Delaware
|
52-1490422
|
|
(State
or other jurisdiction of
|
(IRS
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
Large Accelerated filer ¨
Non-accelerated filer (Do not check if a smaller reporting company) ¨
|
Accelerated filer ¨
Smaller reporting company x
|
PAGE
|
||
PART
I – FINANCIAL INFORMATION
|
||
Item
1.
|
Consolidated
Financial Statements
|
3
|
Consolidated
Balance Sheets – September 30, 2010 (Unaudited) and December 31, 2009
(Audited)
|
3
|
|
Consolidated
Statements of Operations (Unaudited) for the three and nine months ended
September 30, 2010 and 2009
|
4
|
|
Consolidated
Statements of Cash Flows (Unaudited) for the nine months ended September
30, 2010 and 2009
|
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
|
16
|
Item
4.
|
Controls
and Procedures
|
16
|
PART
II – OTHER INFORMATION
|
16
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
16
|
Item
6.
|
Exhibits
|
16
|
SIGNATURES
|
17
|
INFINITE
GROUP, INC.
|
||||||||
Consolidated
Balance Sheets
|
||||||||
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 104,462 | $ | 196,711 | ||||
Accounts
receivable, net of allowance of $70,000
|
665,780 | 1,118,580 | ||||||
Prepaid
expenses and other current assets
|
65,732 | 56,622 | ||||||
Total
current assets
|
835,974 | 1,371,913 | ||||||
Property
and equipment, net
|
76,265 | 58,777 | ||||||
Deposits
and other assets
|
18,424 | 21,544 | ||||||
Total
assets
|
$ | 930,663 | $ | 1,452,234 | ||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 587,845 | 686,457 | |||||
Accrued
payroll
|
368,056 | 388,131 | ||||||
Accrued
interest payable
|
291,496 | 275,563 | ||||||
Accrued
retirement and pension
|
3,443,450 | 3,078,361 | ||||||
Accrued
expenses - other
|
39,197 | 61,632 | ||||||
Current
maturities of long-term obligations-bank
|
41,869 | 32,243 | ||||||
Notes
payable
|
470,000 | 295,000 | ||||||
Notes
payable - related parties
|
174,000 | 154,000 | ||||||
Total
current liabilities
|
5,415,913 | 4,971,387 | ||||||
Long-term
obligations:
|
||||||||
Notes
payable:
|
||||||||
Banks
and other
|
172,939 | 334,029 | ||||||
Related
parties
|
501,324 | 501,324 | ||||||
Accrued
pension expense
|
735,012 | 735,012 | ||||||
Total
liabilities
|
6,825,188 | 6,541,752 | ||||||
Commitments
and contingencies (Note 5)
|
||||||||
Stockholders’
deficiency:
|
||||||||
Common
stock, $.001 par value, 60,000,000 shares authorized; 26,461,883
(25,661,883 – 2009) shares issued and outstanding
|
26,461 | 25,661 | ||||||
Additional
paid-in capital
|
29,988,220 | 29,870,506 | ||||||
Accumulated
deficit
|
(33,104,166 | ) | (32,180,645 | ) | ||||
Accumulated
other comprehensive loss
|
(2,805,040 | ) | (2,805,040 | ) | ||||
Total
stockholders’ deficiency
|
(5,894,525 | ) | (5,089,518 | ) | ||||
Total
liabilities and stockholders’ deficiency
|
$ | 930,663 | $ | 1,452,234 |
INFINITE
GROUP, INC.
|
||||||||||||||||
Consolidated
Statements of Operations (Unaudited)
|
||||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Sales
|
$ | 2,212,716 | $ | 2,756,463 | $ | 7,206,004 | $ | 8,320,492 | ||||||||
Cost
of services
|
1,589,069 | 2,065,766 | 5,354,738 | 6,344,445 | ||||||||||||
Gross
profit
|
623,647 | 690,697 | 1,851,266 | 1,976,047 | ||||||||||||
Costs
and expenses:
|
||||||||||||||||
General
and administrative
|
311,997 | 306,425 | 928,125 | 918,633 | ||||||||||||
Defined
benefit pension plan
|
126,675 | 133,468 | 372,624 | 430,214 | ||||||||||||
Selling
|
383,633 | 416,656 | 1,264,680 | 1,309,795 | ||||||||||||
Total
costs and expenses
|
822,305 | 856,549 | 2,565,429 | 2,658,642 | ||||||||||||
Operating
loss
|
(198,658 | ) | (165,852 | ) | (714,163 | ) | (682,595 | ) | ||||||||
Interest
expense:
|
||||||||||||||||
Related
parties
|
(13,838 | ) | (21,060 | ) | (38,515 | ) | (62,423 | ) | ||||||||
Other
|
(58,332 | ) | (50,130 | ) | (169,613 | ) | (155,533 | ) | ||||||||
Total
interest expense
|
(72,170 | ) | (71,190 | ) | (208,128 | ) | (217,956 | ) | ||||||||
Loss
before income tax expense
|
(270,828 | ) | (237,042 | ) | (922,291 | ) | (900,551 | ) | ||||||||
Income
tax expense
|
- | - | (1,230 | ) | (4,000 | ) | ||||||||||
Net
loss
|
$ | (270,828 | ) | $ | (237,042 | ) | $ | (923,521 | ) | $ | (904,551 | ) | ||||
Net
loss per share – basic and diluted
|
$ | (.01 | ) | $ | (.01 | ) | $ | (.04 | ) | $ | (.04 | ) | ||||
Weighted
average number of shares outstanding – basic and
diluted
|
26,148,840 | 25,498,253 | 25,825,986 | 25,400,155 |
INFINITE
GROUP, INC.
|
||||||||
Consolidated
Statements of Cash Flows (Unaudited)
|
||||||||
Nine
Months Ended
|
||||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Operating
activities:
|
||||||||
Net
loss
|
$ | (923,521 | ) | $ | (904,551 | ) | ||
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
||||||||
Stock
based compensation
|
78,514 | 118,580 | ||||||
Depreciation
|
26,265 | 23,568 | ||||||
Decrease
(increase) in assets:
|
||||||||
Accounts
receivable
|
452,800 | (99,659 | ) | |||||
Other
assets
|
(5,990 | ) | (19,535 | ) | ||||
(Decrease)
increase in liabilities:
|
||||||||
Accounts
payable
|
(98,612 | ) | 174,780 | |||||
Accrued
expenses
|
13,423 | 268,550 | ||||||
Accrued
pension and retirement
|
365,089 | 376,316 | ||||||
Net
cash used by operating activities
|
(92,032 | ) | (61,951 | ) | ||||
Investing
activities:
|
||||||||
Purchase
of property and equipment
|
(5,078 | ) | (6,651 | ) | ||||
Net
cash used by investing activities
|
(5,078 | ) | (6,651 | ) | ||||
Financing
activities:
|
||||||||
Repayments
of notes payable
|
(15,139 | ) | (31,197 | ) | ||||
Proceeds
from note payable - related parties
|
90,000 | 76,151 | ||||||
Repayments
of note payable - related parties
|
(70,000 | ) | (76,151 | ) | ||||
Proceeds
from exercise of stock options
|
- | 1,750 | ||||||
Net
cash provided by (used by) financing activities
|
4,861 | (29,447 | ) | |||||
Net
decrease in cash and cash equivalents
|
(92,249 | ) | (98,049 | ) | ||||
Cash
- beginning of period
|
196,711 | 153,336 | ||||||
Cash
- end of period
|
$ | 104,462 | $ | 55,287 | ||||
Supplemental
disclosure:
|
||||||||
Cash
paid for:
|
||||||||
Interest
|
$ | 154,082 | $ | 173,790 | ||||
Income
taxes
|
$ | 1,230 | $ | 4,000 |
2010
|
2009
|
|||||
Risk-free
interest rate
|
1.73% - 2.93%
|
2.09% - 2.80%
|
||||
Expected
dividend yield
|
0%
|
0%
|
||||
Expected
stock price volatility
|
75%
|
75%
|
||||
Expected
life of options
|
5.75 years
|
5.75 years
|
Three
Months
ended
September 30,
2010
|
Three
Months
ended
September 30,
2009
|
Nine
Months
ended
September 30,
2010
|
Nine
Months
ended
September 30,
2009
|
|||||||||||||
Employee
stock options
|
$ | 19,598 | $ | 29,689 | $ | 78,514 | $ | 120,749 | ||||||||
Consultants
– common stock warrants
|
- | - | - | (2,169 | ) | |||||||||||
Total
expense
|
$ | 19,598 | $ | 29,689 | $ | 78,514 | $ | 118,580 |
Number of
Options
|
Weighted
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic Value
|
|||||||||||||
Outstanding
at December 31, 2009
|
5,491,500 | $ | .26 | |||||||||||||
Options
granted
|
1,766,000 | $ | .14 | |||||||||||||
Options
expired
|
(558,000 | ) | $ | .29 | ||||||||||||
Outstanding
at September 30, 2010
|
6,699,500 | $ | .24 |
6.3 years
|
$ | 21,860 | ||||||||||
Exercisable
at September 30, 2010
|
4,800,834 | $ | .26 |
5.0 years
|
$ | 21,860 |
Number of
Nonvested
Options
|
Weighted Average
Fair Value
at Grant Date
|
|||||||
Nonvested
outstanding at December 31, 2009
|
866,333 | $ | .15 | |||||
Options
granted
|
1,766,000 | $ | .09 | |||||
Options
vested
|
(542,000 | ) | $ | .26 | ||||
Options
forfeited
|
(191,667 | ) | $ | .13 | ||||
Nonvested
outstanding at September 30, 2010
|
1,898,666 | $ | .10 |
Three Months
ended
September 30,
2010
|
Three Months
ended
September 30,
2009
|
Nine Months
ended
September 30,
2010
|
Nine Months
ended
September 30,
2009
|
|||||||||||||
Interest
cost
|
$ | 72,531 | $ | 71,996 | $ | 217,594 | $ | 215,989 | ||||||||
Expected
return on plan assets
|
(39,148 | ) | (42,115 | ) | (117,443 | ) | (126,346 | ) | ||||||||
Service
cost
|
12,500 | 17,750 | 37,500 | 53,250 | ||||||||||||
Actuarial
loss
|
31,882 | 37,343 | 95,645 | 112,030 | ||||||||||||
Net
periodic pension cost
|
$ | 77,765 | $ | 84,974 | $ | 233,296 | $ | 254,923 |
Nine Months Ended September
30,
|
||||||||
2010
|
2009
|
|||||||
Conversion
of accrued interest payable under note payable -related party into 800,000
and 500,000 shares on common stock, respectively
|
$ | 40,000 | $ | 25,000 | ||||
Purchase
of computer and communications equipment through long-term
obligations
|
$ | 38,675 | $ | 9,465 | ||||
Conversion
of convertible accrued interest payable into a convertible note
payable
|
$ | - | $ | 25,000 |
Three Months Ended September
30,
|
||||||||||||||||||||||||
2010 vs. 2009
|
||||||||||||||||||||||||
As
a % of
|
As
a % of
|
Amount
of
|
%
Increase
|
|||||||||||||||||||||
2010
|
Sales
|
2009
|
Sales
|
Change
|
(Decrease)
|
|||||||||||||||||||
Sales
|
$ | 2,212,716 | 100.0 | % | $ | 2,756,463 | 100.0 | % | $ | (543,747 | ) | (19.7 | )% | |||||||||||
Cost
of services
|
1,589,069 | 71.8 | 2,065,766 | 74.9 | (476,697 | ) | (23.1 | ) | ||||||||||||||||
Gross
profit
|
623,647 | 28.2 | 690,697 | 25.1 | (67,050 | ) | (9.7 | ) | ||||||||||||||||
General
and administrative
|
311,997 | 14.1 | 306,425 | 11.1 | 5,572 | 1.8 | ||||||||||||||||||
Defined
benefit pension plan
|
126,675 | 5.7 | 133,468 | 4.8 | (6,793 | ) | (5.1 | ) | ||||||||||||||||
Selling
|
383,633 | 17.3 | 416,656 | 15.1 | (33,023 | ) | (7.9 | ) | ||||||||||||||||
Total
costs and expenses
|
822,305 | 37.2 | 856,549 | 31.0 | (34,244 | ) | (4.0 | ) | ||||||||||||||||
Operating
loss
|
(198,658 | ) | (9.0 | ) | (165,852 | ) | (5.9 | ) | 32,806 | 19.8 | ||||||||||||||
Interest
expense
|
(72,170 | ) | (3.3 | ) | (71,190 | ) | (2.6 | ) | 980 | 1.4 | ||||||||||||||
Net
loss
|
$ | (270,828 | ) | (12.2 | )% | $ | (237,042 | ) | (8.6 | )% | $ | 33,786 | 14.3 | % | ||||||||||
Net
loss per share - basic and diluted
|
$ | (.01 | ) | $ | (.01 | ) | $ | - |
2010 vs. 2009
|
||||||||||||||||||||||||
As
a % of
|
As
a % of
|
Amount
of
|
%
Increase
|
|||||||||||||||||||||
2010
|
Sales
|
2009
|
Sales
|
Change
|
(Decrease)
|
|||||||||||||||||||
Sales
|
$ | 7,206,004 | 100.0 | % | $ | 8,320,492 | 100.0 | % | $ | (1,114,488 | ) | (13.4 | )% | |||||||||||
Cost
of services
|
5,354,738 | 74.3 | 6,344,445 | 76.3 | (989,707 | ) | (15.6 | ) | ||||||||||||||||
Gross
profit
|
1,851,266 | 25.7 | 1,976,047 | 23.7 | (124,781 | ) | (6.3 | ) | ||||||||||||||||
General
and administrative
|
928,125 | 12.9 | 918,633 | 11.0 | 9,492 | 1.0 | ||||||||||||||||||
Defined
benefit pension plan
|
372,624 | 5.2 | 430,214 | 5.2 | (57,590 | ) | (13.4 | ) | ||||||||||||||||
Selling
|
1,264,680 | 17.6 | 1,309,795 | 15.7 | (45,115 | ) | (3.4 | ) | ||||||||||||||||
Total
costs and expenses
|
2,565,429 | 35.6 | 2,658,642 | 32.0 | (93,213 | ) | (3.5 | ) | ||||||||||||||||
Operating
loss
|
(714,163 | ) | (9.9 | ) | (682,595 | ) | (8.2 | ) | 31,568 | 4.6 | ||||||||||||||
Interest
expense
|
(208,128 | ) | (2.9 | ) | (217,956 | ) | (2.6 | ) | (9,828 | ) | (4.5 | ) | ||||||||||||
Income
tax expense
|
(1,230 | ) | (4,000 | ) | (2,770 | ) | (69.3 | ) | ||||||||||||||||
Net
loss
|
$ | (923,521 | ) | (12.8 | )% | $ | (904,551 | ) | (10.9 | )% | $ | 18,970 | 2.1 | % | ||||||||||
Net
loss per share - basic and diluted
|
$ | (.04 | ) | $ | (.04 | ) | $ | .00 |
Nine
Months Ended
September
30,
|
||||||||
2010
|
2009
|
|||||||
Net
cash used by operating activities
|
$ | (92,032 | ) | $ | (61,951 | ) | ||
Net
cash used by investing activities
|
(5,078 | ) | (6,651 | ) | ||||
Net
cash provided/(used) by financing activities
|
4,861 | (29,447 | ) | |||||
Net
decrease in cash
|
$ | (92,249 | ) | $ | (98,049 | ) |
Exhibit No.
|
Description
|
|
10.31
|
Promissory
Note between Allan M. Robbins and the Company dated August 13,
2010.*
|
|
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.*
|
|
|
Certification
of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of
2002.*
|
Infinite Group, Inc.
|
|
(Registrant)
|
|
Date:
November 10, 2010
|
/s/ Michael S. Smith
|
Michael
S. Smith
|
|
Chief
Executive Officer
|
|
(Principal
Executive Officer)
|
|
Date:
November 10, 2010
|
/s/ James Witzel
|
James
Witzel
|
|
Chief
Financial Officer
|
|
(Principal
Financial Officer)
|