INFINITE
GROUP, INC.
|
||
(Exact
name of registrant as specified in its charter)
|
||
DELAWARE
|
52-1490422
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
60
Office Park Way
Pittsford,
NY 14534
|
||
(Address
of principal executive offices)
|
Large accelerated filer o | Accelerated filer o | ||
Non-accelerated filer o | Smaller reporting company x |
Page
|
||
PART
I
|
||
Item
1.
|
Business
|
3
|
Item
1A.
|
Risk
Factors
|
8
|
Item
1B.
|
Unresolved
Staff Comments
|
20
|
Item
2.
|
Properties
|
21
|
Item
3.
|
Legal
Proceedings
|
21
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
21
|
PART
II
|
||
Item
5.
|
Market
for Registrant's Common Equity, Related Stockholder Matters and
Issuer
|
|
|
Purchases of Equity Securities |
21
|
Item
6.
|
Selected
Consolidated Financial Data
|
22
|
Item
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
22
|
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
35
|
Item
8.
|
Financial
Statements and Supplementary Data
|
35
|
Item
9.
|
Changes
in and Disagreements With Accountants on Accounting and Financial
Disclosure
|
35
|
Item
9A(T)
|
Controls
And Procedures
|
35
|
Item
9B.
|
Other
Information
|
36
|
PART
III
|
||
Item
10.
|
Directors,
Executive Officers and Corporate Governance
|
36
|
Item
11.
|
Executive
Compensation
|
38
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and
Related
|
|
Stockholder
Matters
|
40
|
|
Item
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
43
|
Item
14.
|
Principal
Accountant Fees and Services.
|
45
|
PART
IV
|
||
Item
15.
|
Exhibits,
Financial Statement Schedules
|
46
|
|
·
|
changes
in U.S. Government programs or
requirements;
|
|
·
|
budgetary
priorities limiting or delaying U.S. Government spending generally, or by
specific departments or agencies in particular, and changes in fiscal
policies or available funding, including potential governmental
shutdowns;
|
|
·
|
reductions
in the U.S. Government's use of technology solutions
firms;
|
|
·
|
a
decrease in the number of contracts reserved for small businesses, or
small business set asides, which could result in our inability to compete
directly for these prime contracts;
and
|
|
·
|
curtailment
of the U.S. Government’s use of IT or related professional
services.
|
|
·
|
our
clients' perception of our ability to add value through our
services;
|
|
·
|
competition;
|
|
·
|
introduction
of new services or products by us or our
competitors;
|
|
·
|
pricing
policies of our competitors; and
|
|
·
|
general
economic conditions.
|
|
·
|
seasonal
trends, primarily as a result of holidays, vacations, and slowdowns by our
clients, which may have a more significant effect in the fourth
quarter;
|
|
·
|
our
ability to transition employees from completed engagements to new
engagements;
|
|
·
|
our
ability to forecast demand for our services and thereby maintain an
appropriately balanced and sized workforce;
and
|
|
·
|
our
ability to manage employee
turnover.
|
|
·
|
terminate
our existing contracts;
|
|
·
|
reduce
potential future income from our existing
contracts;
|
|
·
|
modify
some of the terms and conditions in our existing
contracts;
|
|
·
|
suspend
or permanently prohibit us from doing business with the U.S. Government or
with any specific government
agency;
|
|
·
|
impose
fines and penalties;
|
|
·
|
subject
us to criminal prosecution;
|
|
·
|
subject
the award of some contracts to protest or challenge by competitors, which
may require the contracting U.S. agency or department to suspend our
performance pending the outcome of the protest or challenge and which may
also require the government to solicit new bids for the contract or result
in the termination, reduction or modification of the awarded
contract;
|
|
·
|
suspend
work under existing multiple year contracts and related task orders if the
necessary funds are not appropriated by
Congress;
|
|
·
|
decline
to exercise an option to extend an existing multiple year contract;
and
|
|
·
|
claim
rights in technologies and systems invented, developed or produced by
us.
|
|
·
|
we
expend substantial funds, managerial time and effort to prepare bids and
proposals for contracts that we may not
win;
|
|
·
|
we
may be unable to estimate accurately the resources and cost that will be
required to service any contract we win, which could result in substantial
cost overruns; and
|
|
·
|
we
may encounter expense and delay if our competitors protest or challenge
awards of contracts to us in competitive bidding, and any such protest or
challenge could result in a requirement to resubmit bids on modified
specifications or in the termination, reduction or modification of the
awarded contract.
|
Contract type
|
2009
|
2008
|
||||||
Time
and materials
|
57 | % | 53 | % | ||||
Fixed
price
|
43 | % | 47 | % | ||||
100 | % | 100 | % |
|
·
|
allow
our U.S. Government clients to terminate or not renew our contracts if we
come under foreign ownership, control or
influence;
|
|
·
|
require
us to disclose and certify cost and pricing data in connection with
contract negotiations;
|
|
·
|
require
us to prevent unauthorized access to classified information;
and
|
|
·
|
require
us to comply with laws and regulations intended to promote various social
or economic goals.
|
|
·
|
diversion
of management's attention;
|
|
·
|
difficulty
in integration of the acquired
business;
|
|
·
|
loss
of significant clients acquired;
|
|
·
|
loss
of key management and technical personnel
acquired;
|
|
·
|
assumption
of unanticipated legal or other financial
liabilities;
|
|
·
|
becoming
significantly leveraged as a result of debt incurred to finance
acquisitions;
|
|
·
|
unanticipated
operating, accounting or management difficulties in connection with the
acquired entities;
|
|
·
|
costs
of our personnel’s time, travel, legal services and accounting services in
connection with a proposed acquisition; that may not be
recovered;
|
|
·
|
impairment
charges for acquired intangible assets, including goodwill that decline in
value; and
|
|
·
|
dilution
to our earnings per share as a result of issuing shares of our stock to
finance acquisitions.
|
|
·
|
the
failure to be awarded a significant contract on which we have
bid;
|
|
·
|
the
termination by a client of a material
contract;
|
|
·
|
announcement
of new services by us or our
competitors;
|
|
·
|
announcement
of acquisitions or other significant transactions by us or our
competitors;
|
|
·
|
sales
of common stock by IGI or existing stockholders, or the perception that
such sales may occur;
|
|
·
|
adverse
judgments or settlements obligating us to pay
liabilities;
|
|
·
|
unforeseen
legal expenses, including litigation
costs;
|
|
·
|
changes
in the value of the defined pension plan assets, required cash
contributions and related pension expense as well as the impact of
regulatory oversight of pension plans in
general;
|
|
·
|
changes
in management;
|
|
·
|
general
economic conditions and overall stock market
volatility;
|
|
·
|
changes
in or the application of accounting principles generally accepted in the
U.S.;
|
|
·
|
reduced
demand for services caused, for example, by
competitors;
|
|
·
|
changes
in the mix of services we or our distributors
sell;
|
|
·
|
cancellations,
delays or contract amendments by government agency
customers;
|
|
·
|
expenses
related to acquisitions or mergers;
and
|
|
·
|
impairment
charges arising out of our assessments of goodwill and
intangibles.
|
At
December 31, 2009
|
Owned
|
Square
Feet Leased
|
Annual Rent
|
Termination Date
|
|||||||||
Colorado
Springs, Colorado
|
- | 3,039 | $ | 24,500 |
September
30, 2011
|
||||||||
Pittsford,
New York
|
- | 2,942 | $ | 28,794 |
April
30, 2012
|
||||||||
Vienna,
Virginia
|
- | 2,930 | $ | 91,442 |
August
31, 2011
|
Bid
Prices
|
||||||||
Year
Ended December 31, 2009
|
High
|
Low
|
||||||
First
Quarter
|
$ | .40 | $ | .13 | ||||
Second
Quarter
|
$ | .40 | $ | .14 | ||||
Third
Quarter
|
$ | .52 | $ | .28 | ||||
Fourth
Quarter
|
$ | .64 | $ | .17 | ||||
Year
Ended December 31, 2008
|
High
|
Low
|
||||||
First
Quarter
|
$ | .85 | $ | .55 | ||||
Second
Quarter
|
$ | .80 | $ | .45 | ||||
Third
Quarter
|
$ | .81 | $ | .45 | ||||
Fourth
Quarter
|
$ | .50 | $ | .18 |
Year ended December
31,
|
||||||||
2009
|
2008
|
|||||||
Interest
cost
|
$ | 316,485 | $ | 309,982 | ||||
Expected
return on plan assets
|
(168,461 | ) | (281,127 | ) | ||||
Expected
expenses
|
71,000 | 31,000 | ||||||
Actuarial
loss
|
149,373 | 93,872 | ||||||
Net
periodic pension cost
|
$ | 368,397 | $ | 153,727 |
Year ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Net
cash provided by operating activities
|
$ | 81,188 | $ | 112,101 | ||||
Net
cash used by investing activities
|
(10,677 | ) | (23,304 | ) | ||||
Net
cash (used) provided by financing activities
|
(27,136 | ) | 36,258 | |||||
Net
increase in cash
|
$ | 43,375 | $ | 125,055 |
Year
Ended December 31,
|
||||||||||||||||||||||||
2009
vs. 2008
|
||||||||||||||||||||||||
As a
% of
|
As a
% of
|
Amount
of
|
%
Increase
|
|||||||||||||||||||||
2009
|
Sales
|
2008
|
Sales
|
Change
|
(Decrease)
|
|||||||||||||||||||
Sales
|
$ | 11,373,363 | 100.0 | % | $ | 9,918,896 | 100.0 | % | $ | 1,454,467 | 14.7 | % | ||||||||||||
Cost
of services
|
8,560,580 | 75.3 | 7,071,415 | 71.3 | 1,489,165 | 21.1 | ||||||||||||||||||
Gross
profit
|
2,812,783 | 24.7 | 2,847,481 | 28.7 | (34,698 | ) | (1.2 | ) | ||||||||||||||||
General
and administrative
|
1,225,190 | 10.8 | 1,077,454 | 10.9 | 147,736 | 13.7 | ||||||||||||||||||
Defined
benefit pension plan
|
572,034 | 5.0 | 234,457 | 2.4 | 337,577 | 144.0 | ||||||||||||||||||
Selling
|
1,688,503 | 14.9 | 1,409,369 | 14.2 | 279,134 | 19.8 | ||||||||||||||||||
Total
costs and expenses
|
3,485,727 | 30.6 | 2,721,280 | 27.4 | 764,447 | 28.1 | ||||||||||||||||||
Operating
(loss) income
|
(672,944 | ) | (5.9 | ) | 126,201 | 1.3 | (799,145 | ) | (633.2 | ) | ||||||||||||||
Interest
expense
|
(288,895 | ) | (2.5 | ) | (302,401 | ) | (3.0 | ) | 13,506 | (4.5 | ) | |||||||||||||
Income
tax expense
|
(4,000 | ) | (.0 | ) | (615 | ) | (3,385 | ) | 550.4 | |||||||||||||||
Net
loss
|
$ | (965,839 | ) | (8.5 | )% | $ | (176,815 | ) | (1.8 | )% | $ | (789,024 | ) | 446.2 | % | |||||||||
Net
loss per share - basic and diluted
|
$ | (.04 | ) | $ | (.01 | ) | $ | (.03 | ) |
Year ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Employee
stock options
|
$ | 140,096 | $ | 205,686 | ||||
Consultants
- common stock warrants
|
(2,169 | ) | 31,643 | |||||
Consultant
- common stock
|
- | 12,500 | ||||||
Total
expense
|
$ | 137,927 | $ | 249,829 |
Name
|
Age
|
Position
|
Affiliated
Since
|
|||
Donald
Upson
|
54
|
Chairman
|
2009
|
|||
Michael
S. Smith
|
55
|
Director
and Chief Executive Officer
|
1995
|
|||
Allan
M. Robbins (1)
|
60
|
Director
|
2003
|
|||
James
Villa (1)
|
52
|
Director
and President
|
2003
|
|||
James
D. Frost
|
61
|
Chief
Technology Officer
|
2003
|
|||
William
S. Hogan
|
49
|
Chief
Operations Officer
|
2004
|
|||
James
Witzel
|
56
|
Chief
Financial Officer
|
2004
|
|||
Deanna
Wohlschlegel
|
38
|
Secretary,
Controller and Facility Clearance Officer
|
2003
|
Name
and Principal Position
|
Year
|
Salary
|
Bonus
|
Option
Awards (2)
|
All
Other
Compensation (1)
|
Total
|
||||||||||||||||||
Michael S.
Smith
|
2009
|
$ | 179,783 | $ | - | $ | 3,995 | $ | 7,226 | $ | 191,004 | |||||||||||||
Chief
Executive Officer
|
2008
|
$ | 179,383 | $ | - | $ | - | $ | 2,622 | $ | 182,005 | |||||||||||||
James
D. Frost
|
||||||||||||||||||||||||
Chief
Technology Officer
|
2009
|
$ | 225,000 | $ | - | $ | - | $ | 6,732 | $ | 231,732 | |||||||||||||
2008
|
$ | 225,000 | $ | - | $ | - | $ | 6,732 | $ | 231,732 | ||||||||||||||
William S. Hogan | ||||||||||||||||||||||||
Chief
Operations Officer (3)
|
2009
|
$ | 213,703 | $ | - | $ | 21,883 | $ | 6,681 | $ | 242,267 | |||||||||||||
2008
|
$ | 192,896 | $ | 25,000 | $ | 33,244 | $ | 6,807 | $ | 257,947 |
(1)
|
Reflects
life insurance premiums paid by Infinite Group, Inc. and Company-matching
contributions under the Simple IRA
Plan.
|
(2)
|
Reflects
the value of stock options that was charged to income as reported in our
financial statements and calculated using the provisions of FASB ASC 718
“Share-based Payments.”
|
(3)
|
Mr.
Hogan became our chief operations officer on May 12,
2008.
|
Name
|
Number
of Securities Underlying Unexercised Options
Exercisable
|
Number
of Securities Underlying Unexercised Options Unexercisable
|
Option
Exercise Price
|
Option
Expiration Date
|
|||||||||
Michael
S. Smith
|
5,000 | $ | 1.50 |
12/31/2010
|
|||||||||
5,000 | $ | 2.53 |
12/31/2011
|
||||||||||
5,000 | $ | .14 |
12/31/2012
|
||||||||||
500,000 | $ | .05 |
5/5/2013
|
||||||||||
500,000 | $ | .25 |
3/9/2015
|
||||||||||
41,667 | 83,333 | $ | .16 |
2/4/2019
|
|||||||||
James
D. Frost
|
500,000 | $ | .05 |
5/5/2013
|
|||||||||
500,000 | $ | .09 |
3/8/2015
|
||||||||||
500,000 | $ | .25 |
3/8/2015
|
||||||||||
William
S. Hogan
|
20,000 | $ | .12 |
7/5/2014
|
|||||||||
15,000 | $ | .20 |
6/16/2015
|
||||||||||
2,000 | $ | .33 |
11/13/2015
|
||||||||||
65,000 | $ | .25 |
12/31/2015
|
||||||||||
25,000 | $ | .50 |
3/8/2017
|
||||||||||
173,000 | $ | .51 |
8/23/2017
|
||||||||||
33,333 | 16,667 | $ | .67 |
7/27/2018
|
|||||||||
- | 75,000 | $ | .16 |
2/4/2019
|
|||||||||
Name
|
Year
|
Option Awards (1)
|
All Other Compensation (2)
|
Total
|
||||||||||||
Allan
M. Robbins
|
2009
|
$ | 1,645 | $ | - | $ | 1,645 | |||||||||
James
Villa
|
2009
|
$ | - | $ | 175,700 | $ | 175,700 | |||||||||
Donald
Upson
|
2009
|
$ | - | $ | 67,200 | $ | 67,200 |
(1)
|
Reflects the value of the stock
option that was charged to income as reported on our financial statements
and calculated using the provisions of FASB ASC 718, “Share-based
Payments.” See the section titled “Stock Option Awards”
in this report regarding assumptions underlying valuation of equity
awards. At December 31, 2009, the aggregate number of option
awards outstanding for Dr. Allan M. Robbins was 87,500 options of which
all were vested.
|
|
(2)
|
Reflects
consulting fees to each director’s consulting firm where the director is a
major principal in their consulting firm and the director provided
services to us.
|
|
·
|
each
person known to us to be the beneficial owner of more than 5% of our
outstanding shares;
|
|
·
|
each
of our directors;
|
|
·
|
each
Named Executive named in the Summary Compensation Table
above;
|
|
·
|
all
of our directors and executive officers as a
group.
|
Name of Beneficial Owner
(1)
|
Shares
of Common Stock Beneficially Owned
(2)
|
Percentage
of Ownership
|
||||||
Michael
S. Smith
|
1,316,667 | (4) | 4.9 | % | ||||
Allan
M. Robbins
|
9,037,915 | (5) | 26.8 | % | ||||
James
Villa
|
5,659,988 | (6) | 18.1 | % | ||||
James
D. Frost
|
1,990,000 | (7) | 7.3 | % | ||||
William
S. Hogan
|
402,083 | (8) | 1.5 | % | ||||
Donald
Upson
|
- | - | % | |||||
All
Directors and Officers (8 persons) as a group
|
18,919,438 | (3) | 44.3 | % | ||||
5%
Stockholders:
|
||||||||
Paul
J. Delmore
One
America Place
600
West Broadway, 28th Floor
San
Diego, CA 92101
|
3,617,000 | (9) | 14.1 | % | ||||
David
N. Slavny Family Trust
20
Cobble Creek Road
Victor,
NY 14564
|
2,248,250 | (10) | 8.5 | % |
(1)
|
Pursuant
to the rules of the Securities and Exchange Commission, shares of common
stock include shares for which the individual, directly or indirectly, has
voting or shares voting or disposition power, whether or not they are held
for the individual’s benefit, and shares which an individual or group has
a right to acquire within 60 days from February 26, 2010 pursuant to the
exercise of options or warrants or upon the conversion of securities are
deemed to be outstanding for the purpose of computing the percent of
ownership of such individual or group, but are not deemed to be
outstanding for the purpose of computing the percentage ownership of any
other person shown in the table. On February 26, 2010, we had
25,661,883 shares of common stock
outstanding.
|
(2)
|
Assumes
that all currently exercisable options or warrants or convertible notes
owned by the individual have been
exercised.
|
(3)
|
Assumes
that all currently exercisable options or warrants owned by members of the
group have been exercised and includes options granted to all of our
executive officers whose beneficial ownership percentages are less than
1%.
|
(4)
|
Includes
1,056,667 shares subject to currently exercisable options and 240,000
common shares held by Mr. Smith’s spouse and son for which Mr. Smith
disclaims beneficial ownership.
|
(5)
|
Includes
7,950,415 shares, which are issuable upon the conversion of the notes
including principal in the amount of $264,000 and accrued interest in the
amount of $133,520 through February 26, 2010; and 87,500 shares subject to
currently exercisable options.
|
(6)
|
Includes
5,659,988 shares, which are issuable upon the conversion of notes
including principal in the amount of $228,324 and accrued interest in the
amount of $54,674 through February 26,
2010.
|
(7)
|
Includes
1,500,000 shares subject to currently exercisable
options.
|
(8)
|
Includes
358,333 shares subject to currently exercisable
options.
|
(9)
|
Includes
3,610,000 shares owned of record by Upstate Holding Group, LLC, an entity
wholly-owned by Mr. Delmore.
|
(10)
|
Includes
939,500 held by the David N. Slavny Family Trust, 365,000 common shares
held by David N. Slavny, our director of business development, 575,000
shares subject to currently exercisable options granted to Mr. Slavny, and
368,750 shares which are issuable upon the conversion of notes payable to
David N. and Leah Slavny in the principal amount of
$59,000.
|
Equity
Compensation Plan Table
|
||||||||||||
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 previously approved by security holders
(1)
|
4,844,000 | $ | .27 | 344,833 | ||||||||
2009
stock option plan that has not been approved by security holders
(2)
|
670,000 | $ | .18 | 3,330,000 | ||||||||
Warrants
granted to service providers (3)
|
547,500 | $ | .37 | - | ||||||||
Total
|
6,061,500 | $ | .27 | 3,674,833 |
(1)
|
Consists
of grants under our 1995, 1996, 1997, 1998, 1999, and 2005 Stock Option
Plans of which 4,518,500 are exercisable at December 31,
2009.
|
(2)
|
Consists
of grants under our 2009 Plan of which 106,667 are exercisable at December
31, 2009.
|
(3)
|
Consists
of (i) warrants to purchase 320,000 and 50,000 shares of common stock
issued to two consultants which are exercisable at $.30 and $.35 per
share, respectively, expire in 2011 and of which 300,000 shares are only
exercisable if we realize certain sales as a result of each consultant’s
efforts on our behalf; (ii) warrants to purchase 77,500 shares of common
stock issued to an investment banking group for services during 2006,
which are exercisable at $.50 per share and expire in 2010; and (iii)
warrants to purchase 100,000 shares of common stock issued during 2007 to
a consultant for services to assist us with business development through
April 4, 2008, which are exercisable at $.50 per share and expire in
2012. Warrants for 197,500 shares are exercisable at December
31, 2009.
|
2009
|
2008
|
|||||||
Audit
fees
|
$ | 77,703 | $ | 89,685 | ||||
Audit
related fees
|
- | 1,855 | ||||||
Total
audit and audit related fees
|
$ | 77,703 | $ | 91,540 |
(a)
|
The following
documents are filed as part of this report:
|
(1) Financial Statements – See the Index to the consolidated financial statements on page F-1. |
3.2
|
Certificate
of Amendment of Certificate of Incorporation dated January 7, 1998.
(3)
|
3.3
|
Certificate
of Amendment of Certificate of Incorporation dated February 16, 1999.
(4)
|
3.4
|
Certificate
of Amendment of Certificate of Incorporation dated February 28, 2006.
(5)
|
3.5
|
By-Laws
of the Company. (1)
|
4.1
|
Specimen
Stock Certificate. (1)
|
10.1
|
**Form
of Stock Option Plan. (2)
|
10.2
|
Form
of Stock Option Agreement. (1)
|
10.3
|
**Employment
Agreement between Michael Smith and the Company dated May 5, 2003.
(5)
|
10.4
|
**Employment
Agreement between James Frost and the Company dated May 12, 2003.
(5)
|
10.5
|
License
Agreement between Ultra-Scan Corporation and the Company dated June 11,
2003. (5)
|
10.6
|
Promissory
Note dated August 13, 2003 in favor of Carle C. Conway.
(5)
|
10.7
|
Promissory
Note dated January 16, 2004 in favor of Carle C. Conway.
(5)
|
10.8
|
Promissory
Note dated March 11, 2004 in favor of Carle C. Conway.
(5)
|
10.9
|
Promissory
Note dated December 31, 2003 in favor of Northwest Hampton Holdings, LLC.
(5)
|
10.14
|
Modification
Agreement No. 3 to Promissory Notes between Northwest Hampton Holdings,
LLC and the Company dated October 1, 2005.
(5)
|
10.15
|
Modification
Agreement No. 3 to Promissory Notes between Allan Robbins and the Company
dated October 1, 2005. (5)
|
10.16
|
Modification
agreement to promissory notes between the Company and Carle C. Conway
dated December 31, 2005. (5)
|
10.17
|
Promissory
note dated December 31, 2005 in favor of David N. Slavny and Leah A.
Slavny.(7)
|
10.18
|
Collateral
security agreement between the Company and David N. Slavny and Leah A.
Slavny dated December 31, 2005. (5)
|
10.19
|
Modification
Agreement to Promissory Note between Northwest Hampton Holdings, LLC and
the Company dated December 6, 2005.
(5)
|
10.20
|
Collateral
security agreement between the Company and Northwest Hampton Holdings, LLC
dated February 15, 2006. (5)
|
10.21
|
Collateral
security agreement between the Company and Allan Robbins dated February
15, 2006. (5)
|
10.22
|
Purchase
and sale agreement between the Company and Amerisource Funding, Inc. dated
May 21, 2004. (6)
|
10.23
|
Account
modification agreement between the Company and Amerisource Funding, Inc.
dated August 5, 2005. (6)
|
10.24
|
Promissory
note dated June 13, 2008 in favor of Dan Cappa.
(7)
|
10.25
|
Modification
agreement to promissory notes between the Company and David N. Slavny and
Leah A. Slavny dated February 6, 2009.
(7)
|
10.26
|
**The
2009 Stock Option Plan. (7)
|
10.27
|
Promissory
Note between Northwest Hampton Holdings, LLC and the Company dated
September 30, 2009.*
|
10.28
|
Modification
agreement to promissory notes between the Company and Carle C. Conway
dated December 31, 2009. *
|
10.29
|
Modification
agreement to promissory note between the Company and Dan Cappa dated
December 31, 2009. *
|
14.1
|
Code
of Ethics. (5)
|
21.1
|
Subsidiaries
of the Registrant. (5)
|
23.1
|
Consent
of Freed Maxick & Battaglia, CPAs, PC, independent registered public
accounting firm*
|
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.*
|
|
(1)
|
Previously
filed as an Exhibit to the Company's Registration Statement on Form S-1
(File #33-61856). This Exhibit is incorporated herein by
reference.
|
|
(2)
|
Incorporated
by reference to 1993 Preliminary Proxy
Statement.
|
|
(3)
|
Incorporated
by reference to Annual Report on Form 10-KSB for the fiscal year ended
December 31, 1997.
|
|
(4)
|
Incorporated
by reference to Annual Report on Form 10-KSB for the fiscal year ended
December 31, 1998.
|
|
(5)
|
Incorporated
by reference to Annual Report on Form 10-KSB for the fiscal year ended
December 31, 2006.
|
|
(6)
|
Incorporated
by reference to Annual Report on Form 10-KSB for the fiscal year ended
December 31, 2007.
|
|
(7)
|
Incorporated
by reference to Annual Report on Form 10-K for the fiscal year ended
December 31, 2008.
|
(c)
|
Information
required by schedules called for under Regulation S-X is either not
applicable or is included in the financial statements or notes
thereto.
|
Infinite Group, Inc. | |||
|
By:
|
/s/ Michael S. Smith | |
Michael S. Smith, Chief Executive Officer | |||
/s/
Donald Upson
|
|||||
Donald
Upson
|
Chairman
|
February
26, 2010
|
|||
/s/
Michael S. Smith
|
|||||
Michael
S. Smith
|
Chief
Executive Officer
|
||||
(principal
executive officer)
|
February
26, 2010
|
||||
/s/ James Villa | |||||
James
Villa
|
President
and Director
|
February
26, 2010
|
|||
/s/
James Witzel
|
|||||
James
Witzel
|
Chief
Financial Officer
|
February
26, 2010
|
|||
(principal
financial and accounting officer)
|
|||||
/s/
Allan M. Robbins
|
|||||
Allan
M. Robbins
|
Director
|
February
26,
2010
|
Report
of Independent Registered Public Accounting Firm
|
1
|
|
Consolidated
Financial Statements:
|
||
Balance
Sheets
|
2
|
|
Statements
of Operations
|
3
|
|
Statements
of Stockholders' Deficiency
|
4
|
|
Statements
of Cash Flows
|
5
|
|
Notes
to Consolidated Financial Statements
|
6 -
30
|
December
31,
|
||||||||
ASSETS
|
2009
|
2008
|
||||||
Current
assets:
|
||||||||
Cash
|
$ | 196,711 | $ | 153,336 | ||||
Accounts
receivable, net of allowances of $70,000
|
||||||||
($35,000
- 2008)
|
1,118,580 | 1,004,114 | ||||||
Prepaid
expenses and other current assets
|
56,622 | 47,379 | ||||||
Total
current assets
|
1,371,913 | 1,204,829 | ||||||
Property
and equipment, net
|
58,777 | 69,750 | ||||||
Deposits
and other assets
|
21,544 | 15,515 | ||||||
$ | 1,452,234 | $ | 1,290,094 | |||||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 686,457 | $ | 328,654 | ||||
Accrued
payroll
|
388,131 | 304,819 | ||||||
Accrued
interest payable
|
275,563 | 280,547 | ||||||
Accrued
retirement and pension
|
3,078,361 | 2,367,312 | ||||||
Accrued
expenses - other
|
61,632 | 62,516 | ||||||
Current
maturities of long-term obligations-bank
|
32,243 | 7,426 | ||||||
Notes
payable
|
295,000 | 30,000 | ||||||
Notes
payable-related parties
|
154,000 | 40,000 | ||||||
Total
current liabilities
|
4,971,387 | 3,421,274 | ||||||
Long-term
obligations:
|
||||||||
Notes
payable:
|
||||||||
Banks
and other
|
334,029 | 504,266 | ||||||
Related
parties
|
501,324 | 734,624 | ||||||
Accrued
pension obligation
|
735,012 | 1,337,231 | ||||||
Total
liabilities
|
6,541,752 | 5,997,395 | ||||||
Commitments
and contingencies (Notes 10 and 11)
|
||||||||
Stockholders'
deficiency:
|
||||||||
Common
stock, $.001 par value, 60,000,000 shares
|
||||||||
authorized;
25,661,883 (24,969,078 - 2008) shares
|
||||||||
issued
and outstanding
|
25,661 | 24,969 | ||||||
Additional
paid-in capital
|
29,870,506 | 29,699,795 | ||||||
Accumulated
deficit
|
(32,180,645 | ) | (31,214,806 | ) | ||||
Accumulated
other comprehensive loss
|
(2,805,040 | ) | (3,217,259 | ) | ||||
Total
stockholders’ deficiency
|
(5,089,518 | ) | (4,707,301 | ) | ||||
$ | 1,452,234 | $ | 1,290,094 |
INFINITE
GROUP, INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
Years
Ended
|
||||||||
December
31,
|
||||||||
2009
|
2008
|
|||||||
Sales
|
$ | 11,373,363 | $ | 9,918,896 | ||||
Cost
of services
|
8,560,580 | 7,071,415 | ||||||
Gross
profit
|
2,812,783 | 2,847,481 | ||||||
Costs
and expenses:
|
||||||||
General and
administrative
|
1,225,190 | 1,077,454 | ||||||
Defined benefit pension
plan
|
572,034 | 234,457 | ||||||
Selling
|
1,688,503 | 1,409,369 | ||||||
Total costs and
expenses
|
3,485,727 | 2,721,280 | ||||||
Operating
(loss) income
|
(672,944 | ) | 126,201 | |||||
Interest
expense:
|
||||||||
Related
parties
|
(51,464 | ) | (92,268 | ) | ||||
Other
|
(237,431 | ) | (210,133 | ) | ||||
Total interest
expense
|
(288,895 | ) | (302,401 | ) | ||||
Loss
before income tax expense
|
(961,839 | ) | (176,200 | ) | ||||
Income
tax expense
|
4,000 | 615 | ||||||
Net
loss
|
$ | (965,839 | ) | $ | (176,815 | ) | ||
Net
loss per share – basic and diluted
|
$ | (.04 | ) | $ | (.01 | ) | ||
Weighted
average shares outstanding – basic and diluted
|
25,465,756 | 24,500,164 |
INFINITE
GROUP, INC.
|
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS'
DEFICIENCY
|
Accumulated
|
||||||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||||||
Common
Stock
|
Paid-in
|
Accumulated
|
Comprehensive
|
|||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Income
(Loss)
|
Total
|
|||||||||||||||||||
Balance
- December 31, 2007
|
23,614,965 | $ | 23,615 | $ | 29,386,215 | $ | (31,037,991 | ) | $ | (2,227,689 | ) | $ | (3,855,850 | ) | ||||||||||
Issuance
of common stock in
|
||||||||||||||||||||||||
connection
with the exercise
|
||||||||||||||||||||||||
of
stock option
|
66,667 | 67 | 16,600 | - | - | 16,667 | ||||||||||||||||||
Notes
payable and accrued
|
||||||||||||||||||||||||
interest
- related party
|
||||||||||||||||||||||||
converted
to common stock
|
1,218,750 | 1,218 | 59,720 | - | - | 60,938 | ||||||||||||||||||
Stock
warrants expense for
|
||||||||||||||||||||||||
consulting
services
|
- | - | 31,643 | - | - | 31,643 | ||||||||||||||||||
Cashless
exercise of common
|
||||||||||||||||||||||||
stock
warrants
|
68,696 | 69 | (69 | ) | - | - | - | |||||||||||||||||
Stock
based compensation
|
- | - | 205,686 | - | - | 205,686 | ||||||||||||||||||
Comprehensive
income (loss):
|
||||||||||||||||||||||||
Net
loss
|
- | - | - | (176,815 | ) | - | (176,815 | ) | ||||||||||||||||
Other
comprehensive loss:
|
||||||||||||||||||||||||
Retirement
benefit adjustment
|
- | - | - | - | (989,570 | ) | (989,570 | ) | ||||||||||||||||
Total
comprehensive loss
|
_
|
(1,166,385 | ) | |||||||||||||||||||||
Balance
- December 31, 2008
|
24,969,078 | $ | 24,969 | $ | 29,699,795 | $ | (31,214,806 | ) | $ | (3,217,259 | ) | $ | (4,707,301 | ) | ||||||||||
Issuance
of common stock in
|
||||||||||||||||||||||||
connection
with the exercise
|
||||||||||||||||||||||||
of
stock option
|
25,000 | 25 | 1,725 | - | - | 1,750 | ||||||||||||||||||
Accrued
interest- related party
|
||||||||||||||||||||||||
converted
to common stock
|
500,000 | 500 | 24,500 | - | - | 25,000 | ||||||||||||||||||
Notes
payable and accrued
|
||||||||||||||||||||||||
interest
- other converted
|
||||||||||||||||||||||||
to
common stock
|
134,540 | 134 | 6,592 | - | - | 6,726 | ||||||||||||||||||
Cashless
exercise of common
|
||||||||||||||||||||||||
stock
warrants
|
33,265 | 33 | (33 | ) | - | - | - | |||||||||||||||||
Stock
based compensation
|
- | - | 137,927 | - | - | 137,927 | ||||||||||||||||||
Comprehensive
income (loss):
|
||||||||||||||||||||||||
Net
loss
|
- | - | - | (965,839 | ) | - | (965,839 | ) | ||||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||
Retirement
benefit adjustment
|
- | - | - | - | 412,219 | 412,219 | ||||||||||||||||||
Total
comprehensive loss
|
_
|
(553,620 | ) | |||||||||||||||||||||
Balance
- December 31, 2009
|
25,661,883 | $ | 25,661 | $ | 29,870,506 | $ | (32,180,645 | ) | $ | (2,805,040 | ) | $ | (5,089,518 | ) |
INFINITE
GROUP, INC.
|
CONSOLIDATED
STATEMENTS
OF CASH FLOWS
|
Years
Ended
|
||||||||
December
31,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (965,839 | ) | $ | (176,815 | ) | ||
Adjustments
to reconcile net loss to net cash
|
||||||||
provided
by operating activities:
|
||||||||
Stock
based compensation
|
137,927 | 249,829 | ||||||
Depreciation
|
31,116 | 35,264 | ||||||
(Increase)
decrease in assets:
|
||||||||
Accounts
receivable
|
(114,466 | ) | (334,507 | ) | ||||
Prepaid
expenses and other assets
|
(14,572 | ) | (498 | ) | ||||
Deposits
|
- | 4,008 | ||||||
Increase
in liabilities:
|
||||||||
Accounts
payable
|
357,803 | 29,135 | ||||||
Accrued
expenses
|
128,170 | 80,639 | ||||||
Accrued
pension obligations
|
521,049 | 225,046 | ||||||
Net cash provided by operating
activities
|
81,188 | 112,101 | ||||||
Cash
flows from investing activities:
|
||||||||
Purchase
of property and equipment
|
(10,677 | ) | (23,304 | ) | ||||
Net cash used by investing
activities
|
(10,677 | ) | (23,304 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Repayments
of bank notes payable
|
(158,886 | ) | (4,077 | ) | ||||
Proceeds
from note payable – other
|
125,000 | 200,000 | ||||||
Proceeds
from notes payable – related parties
|
126,151 | - | ||||||
Repayments
of notes payable – related parties
|
(121,151 | ) | (176,332 | ) | ||||
Proceeds
from issuances of common stock
|
1,750 | 16,667 | ||||||
Net
cash (used) provided by financing activities
|
(27,136 | ) | 36,258 | |||||
Net
increase in cash
|
43,375 | 125,055 | ||||||
Cash
- beginning of year
|
153,336 | 28,281 | ||||||
Cash
- end of year
|
$ | 196,711 | $ | 153,336 | ||||
Supplemental
cash flow disclosures:
|
||||||||
Cash
paid for:
|
||||||||
Interest
|
$ | 238,671 | $ | 249,667 | ||||
Income
taxes
|
$ | 4,000 | $ | 615 |
•
|
Level 1 -
Valuation is based upon quoted prices (unadjusted) for identical assets or
liabilities in active markets.
|
|
•
|
Level 2 -
Valuation is based upon quoted prices for similar assets and liabilities
in active markets, or other inputs that are observable for the asset or
liability, either directly or indirectly, for substantially the full term
of the financial instrument.
|
|
•
|
Level 3 -
Valuation is based upon other unobservable inputs that are significant to
the fair value measurement.
|
Depreciable
|
December 31,
|
|||||||||||||
Lives
|
2009
|
2008
|
||||||||||||
Software
|
3 |
to
|
5
years
|
$ | 22,605 | $ | 37,594 | |||||||
Machinery
and equipment
|
3 |
to
|
10
years
|
155,345 | 135,201 | |||||||||
Furniture
and fixtures
|
5 |
to
|
7
years
|
10,892 | 10,892 | |||||||||
Leasehold
improvements
|
3
years
|
3,286 | 3,286 | |||||||||||
192,128 | 186,973 | |||||||||||||
Accumulated
depreciation
|
(133,351 | ) | (117,223 | ) | ||||||||||
$ | 58,777 | $ | 69,750 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Demand
note payable, 10%, unsecured
|
$ | 30,000 | $ | 30,000 | ||||
Note
payable, 12%, due December 31, 2010
|
265,000 | - | ||||||
$ | 295,000 | $ | 30,000 | |||||
December 31,
|
||||||||
2009
|
2008
|
|||||||
Demand
note payable to director, 18%, unsecured
|
$ | 40,000 | $ | 40,000 | ||||
Convertible
note payable, 11%, due July 1, 2010
|
59,000 | - | ||||||
Demand
note payable to director, 10%, unsecured
|
30,000 | - | ||||||
Demand
note payable to director, 12%, unsecured
|
25,000 | - | ||||||
$ | 154,000 | $ | 40,000 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Term
notes payable - banks
|
$ | 41,272 | $ | 40,692 | ||||
Term
note payable,12%, due January 1, 2011
|
175,000 | 200,000 | ||||||
Convertible
notes payable, 6%, due January 1, 2016
|
150,000 | 6,000 | ||||||
Note
payable, 12%, due December 31, 2010
|
- | 265,000 | ||||||
366,272 | 511,692 | |||||||
Less
current maturities
|
32,243 | 7,426 | ||||||
$ | 334,029 | $ | 504,266 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Convertible
notes payable, 6%, due January 1, 2016
|
$ | 501,324 | 625,624 | |||||
Note
payable, 11%, due July 1, 2010
|
- | 109,000 | ||||||
$ | 501,324 | 734,624 |
·
|
The
Company issued 25,000 shares of common stock upon exercise of employee
stock options and receipt of the exercise price of $.07 per share or
$1,750.
|
·
|
The
Company issued 500,000 shares of common stock upon conversion of $25,000
of principal of notes payable to a related
party.
|
·
|
The
Company issued 134,540 shares of common stock upon conversion of $6,726 of
principal and accrued interest payable to a third
party.
|
·
|
The
Company issued 33,265 shares of common stock upon exercise of warrants for
80,000 common shares on a cashless
basis.
|
·
|
The
Company issued 66,667 shares of common stock upon exercise of employee
stock options and receipt of the exercise price of $.25 per share or
$16,667.
|
·
|
The
Company issued 1,218,750 shares of common stock upon conversion of $60,938
of principal and accrued interest of notes payable to related
parties.
|
·
|
The
Company issued 68,696 shares of common stock upon exercise of warrants for
122,500 common shares on a cashless
basis.
|
Number
of Warrants Outstanding
|
Weighted
Average Exercise Price
|
Remaining
Contractual Term
|
Aggregate
Intrinsic Value
|
|||||||||||||
Outstanding
at December 31, 2007
|
750,000 | $ | .36 | |||||||||||||
Exercised
during 2008
|
(122,500 | ) | $ | .34 | ||||||||||||
Outstanding
at December 31, 2008
|
627,500 | $ | .36 | |||||||||||||
Exercised
during 2009
|
(80,000 | ) | $ | .30 | ||||||||||||
Outstanding
at December 31, 2009
|
547,500 | $ | .37 |
1.4
years
|
$ | - | ||||||||||
Exercisable
at December 31, 2009
|
197,500 | $ | .48 |
1.7
years
|
$ | - |
Nonvested Shares
|
Shares
|
Weighted
Average
Fair
Value
at Grant Date
|
||||||
Nonvested
at December 31, 2007
|
450,000 | $ | .22 | |||||
Vested
|
(40,000 | ) | $ | .23 | ||||
Nonvested
at December 31, 2008
|
410,000 | $ | .22 | |||||
Vested
|
(60,000 | ) | $ | .23 | ||||
Nonvested
at December 31, 2009
|
350,000 | $ | .22 |
2009
|
2008
|
|||
Risk-free
interest rate
|
2.09%
- 2.80%
|
1.7% -
4.1%
|
||
Expected
dividend yield
|
0%
|
0%
|
||
Expected
stock price volatility
|
75%
|
50% -
75%
|
||
Expected
life of options
|
5.75
years
|
5.75
- 10 years
|
2009
|
2008
|
|||||||
Employee
stock options
|
$ | 140,096 | $ | 205,686 | ||||
Consultants
- common stock warrants
|
(2,169 | ) | 31,643 | |||||
Consultant
- common stock
|
- | 12,500 | ||||||
Total
expense
|
$ | 137,927 | $ | 249,829 |
Number
of Options Outstanding
|
Weighted
Average Exercise Price
|
Remaining
Contractual Term
|
Aggregate
Intrinsic Value
|
||||||||||
Outstanding
at December 31, 2007
|
4,914,500 | $ | .27 | ||||||||||
Granted
|
684,000 | $ | .53 | ||||||||||
Exercised
|
(66,667 | ) | $ | .25 | |||||||||
Expired
|
(680,333 | ) | $ | .45 | |||||||||
Outstanding
at December 31, 2008
|
4,851,500 | $ | .28 | ||||||||||
Granted
|
902,500 | $ | .19 | ||||||||||
Exercised
|
(25,000 | ) | $ | .07 | |||||||||
Expired
|
(237,500 | ) | $ | .51 | |||||||||
Outstanding
at December 31, 2009
|
5.491,500 | $ | .26 |
6.1
years
|
$ | 376,047 | |||||||
Exercisable
at December 31, 2009
|
4,625,167 | $ | .26 |
5.6
years
|
$ | 327,616 |
Nonvested Shares
|
Shares
|
Weighted
Average
Fair
Value
at Grant Date
|
||||||
Nonvested
at December 31, 2007
|
662,333 | $ | .30 | |||||
Granted
|
684,000 | $ | .34 | |||||
Vested
|
(655,334 | ) | $ | .32 | ||||
Forfeited
|
(67,666 | ) | $ | .29 | ||||
Nonvested
at December 31, 2008
|
623,333 | $ | .33 | |||||
Granted
|
902,500 | $ | .12 | |||||
Vested
|
(511,167 | ) | $ | .26 | ||||
Forfeited
|
(148,333 | ) | $ | .32 | ||||
Nonvested
at December 31, 2009
|
866,333 | $ | .15 |
December
31,
|
||||||||
2009
|
2008
|
|||||||
Current
- State
|
$ | 4,000 | $ | 615 | ||||
Deferred:
|
||||||||
Federal
|
(281,000 | ) | (363,000 | ) | ||||
State
|
(82,000 | ) | (105,000 | ) | ||||
(363,000 | ) | (468,000 | ) | |||||
Change
in valuation allowance
|
363,000 | 468,000 | ||||||
$ | 4,000 | $ | 615 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Deferred
tax assets:
|
||||||||
Net
operating loss carryforwards
|
$ | 8,541,000 | $ | 8,408,000 | ||||
Defined
benefit pension liability
|
1,477,000 | 1,447,000 | ||||||
Property
and equipment
|
24,000 | 12,000 | ||||||
Reserves
and accrued expenses payable
|
390,000 | 367,000 | ||||||
Gross
deferred tax asset
|
10,432,000 | 10,234,000 | ||||||
Deferred
tax asset valuation allowance
|
(10,432,000 | ) | (10,234,000 | ) | ||||
Net
deferred tax asset
|
$ | - | $ | - |
December 31,
|
|||
2009
|
2008
|
||
Statutory
U.S. federal tax rate
|
34.0%
|
34.0%
|
|
State
income taxes, net of federal
|
5.3
|
39.1
|
|
Incentive
stock option expense
|
(3.5)
|
(38.7)
|
|
Other
permanent non-deductible items
|
(.5)
|
(3.8)
|
|
Change
in valuation allowance
|
(37.7)
|
(265.6)
|
|
Net operating loss carry forward adjustment |
2.0
|
234.7
|
|
Effective
income tax rate
|
(.4)%
|
(.3)%
|
2009
|
2008
|
|||||||
Interest
cost
|
$ | 316,485 | $ | 309,982 | ||||
Expected
return on plan assets
|
(168,461 | ) | (281,127 | ) | ||||
Service
cost
|
71,000 | 31,000 | ||||||
Actuarial
loss
|
149,373 | 93,872 | ||||||
Net
periodic pension cost
|
$ | 368,397 | $ | 153,727 |
2009
|
2008
|
|||||||
Projected
benefit obligation:
|
||||||||
Benefit
obligation at beginning of year
|
$ | 5,285,531 | $ | 5,379,889 | ||||
Interest
cost
|
316,485 | 309,982 | ||||||
Change
in discount rate assumption
|
121,716 | - | ||||||
Change
in mortality assumption
|
10,518 | - | ||||||
Actuarial
loss (gain)
|
(190,966 | ) | 43,924 | |||||
Benefits
paid
|
(447,552 | ) | (448,264 | ) | ||||
Projected
benefit obligation at end of year
|
$ | 5,095,732 | $ | 5,285,531 | ||||
2009
|
2008
|
|||||||
Plan
assets at fair value:
|
||||||||
Fair
value of plan assets at beginning of year
|
$ | 2,150,094 | $ | 3,387,749 | ||||
Actual
return of plan assets
|
372,575 | (718,779 | ) | |||||
Benefits
paid
|
(518,552 | ) | (448,264 | ) | ||||
Expenses
paid
|
- | (70,612 | ) | |||||
Fair
value of plan assets at end of year
|
$ | 2,004,117 | $ | 2,150,094 | ||||
Funded
status (deficit)
|
$ | (3,091,615 | ) | $ | (3,135,437 | ) | ||
Unrecognized
actuarial loss
|
(2,805,040 | ) | (3,217,259 | ) | ||||
(5,896,655 | ) | (6,352,696 | ) | |||||
Amounts
recognized in accumulated other
|
||||||||
comprehensive
loss
|
2,805,040 | 3,217,259 | ||||||
Accrued
pension cost
|
$ | (3,091,615) | $ | (3,135,437) |
2009
|
2008
|
|||||||
Current
liabilities
|
$ | (2,356,603 | ) | $ | (1,798,206 | ) | ||
Noncurrent
liabilities
|
(735,012 | ) | (1,337,231 | ) | ||||
$ | (3,091,615 | ) | $ | (3,135,437 | ) |
2010
|
$ | 439,356 | ||
2011
|
$ | 433,800 | ||
2012
|
$ | 427,700 | ||
2013
|
$ | 433,000 | ||
2014
|
$ | 431,900 | ||
2015
–
2019
|
$ | 1,997,400 |
2009
|
2008
|
|||
Discount
rate
|
5.95%
|
6.25%
|
||
Expected
return on plan assets
|
8.90%
|
8.90%
|
||
Rate
of increase in compensation
|
N/A
|
N/A
|
Asset Category
|
Target %
|
2009
|
2008
|
|||||||||
Domestic
equity securities
|
45 | % | 48 | % | ||||||||
International
equity securities
|
12 | % | 13 | % | ||||||||
Equity
securities
|
60 | % | 57 | % | 61 | % | ||||||
Interest
bearing debt securities
|
40 | % | 43 | % | 39 | % | ||||||
Total
|
100 | % | 100 | % | 100 | % |
Total
|
Level 1
|
Level 2
|
||||||||||
U.S.
equity securities:
|
||||||||||||
U.S.
large cap
|
$ | 571,890 | $ | 571,890 | $ | - | ||||||
Mid
cap
|
124,950 | 124,950 | - | |||||||||
Small
cap
|
38,571 | 38,571 | - | |||||||||
U.S.
equity mutual funds:
|
||||||||||||
Financial
services
|
28,025 | 28,025 | - | |||||||||
Life
sciences
|
91,952 | 91,952 | - | |||||||||
Real
estate
|
18,965 | 18,965 | ||||||||||
Small
cap
|
38,571 | 38,571 | - | |||||||||
Technology
|
32,648 | 32,648 | - | |||||||||
907,001 | 907,001 | - | ||||||||||
International
equity securities:
|
||||||||||||
International
large cap
|
128,851 | 128,851 | - | |||||||||
International
equity mutual funds
|
117,340 | 117,340 | - | |||||||||
246,191 | 246,191 | - | ||||||||||
Fixed
income securities:
|
||||||||||||
U.S.
Government money market funds
|
89,808 | 89,808 | - | |||||||||
U.S.
Treasury bonds and notes
|
182,119 | - | 182,119 | |||||||||
Corporate
bonds of U.S. financial services
|
||||||||||||
corporations
guaranteed by the FDIC
|
114,253 | - | 114,253 | |||||||||
Fixed
income mutual funds
|
464,745 | 464,745 | - | |||||||||
850,925 | 554,553 | 296,372 | ||||||||||
Total
investment securities
|
$ | 2,004,117 | $ | 1,707,745 | $ | 296,372 |
2010
|
$ | 148,800 | ||
2011
|
113,500 | |||
2012
|
9,600 | |||
$ | 271,900 |
2009
|
2008
|
|||||||
Purchase
of equipment through long-term obligations
|
$ | 9,466 | $ | 10,987 | ||||
Conversion
of convertible accrued interest payable due
|
||||||||
to
a related party into 500,000 shares of common stock
|
$ | 25,000 | $ | - | ||||
Conversion
of notes payable and accrued interest due
|
||||||||
to
third party into 134,540 shares of common stock
|
$ | 6,726 | $ | - | ||||
Refinance
of accrued interest payable due to a related
|
||||||||
party
to a convertible note payable-related party
|
$ | 25,000 | $ | - | ||||
Transfer
of related party notes payable to notes
|
||||||||
payable
other
|
$ | 150,000 | $ | 6,000 | ||||
Conversion
of notes payable and accrued interest due
|
||||||||
to
a related party into 1,218,750 shares of common stock
|
$ | - | $ | 60,938 |