and administrative
|
612,208 | 11.0 | 523,582 | 11.3 | 88,626 | 16.9 | ||||||||||||||||||
Defined
benefit pension plan
|
296,746 | 5.3 | 98,992 | 2.1 | 197,754 | 199.8 | ||||||||||||||||||
Selling
|
893,139 | 16.1 | 758,044 | 16.4 | 135,095 | 17.8 | ||||||||||||||||||
Total
costs and expenses
|
1,802,093 | 32.4 | 1,380,618 | 29.8 | 421,475 | 30.5 | ||||||||||||||||||
Operating
loss
|
(516,743 | ) | (9.3 | ) | (118,869 | ) | (2.6 | ) | (397,874 | ) | 334.7 | |||||||||||||
Interest
expense
|
(146,765 | ) | (2.6 | ) | (155,329 | ) | (3.3 | ) | 8,564 | (5.5 | ) | |||||||||||||
Income
tax expense
|
(4,000 | ) | (.1 | ) | (615 | ) | (3,385 | ) | 550.4 | |||||||||||||||
Net
loss
|
$ | (667,508 | ) | (12.0 | )% | $ | (274,813 | ) | (5.9 | ) % | $ | (392,695 | ) | 142.9 | % | |||||||||
Net
loss per share - basic and diluted
|
$ | (.03 | ) | $ | (.01 | ) | $ | (.02 | ) |
Six Months Ended June 30,
|
||||||||
2009
|
2008
|
|||||||
Net
cash used by operating activities
|
$ | (31,009 | ) | $ | (43,503 | ) | ||
Net
cash used by investing activities
|
(3,410 | ) | (16,205 | ) | ||||
Net
cash provided (used) by financing activities
|
(78,600 | ) | 162,587 | |||||
Net
increase (decrease) in cash
|
$ | (113,019 | ) | $ | 102,879 |
Exhibit No.
|
Description
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.*
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.*
|
|
32.1
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.*
|
|
32.2
|
|
Certification
of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of
2002.*
|
Infinite Group, Inc.
(Registrant)
|
||
Date: August 12,
2009
|
/s/ Michael S. Smith
|
|
Michael
S. Smith
|
||
Chief
Executive Officer
|
||
(Principal
Executive Officer)
|
||
Date: August 12,
2009
|
/s/ James Witzel
|
|
James
Witzel
|
||
Chief
Financial Officer
|
||
(Principal
Financial
Officer)
|