INFINITE
GROUP, INC.
|
||
(Name
of small business issuer 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)
|
Page
|
||||
PART
I
|
||||
Item
1.
|
Business
|
3
|
||
Item
2.
|
Properties
|
20
|
||
Item
3.
|
Legal
Proceedings
|
21
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
21
|
||
|
||||
PART
II
|
|
|||
Item
5.
|
Market
for Common Equity, Related Stockholder Matters and Small Business
Issuer
Purchases of Equity Securities
|
21
|
||
Item
6.
|
Management’s
Discussion and Analysis or Plan of Operation
|
22
|
||
Item
7.
|
Financial
Statements
|
36
|
||
Item
8.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
36
|
||
Item
8A(T)
|
Controls
And Procedures
|
36
|
||
Item
8B.
|
Other
Information
|
37
|
||
PART
III
|
|
|||
Item
9.
|
Directors,
Executive Officers, Promoters, Control Persons and Corporate
Governance;
Compliance With Section 16(a) of the Exchange Act
|
37
|
||
Item
10.
|
Executive
Compensation
|
40
|
||
Item
11.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
41
|
||
Item
12.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
44
|
||
Item
13.
|
Exhibits
|
46
|
||
Item
14.
|
Principal
Accountant Fees and Services
|
47
|
·
|
Focus
on mission-critical initiatives.
Since
the events of September 11, 2001, the U.S. Government has made the
transformation of its information technology infrastructure a major
priority. According to INPUT, the U.S. Government IT services “commercial”
segment, which is comprised of outsourcing, professional services,
consulting, training, systems integration and processing services,
is
projected to grow from $26.9 billion in government fiscal 2006 to
$34.7
billion in fiscal 2011, representing a projected compounded annual
growth
rate of 5.2%.
|
·
|
Increased
U.S. Government reliance on outsourcing.
According
to INPUT, outsourcing through the use of outside providers to provide
U.S.
Government services is projected to grow from $13.3 billion in fiscal
2006
to $17.7 billion in government fiscal 2011, representing a projected
compounded annual growth rate of 5.9%.
|
·
|
The
aging of the U.S. Government’s workforce.
According
to INPUT, the U.S. Government has estimated that more than 45% of
current
members of the government IT workforce will be eligible for retirement
by
2008, and the average age of government employees increased from
42 years
of age in 1990 to 50 years of age in 2006. This
“aging” effect is compounded by the upcoming baby-boomer retirement wave,
which INPUT
estimates to begin within the next three or four years. In
April 2001, the GAO concluded in a report that the U.S. Government’s
human capital challenges were adversely affecting the ability of
many
agencies to carry out their missions. The GAO reiterated this conclusion
in its January 2003 updated Report. INPUT
believes that the expected decline in personnel spending will increase
the
proportional spending for the outsourcing of IT services and products
as
IT continues to play an expanding role in government. INPUT expects
that
the outsourcing trend to continue in the future as OMB pushes agencies
to
transition services to shared services providers under its Line of
Business initiatives.
|
·
|
Increased
U.S. Government emphasis on competitive sourcing.
The
current administration has made competitive sourcing a major initiative
of
its management agenda. According to the President’s Management Agenda,
which was issued in 2001 and for which progress reports continue
to be
issued, nearly half of all U.S. Government employees perform tasks
that
are available in the commercial marketplace. To the extent that the
size
of the U.S. Government workforce decreases, we believe that the government
will have an increased need for entities that offer the technical
skills,
familiarity with government processes and procedures and skilled
personnel
that are necessary to meet the diverse information technology requirements
of the various U.S. Government agencies.
|
·
|
Increased
spending on Homeland Security. In
the wake of the terrorist attacks on September 11, 2001, there has
been an increased emphasis on homeland security, including protecting
critical infrastructure. According to INPUT, the total addressable
IT
budget for the DHS is projected to grow from $3.3 billion in government
fiscal 2006 to $4.4 billion in government fiscal 2011, representing
a
compound annual growth rate of 6.1%. We believe that homeland security
will have the greatest impact on the information security, communications
and knowledge management segments of the U.S. Government IT
market.
|
·
|
Increased
simplicity of procurement. Through
changes that began with the U.S. Acquisition Streamlining Act of
1994, or
FASA 94, the U.S. Government has developed a variety of accelerated
contracting methods. U.S. Government agencies have increasingly been
able
to rely on multiple contracting vehicles to procure needed services
in an
expedient manner. According to INPUT, the average time to award was
approximately 70 days in fiscal 2006 as compared to 278 days in fiscal
1995.
|
·
|
Continuing
impact of Federal Procurement Reform. In
recent years, federal agencies have had increased access to alternative
choices of contract acquisition vehicles such as indefinite
delivery/indefinite quantity (ID/IQ) contracts, Government Wide
Acquisition Contracts (GWACs), the General Services Administration
(GSA)
schedules and agency specific Blanket Purchase Agreements (BPAs).
These
choices have created a market-based environment in government procurement.
The environment has increased contracting flexibility and provides
government entities access to multiple channels to contractor services.
Contractors’ successful past performance, as well as technical
capabilities and management skills, remain critical elements of the
award
process. We believe the increased flexibility associated with multiple
channel access will result in the continued use of these contracting
vehicles in the future, and will facilitate access to service providers
to
meet the increased demand for, and delivery of, required services
and
solutions. We have added certain contract vehicles to our portfolio
as
discussed below.
|
·
|
Decreased
size of the U.S. Government work force.
According to INPUT, the size of the U.S. Government workforce, which
includes only civilian employees and non-uniform military personnel
in
federal civilian agencies and the Department of Defense, decreased
by 1.1
million workers during the period from 1990 through 2000, representing
a
22% decline. The Government Accounting Office (GAO) has warned of
further
attrition due to retirement of U.S. Government workers through 2006.
|
·
|
Increasing
Reliance on Technology Service Providers.
The demand for technology service providers is expected to increase
due to
the need for federal agencies to maintain core operational functions
while
the available technical workforce shrinks. A January 2006 INPUT study
estimates that approximately 45% of the federal government information
technology workforce will be eligible to retire by 2008. Additionally,
Gartner, Inc.’s research estimates that by 2010 over 70% of federal
government employees will be eligible for regular or early retirement.
Given the difficulty the federal government has experienced in hiring
and
retaining skilled technology personnel in recent years, we believe
the
federal government will need to rely heavily on technology service
providers that have experience with government legacy systems, can
sustain
mission-critical operations and have the required government security
clearances to deploy qualified personnel in classified
environments.
|
·
|
Increase
in business process outsourcing (BPO). BPO
is a relationship in which a contractor is responsible for performing
an
entire business operations function, including the information systems
outsourcing that supports it. INPUT projects that U.S. Government
BPO
spending will grow from $577 million in fiscal 2006 to $840 million
in
fiscal in 2011, which represents a compounded annual growth rate
of
7.8%.
|
·
|
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;
|
·
|
reduction
in the U.S. Government's use of technology solutions firms;
and
|
·
|
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.
|
·
|
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 slow downs
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.
|
·
|
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.
|
·
|
volatility
in the trading markets generally;
|
·
|
significant
fluctuations in our quarterly operating results;
|
·
|
announcements
regarding our business or the business of our competitors;
|
·
|
changes
in prices of our or our competitors' products and services;
|
·
|
changes
in product mix; and
|
·
|
changes
in sales and sales growth rates for us as a whole or for geographic
areas,
and other events or factors.
|
·
|
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 products and services caused, for example, by competitors;
|
·
|
the
lack of availability or increase in cost of key components and
subassemblies;
|
·
|
the
inability to timely and successfully complete development of complex
designs and components, or manufacture in volume and install certain
of
our products;
|
·
|
changes
in the mix of products and 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.
|
Owned
|
Leased
|
Annual
Rent
|
Termination
Date
|
||||||||||
At
December 31, 2007:
|
|||||||||||||
Pittsford,
New York
|
-
|
2,942
|
$
|
28,576
|
2009
|
||||||||
Vienna,
Virginia
|
-
|
2,930
|
$
|
76,180
|
2008
|
Year
Ended December 31, 2007
|
High
|
Low
|
|||||
First
Quarter
|
$
|
0.52
|
$
|
0.45
|
|||
Second
Quarter
|
$
|
0.62
|
$
|
0.48
|
|||
Third
Quarter
|
$
|
0.60
|
$
|
0.42
|
|||
Fourth
Quarter
|
$
|
0.80
|
$
|
0.45
|
Year
Ended December 31, 2006
|
High
|
Low
|
|||||
First
Quarter
|
$
|
0.45
|
$
|
0.20
|
|||
Second
Quarter
|
$
|
0.66
|
$
|
0.30
|
|||
Third
Quarter
|
$
|
0.62
|
$
|
0.29
|
|||
Fourth
Quarter
|
$
|
0.65
|
$
|
0.36
|
|
|
Year
Ended December 31,
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
2007
vs. 2006
|
|
||||||||
|
|
|
|
As
a % of
|
|
|
|
As
a % of
|
|
Amount
of
|
|
%
Increase
|
|
||||||
|
|
2007
|
|
Sales
|
|
2006
|
|
Sales
|
|
Change
|
|
(Decrease)
|
|||||||
Sales
|
$
|
8,454,515
|
100.0
|
%
|
$
|
6,444,706
|
100.0
|
%
|
$
|
2,009,809
|
31.2
|
%
|
|||||||
Cost
of services
|
6,028,970
|
71.3
|
4,814,826
|
74.7
|
1,214,144
|
25.2
|
|||||||||||||
Gross
profit
|
2,425,545
|
28.7
|
1,629,880
|
25.3
|
795,665
|
48.8
|
|||||||||||||
General
and administrative
|
864,631
|
10.2
|
908,073
|
14.1
|
(43,442
|
)
|
(4.8
|
)
|
|||||||||||
Defined
benefit pension plan
|
351,460
|
4.2
|
410,777
|
6.4
|
(59,317
|
)
|
(14.4
|
)
|
|||||||||||
Selling
|
1,560,315
|
18.5
|
1,595,221
|
24.8
|
(34,906
|
)
|
(2.2
|
)
|
|||||||||||
Research
and development
|
87,997
|
1.0
|
256,113
|
4.0
|
(168,116
|
)
|
(65.6
|
)
|
|||||||||||
Impairment
loss
|
-
|
.0
|
261,100
|
4.1
|
(261,100
|
)
|
|||||||||||||
Depreciation
|
35,075
|
.4
|
97,488
|
1.5
|
(62,413
|
)
|
(64.0
|
)
|
|||||||||||
Total
costs and expenses
|
2,899,478
|
34.3
|
3,528,772
|
54.8
|
(629,294
|
)
|
(17.8
|
)
|
|||||||||||
Operating
loss
|
(473,933
|
)
|
(5.6
|
)
|
(1,898,892
|
)
|
(29.5
|
)
|
1,424,959
|
||||||||||
Interest
expense, net
|
(279,824
|
)
|
(3.3
|
)
|
(194,270
|
)
|
(3.0
|
)
|
(85,554
|
)
|
44.0
|
||||||||
Other
income
|
4,957
|
.1
|
498,088
|
7.7
|
(493,131
|
)
|
(99.0
|
)
|
|||||||||||
Income
tax expense
|
(1,000
|
)
|
(.0
|
)
|
(7,300
|
)
|
(.1
|
)
|
6,300
|
(86.3)
|
%
|
||||||||
Net
loss
|
$
|
(749,800
|
)
|
(8.9
|
)
|
$
|
(1,602,374
|
)
|
(24.9
|
)
|
$
|
852,574
|
|||||||
Net
loss per share - basic and diluted
|
$
|
(.03
|
)
|
$
|
(.08
|
)
|
$
|
.05
|
·
|
our
sales increased by $2,009,809 from $6,444,706 in 2006 to $8,454,115
in
2007;
|
·
|
our
gross profit increased by $795,665 from $1,629,880 in 2006 to $2,425,545
in 2007 as a result of recording an impairment loss and inventory
obsolescence of $261,100 related to the carrying values of TouchThru™
assets in 2006, with no such impairment or obsolescence in
2007;
|
·
|
our
recording non-recurring write offs in 2006 of approximately $235,000
related to the carrying costs of TouchThru™ capitalized software
development costs, tooling costs and approximately $26,000 of inventory
obsolescence related to inventory we determined to be obsolete;
and
|
·
|
realizing
a decrease in total operating expenses of $629,294 from $3,528,772
in 2006
to $2,899,478 in 2007.
|
Year
Ended December 31,
|
|||||||||||||||||||
2007
|
|
2007
|
|
2007
|
|
2006
|
|
2006
|
|
2006
|
|
||||||||
|
|
As
Reported
|
|
Adjustments
|
|
Pro
Forma
|
|
As
Reported
|
|
Adjustments
|
|
Pro
Forma
|
|||||||
Sales
|
$
|
8,454,515
|
$
|
-
|
$
|
8,454,515
|
$
|
6,444,706
|
$
|
-
|
$
|
6,444,706
|
|||||||
Cost
of services
|
6,028,970
|
(87,950
|
)
|
5,941,020
|
4,814,826
|
(28,184
|
)
|
4,786,642
|
|||||||||||
Gross
profit
|
2,425,545
|
87,950
|
2,513,495
|
1,629,880
|
28,184
|
1,658,064
|
|||||||||||||
General
and administrative
|
864,631
|
(15,817
|
)
|
848,814
|
908,073
|
(9,807
|
)
|
898,266
|
|||||||||||
Defined
benefit pension plan
|
351,460
|
-
|
351,460
|
410,777
|
-
|
410,777
|
|||||||||||||
Selling
|
1,560,315
|
(141,505
|
)
|
1,418,810
|
1,595,221
|
(205,059
|
)
|
1,390,162
|
|||||||||||
Research
and development
|
87,997
|
-
|
87,997
|
256,113
|
-
|
256,113
|
|||||||||||||
Impairment
loss
|
-
|
-
|
-
|
261,100
|
-
|
261,100
|
|||||||||||||
Depreciation
|
35,075
|
-
|
35,075
|
97,488
|
-
|
97,488
|
|||||||||||||
Total
costs and expenses
|
2,899,478
|
(157,322
|
)
|
2,742,156
|
3,528,772
|
(214,866
|
)
|
3,313,906
|
|||||||||||
Operating
loss
|
(473,933
|
)
|
245,272
|
(228,661
|
)
|
(1,898,892
|
)
|
243,050
|
(1,655,842
|
)
|
|||||||||
Interest
expense, net
|
(279,824
|
)
|
-
|
(279,824
|
)
|
(194,270
|
)
|
-
|
(194,270
|
)
|
|||||||||
Other
income
|
4,957
|
-
|
4,957
|
498,088
|
-
|
498,088
|
|||||||||||||
Income
tax expense
|
(1,000
|
)
|
-
|
(1,000
|
)
|
(7,300
|
)
|
-
|
(7,300
|
)
|
|||||||||
Net
loss
|
$
|
(749,800
|
)
|
$
|
245,272
|
$
|
(504,528
|
)
|
$
|
(1,602,374
|
)
|
$
|
243,050
|
$
|
(1,359,324
|
)
|
|||
Net
loss per share - basic and diluted
|
$
|
(.03
|
)
|
$
|
.01
|
$
|
(.02
|
)
|
$
|
(.08
|
)
|
$
|
.02
|
$
|
(.06
|
)
|
|||
2007
|
|
2006
|
|||||
Employee
stock options - SFAS 123R
|
$
|
245,272
|
$
|
243,050
|
|||
Consultant
- common stock warrants
|
56,084
|
16,770
|
|||||
Consultant
- common stock
|
37,500
|
-
|
|||||
Consultant
stock options
|
-
|
5,015
|
|||||
Total
expense
|
$
|
338,856
|
$
|
264,835
|
Name
|
Age
|
Position
|
Affiliated
Since
|
|||
Michael
S. Smith
|
53
|
Chairman,
President, Chief Executive Officer and Chief Financial
Officer
|
1995
|
|||
Paul
J. Delmore (1)
|
51
|
Director
|
2003
|
|||
Allan
M. Robbins (1)
|
56
|
Director
|
2003
|
|||
James
D. Frost
|
58
|
Chief
Technology Officer and Chief Operations Officer
|
2003
|
|||
Deanna
Wohlschlegel
|
36
|
Secretary
|
2003
|
Name
and Principal Position
|
Year
|
Salary
|
Bonus
|
All
Other
Compensation
(1)
|
Total
|
|||||||||||
Michael
S. Smith
|
||||||||||||||||
President,
Chief Executive Officer,
Chief
Financial Officer and Director
|
2007
2006
|
$
$
|
180,465
181,194
|
$
$
|
—
51,728
|
$
$
|
2,273
2,272
|
$
$
|
182,738
235,194
|
|||||||
James
D. Frost
|
||||||||||||||||
Chief
Technology Officer and
Chief
Operations Officer
|
2007
2006
|
$
$
|
225,000
225,000
|
$
$
|
—
—
|
$
$
|
4,386
7,387
|
$
$
|
229,386
232,387
|
(1)
|
Reflects
life insurance premiums paid by Infinite
Group.
|
Name
|
Number
of Securities Underlying Unexercised Options
Exercisable
|
|
Option
Exercise Price
|
|
Option
Expiration Date
|
|||||
Michael
S. Smith
|
500
|
$
|
1.88
|
8/1/2008
|
||||||
10,000
|
$
|
1.38
|
12/30/2009
|
|||||||
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
|
3/8/2015
|
|||||||
James
D. Frost
|
500,000
|
$
|
.05
|
5/5/2013
|
||||||
500,000
|
$
|
.09
|
3/8/2015
|
|||||||
500,000
|
$
|
.25
|
3/8/2015
|
Name
|
Year
|
Option
Awards (1)
|
Total
|
|||||||
Paul
J. Delmore
|
2007
|
$
|
3,995
|
$
|
3,995
|
|||||
Allan
M. Robbins
|
2007
|
$
|
3,995
|
$
|
3,995
|
·
|
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
|
1,495,500(4
|
)
|
4.4
|
%
|
|||
Paul
J. Delmore
|
4,697,833(5
|
)
|
13.9
|
%
|
|||
Allan
M. Robbins
|
8,317,658(6
|
)
|
24.6
|
%
|
|||
James
D. Frost
|
2,000,000(7
|
)
|
5.9
|
%
|
|||
All
Directors and Officers (5 persons) as a group
|
16,537,658(3
|
)
|
48.8
|
%
|
|||
|
|||||||
5%
Stockholders
|
|||||||
Northwest
Hampton Holdings, LLC
c/o
Stuart L. Levison, Esq.
Allen
& O’Brien
One
East Avenue
Rochester,
New York 14604
|
9,323,586(8
|
)
|
28.0
|
%
|
|||
David
N. Slavny Family Trust
20
Cobble Creek Road
Victor,
NY 14564
|
1,833,333
(9
|
)
|
7.6
|
%
|
(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 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
March
31, 2008 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 March 31, 2008,
we
had 23,931,632 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 Deanna
Wohlschlegel, Infinite Group’s secretary, controller, security officer,
and director of human resources.
|
(4) |
Includes
1,025,500 shares subject to currently exercisable
options.
|
(5) |
Includes
(i) 4,627,000 shares owned of record by Upstate Holding Group, LLC,
an
entity wholly-owned by Mr. Delmore, and 70,833 shares subject to
currently
exercisable options.
|
(6) |
Includes
(i) 7,246,825 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 $98,341 through March 31, 2008; and 70,833 shares subject
to
currently exercisable options.
|
(7) |
Includes
1,500,000 shares subject to currently exercisable options.
|
(8) |
Includes
9,323,586 shares, which are issuable upon the conversion of notes
including principal in the amount of $362,264 and accrued interest
in the
amount of $103,555 through March 31, 2008.
|
(9) |
Includes
333,333 shares subject to currently exercisable options granted to
David
N. Slavny.
|
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)
|
4,955,000
|
$
|
.28
|
353,500
|
||||||
Warrants
Granted to Service Providers (2)
|
750,000
|
$
|
.36
|
0
|
||||||
Total
|
5,705,000
|
$
|
.29
|
353,500
|
(1)
|
Consists
of grants under our Board of Directors, 1995, 1996, 1997, 1998, 1999,
and
2005 Stock Option Plans.
|
(2)
|
Consists
of (i) warrants to purchase 500,000 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 are only exercisable if we
realize
certain sales as a result of each consultant’s efforts on our behalf; (ii)
warrants to purchase 100,000 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.
|
3.1 | Restated Certificate of Incorporation of the Company. (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.
(6)
|
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
Noted 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)
|
10.10
|
Modification
Agreement to Promissory Notes between Northwest Hampton Holdings,
LLC and
the Company dated December 1, 2004.
(5)
|
10.11
|
Modification
Agreement to Promissory Notes between Allan Robbins and the Company
dated
December 1, 2004. (5)
|
10.12
|
Modification
Agreement No. 2 to Promissory Notes between Northwest Hampton Holdings,
LLC and the Company dated June 1, 2005.
(5)
|
10.13
|
Modification
Agreement No. 2 to Promissory Notes between Allan Robbins and the
Company
dated June 1, 2005. (5)
|
10.14 |
Modification
Agreement No. 3 to Promissory Notes between Northwest Hampton Holdings,
LLC and the Company dated October 1, 2005.
(6)
|
10.15 |
Modification
Agreement No. 3 to Promissory Notes between Allan Robbins and the
Company
dated October 1, 2005. (6)
|
10.16 |
Modification
agreement to promissory notes between the Company and Carle C. Conway
dated December 31, 2005. (6)
|
10.17 |
Promissory
note dated December 31, 2005 in favor of David N. Slavny and Leah
A.
Slavny.*
|
10.18 |
Collateral
security agreement between the Company and David N. Slavny and Leah
A.
Slavny dated December 31, 2005. (6)
|
10.19 |
Modification
Agreement to Promissory Note between Northwest Hampton Holdings,
LLC and
the Company dated December 6, 2005.
(6)
|
10.20 |
Collateral
security agreement between the Company and Northwest Hampton Holdings,
LLC
dated February 15, 2006. (6)
|
10.21 |
Collateral
security agreement between the Company and Allan Robbins dated February
15, 2006. (6)
|
10.22 |
Purchase
and sale agreement between the Company and Amerisource Funding, Inc.
dated
May 21, 2004. (7)
|
10.23 |
Account
modification agreement between the Company and Amerisource Funding,
Inc.
dated August 5, 2005. (7)
|
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, 2005.
|
(6)
|
Incorporated
by reference to Annual Report on Form 10-KSB for the fiscal year
ended
December 31, 2005.
|
(7)
|
Incorporated
by reference to Annual Report on Form 10-KSB for the fiscal year
ended
December 31, 2006.
|
2007
|
2006
|
||||||
Audit
fees
|
$
|
74,140
|
$
|
83,995
|
|||
Audit
related fees
|
-
|
-
|
|||||
Total
audit and audit related fees
|
$
|
74,140
|
$
|
83,995
|
|||
Tax
fees
|
-
|
-
|
|||||
All
other fees
|
-
|
3,219
|
|||||
Total
fees
|
$
|
74,140
|
$
|
87,214
|
Infinite Group, Inc. | ||
|
|
|
By: | /s/ Michael S. Smith | |
Michael S. Smith, President |
||
/s/
Michael S. Smith
|
Chief
Executive Officer, President and Chairman
|
March
31, 2008
|
||
Michael
S. Smith
|
(principal
executive officer)
|
|||
/s/
Michael S. Smith
|
Chief
Financial Officer
|
March
31, 2008
|
||
Michael
S. Smith
|
(principal
financial and accounting officer)
|
|||
/s/
Paul J. Delmore
|
Director
|
March
31, 2008
|
||
Paul
J. Delmore
|
||||
/s/
Allan M. Robbins
|
Director
|
March
31, 2008
|
||
Allan
M. Robbins
|
Page
|
||||
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|||
Consolidated
Financial Statements:
|
||||
Balance
Sheets
|
F-2
|
|||
Statements
of Operations
|
F-3
|
|||
Statements
of Stockholders' Deficiency
|
F-4
|
|||
|
||||
Statements
of Cash Flows
|
F-5
|
|||
Notes
to Consolidated Financial Statements
|
F-6
- F-26
|
/s/ FREED MAXICK & BATTAGLIA, CPAs, PC | ||
Buffalo,
New York
|
||
March 31, 2008 |
December
31,
|
|||||||
2007
|
2006
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
|
$
|
28,281
|
$
|
73,786
|
|||
Accounts
receivable, net of allowances of $35,000
|
|||||||
($53,000
- 2006)
|
669,607
|
487,240
|
|||||
Notes
receivable
|
-
|
4,968
|
|||||
Prepaid
expenses and other current assets
|
59,381
|
38,600
|
|||||
Total
current assets
|
757,269
|
604,594
|
|||||
Property
and equipment, net
|
70,723
|
80,612
|
|||||
Other
assets
-
Deposits
|
19,523
|
19,523
|
|||||
$
|
847,515
|
$
|
704,729
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
299,519
|
$
|
224,051
|
|||
Accrued
payroll
|
262,453
|
216,397
|
|||||
Accrued
interest payable
|
269,530
|
176,734
|
|||||
Accrued
retirement and pension
|
2,081,508
|
1,807,524
|
|||||
Accrued
expenses-other
|
86,197
|
62,042
|
|||||
Current
maturities of long-term obligations-bank
|
4,077
|
50,354
|
|||||
Notes
payable
|
30,000
|
30,000
|
|||||
Notes
payable-related parties
|
140,332
|
148,663
|
|||||
Total
current liabilities
|
3,173,616
|
2,715,765
|
|||||
Long-term
obligations:
|
|||||||
Notes
payable:
|
|||||||
Bank
|
29,706
|
-
|
|||||
Related
parties
|
1,091,624
|
1,146,124
|
|||||
Accrued
pension obligation
|
408,419
|
706,196
|
|||||
Total
liabilities
|
4,703,365
|
4,568,085
|
|||||
Commitments
(Note 11)
|
|||||||
Stockholders'
deficiency:
|
|||||||
Common
stock, $.001 par value, 60,000,000 shares
|
|||||||
authorized;
23,614,965 (22,414,965 - 2006) shares
|
|||||||
issued
and outstanding
|
23,615
|
22,415
|
|||||
Additional
paid-in capital
|
29,386,215
|
28,981,059
|
|||||
Accumulated
deficit
|
(31,037,991
|
)
|
(30,288,191
|
)
|
|||
Accumulated
other comprehensive loss
|
(2,227,689
|
)
|
(2,578,639
|
)
|
|||
Total
stockholders’ deficiency
|
(3,855,850
|
)
|
(3,863,356
|
)
|
|||
$
|
847,515
|
$
|
704,729
|
Years
Ended
December
31,
|
|||||||
2007
|
2006
|
||||||
Sales
|
$
|
8,454,515
|
$
|
6,444,706
|
|||
Cost
of services
|
6,028,970
|
4,814,826
|
|||||
Gross
profit
|
2,425,545
|
1,629,880
|
|||||
Costs
and expenses:
|
|||||||
General
and administrative
|
864,631
|
908,073
|
|||||
Defined
benefit pension
|
351,460
|
410,777
|
|||||
Selling
|
1,560,315
|
1,595,221
|
|||||
Research
and development
|
87,997
|
256,113
|
|||||
Depreciation
|
35,075
|
97,488
|
|||||
Impairment
loss and inventory obsolescence
|
-
|
261,100
|
|||||
Total
costs and expenses
|
2,899,478
|
3,528,772
|
|||||
Operating
loss
|
(473,933
|
)
|
(1,898,892
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
expense:
|
|||||||
Related
parties
|
(139,869
|
)
|
(127,279
|
)
|
|||
Other
|
(140,210
|
)
|
(89,960
|
)
|
|||
Total
interest expense
|
(280,079
|
)
|
(217,239
|
)
|
|||
Interest
income
|
255
|
22,969
|
|||||
Gain
on sale of equipment
|
4,957
|
-
|
|||||
Settlement
of litigation
|
-
|
498,088
|
|||||
Total
other income (expense)
|
(274,867
|
)
|
303,818
|
||||
Income
tax expense
|
(1,000
|
)
|
(7,300
|
)
|
|||
Net
loss
|
$
|
(749,800
|
)
|
$
|
(1,602,374
|
)
|
|
Net
loss per share - basic and diluted
|
$
|
(.03
|
)
|
$
|
(.08
|
)
|
|
Weighted
average shares outstanding - basic and diluted
|
23,223,568
|
21,254,194
|
Common
|
Accumulated
|
|||||||||||||||||||||
Additional
|
Stock
|
Other
|
||||||||||||||||||||
Common
Stock
|
Paid-in
|
Authorized
|
Accumulated
|
Comprehensive
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Not
Issued
|
Deficit
|
Loss
|
Total
|
||||||||||||||||
Balance
- December 31, 2005
|
19,856,881
|
$
|
19,857
|
$
|
28,523,334
|
$
|
56,028
|
$
|
(28,685,817
|
)
|
$
|
(3,046,855
|
)
|
$
|
(3,133,453
|
)
|
||||||
|
||||||||||||||||||||||
Sales
of common stock
|
100,000
|
100
|
24,900
|
-
|
-
|
25,000
|
||||||||||||||||
Issuance
of common stock in
|
||||||||||||||||||||||
connection
with the exercise
|
||||||||||||||||||||||
of
stock options
|
3,000
|
3
|
417
|
-
|
-
|
-
|
420
|
|||||||||||||||
Notes
payable related parties
|
||||||||||||||||||||||
converted
to common stock
|
2,280,000
|
2,280
|
111,720
|
-
|
-
|
-
|
114,000
|
|||||||||||||||
Common
stock issued for
|
||||||||||||||||||||||
consulting
services
|
175,084
|
175
|
55,853
|
(56,028
|
)
|
-
|
-
|
-
|
||||||||||||||
Stock
options issued to
|
||||||||||||||||||||||
employees
and directors
|
-
|
-
|
243,050
|
-
|
-
|
-
|
243,050
|
|||||||||||||||
Stock
options and warrants
|
||||||||||||||||||||||
Issued
for consulting services
|
-
|
-
|
21,785
|
-
|
-
|
-
|
21,785
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(1,602,374
|
)
|
-
|
(1,602,374
|
)
|
|||||||||||||
Other
comprehensive loss:
|
||||||||||||||||||||||
Change
in minimum
|
||||||||||||||||||||||
pension
obligation
|
-
|
-
|
-
|
-
|
-
|
468,216
|
468,216
|
|||||||||||||||
Total
comprehensive loss
|
|
(1,134,158
|
)
|
|||||||||||||||||||
Balance
- December 31, 2006
|
22,414,965
|
$
|
22,415
|
$
|
28,981,059
|
$
|
-
|
$
|
(30,288,191
|
)
|
$
|
(2,578,639
|
)
|
$
|
(3,863,356
|
)
|
||||||
Issuance
of common stock in
|
||||||||||||||||||||||
connection
with the exercise
|
||||||||||||||||||||||
of
stock option
|
10,000
|
10
|
490
|
-
|
-
|
-
|
500
|
|||||||||||||||
Notes
payable related party
|
||||||||||||||||||||||
converted
to common stock
|
1,090,000
|
1,090
|
53,410
|
-
|
-
|
-
|
54,500
|
|||||||||||||||
Common
stock issued for
|
||||||||||||||||||||||
consulting
services
|
100,000
|
100
|
49,900
|
-
|
-
|
-
|
50,000
|
|||||||||||||||
Stock
options issued to
|
||||||||||||||||||||||
employees
and directors
|
-
|
-
|
245,272
|
-
|
-
|
-
|
245,272
|
|||||||||||||||
Stock
warrants issued for
|
||||||||||||||||||||||
consulting
services
|
-
|
-
|
56,084
|
-
|
-
|
-
|
56,084
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(749,800
|
)
|
-
|
(749,800
|
)
|
|||||||||||||
Other
comprehensive loss:
|
||||||||||||||||||||||
Change
in minimum
|
||||||||||||||||||||||
pension
obligation
|
-
|
-
|
-
|
-
|
-
|
350,950
|
350,950
|
|||||||||||||||
Total
comprehensive loss
|
(398,850
|
)
|
||||||||||||||||||||
Balance
- December 31, 2007
|
23,614,965
|
$
|
23,615
|
$
|
29,386,215
|
$
|
-
|
$
|
(31,037,991
|
)
|
$
|
(2,227,689
|
)
|
$
|
(3,855,850
|
)
|
Years
Ended
December
31,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(749,800
|
)
|
$
|
(1,602,374
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
used
in operating activities:
|
|||||||
Gain
on sale of equipment
|
(4,957
|
)
|
-
|
||||
Stock
based compensation
|
338,856
|
264,835
|
|||||
Depreciation
|
35,075
|
97,487
|
|||||
Impairment
loss and inventory obsolescence
|
-
|
261,100
|
|||||
(Increase)
decrease in assets:
|
|||||||
Accounts
receivable
|
(182,367
|
)
|
388,298
|
||||
Inventories
|
-
|
(2,013
|
)
|
||||
Prepaid
expenses and other assets
|
(8,281
|
)
|
10,916
|
||||
Deposits
|
-
|
(2,820
|
)
|
||||
Increase
(decrease) in liabilities:
|
|||||||
Accounts
payable
|
75,468
|
(188,048
|
)
|
||||
Accrued
expenses
|
163,007
|
88,420
|
|||||
Accrued
pension obligations
|
327,157
|
424,274
|
|||||
Net
cash used in operating activities
|
(5,842
|
)
|
(259,925
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Purchase
of property and equipment
|
(25,685
|
)
|
(14,655
|
)
|
|||
Proceeds
from notes receivable
|
4,968
|
78,217
|
|||||
Net
cash (used in) provided by investing activities
|
(20,717
|
)
|
63,562
|
||||
Cash
flows from financing activities:
|
|||||||
Net
repayments of bank notes payable
|
(11,115
|
)
|
(13,024
|
)
|
|||
Proceeds
from the issuance of notes
|
|||||||
payable
- related parties
|
-
|
175,000
|
|||||
Repayments
of notes payable - related parties
|
(8,331
|
)
|
(26,337
|
)
|
|||
Proceeds
from issuances of common stock
|
500
|
25,420
|
|||||
Net
cash (used in) provided by financing activities
|
(18,946
|
)
|
161,059
|
||||
Net
decrease in cash
|
(45,505
|
)
|
(35,304
|
)
|
|||
Cash
- beginning of year
|
73,786
|
109,090
|
|||||
Cash
- end of year
|
$
|
28,281
|
$
|
73,786
|
|||
Supplemental
cash flow disclosures:
|
|||||||
Cash
paid for:
|
|||||||
Interest
|
$
|
188,568
|
$
|
151,614
|
|||
Income
taxes
|
$
|
1,000
|
$
|
7,300
|
|
Depreciable
|
December
31,
|
||||||||
|
Lives
|
2007
|
2006
|
|||||||
Software
|
3
to 5
years
|
$
|
27,461
|
$
|
18,296
|
|||||
Machinery
and equipment
|
33
to 10
years
|
111,043
|
146,265
|
|||||||
Furniture
and fixtures
|
53
to 7
years
|
10,892
|
10,082
|
|||||||
Leasehold
improvements
|
3
years
|
3,286
|
3,286
|
|||||||
|
152,682
|
177,929
|
||||||||
Accumulated
depreciation
|
(81,959
|
)
|
(97,317
|
)
|
||||||
|
$
|
70,723
|
$
|
80,612
|
December
31,
|
|||||||
2007
|
2006
|
||||||
Term
notes payable - bank (a)
|
$
|
33,783
|
$
|
50,354
|
|||
Term
notes payable - stockholders (b)
|
450,000
|
450,000
|
|||||
Convertible
term notes payable- related parties (c)
|
641,624
|
696,124
|
|||||
1,125,407
|
1,196,478
|
||||||
Less
current maturities
|
4,077
|
50,354
|
|||||
Total
long-term obligations
|
$
|
1,121,330
|
$
|
1,146,124
|
2009
|
$
|
189,411
|
||
2010
|
290,295
|
|||
2011
- 2015
|
-
|
|||
641,624
|
||||
Total
long-term obligations
|
$
|
1,121,330
|
· |
The
Company issued 10,000 shares of common stock upon exercise of employee
stock options and receipt of the exercise price of $.05 per share
or
$500.
|
· |
The
Company issued 1,090,000 shares of common stock upon conversion of
$54,500
of principal of notes payable to related parties. (See Note
6.)
|
· |
The
Company issued 100,000
shares of common stock valued at $50,000 in exchange for consulting
services provided over one year.
|
· |
The
Company issued 2,280,000 shares of common stock upon conversion of
$114,000 of principal of notes payable to related parties. (See Note
6.)
|
· |
The
Company issued 100,000 shares of common stock for $25,000.
|
· |
The
Company issued 3,000 shares of common stock upon exercise of employee
stock options and receipt of the exercise price of $.14 per share
or
$420.
|
Number
of Warrants Outstanding
|
Weighted
Average Exercise Price
|
Remaining
Contractual Term
|
Aggregate
Intrinsic Value
|
||||||||||
Outstanding
at December 31, 2005
|
75,000
|
$
|
2.40
|
||||||||||
Granted
|
650,000
|
$
|
.33
|
||||||||||
Outstanding
at December 31, 2006
|
725,000
|
$
|
.55
|
||||||||||
Granted
|
100,000
|
$
|
.50
|
||||||||||
Expired
|
(75,000
|
)
|
$
|
2.40
|
|||||||||
Outstanding
at December 31, 2007
|
750,000
|
$
|
.36
|
4
years
|
$
|
317,500
|
|||||||
Exercisable
at December 31, 2007
|
300,000
|
$
|
.43
|
5.1
years
|
$
|
104,000
|
Nonvested
Shares
|
Shares
|
Weighted
Average
Fair
Value
at
Grant Date
|
|||||
Nonvested
at December 31, 2005
|
-
|
||||||
Granted
|
650,000
|
$
|
.23
|
||||
Vested
|
(100,000
|
)
|
.17
|
||||
Nonvested
at December 31, 2006
|
550,000
|
.24
|
|||||
Granted
|
100,000
|
.50
|
|||||
Vested
|
(200,000
|
)
|
.40
|
||||
Nonvested
at December 31, 2007
|
450,000
|
$
|
.22
|
2007
|
2006
|
||||||
Risk-free
interest rate
|
4.1%
- 4.76
|
% |
4.42%
- 5.1
|
% | |||
Expected
dividend yield
|
0
|
%
|
0
|
%
|
|||
Expected
stock price volatility
|
50
|
%
|
71%
- 100
|
%
|
|||
Expected
life of options
|
10
years
|
10
years
|
2007
|
2006
|
||||||
Employee
stock options
|
$
|
245,272
|
$
|
243,050
|
|||
Consultant
- common stock warrants
|
56,084
|
16,770
|
|||||
Consultant
- common stock
|
37,500
|
-
|
|||||
Consultant
- stock options
|
-
|
5,015
|
|||||
Total
expense
|
$
|
338,856
|
$
|
264,835
|
Number
of Options Outstanding
|
Weighted
Average Exercise Price
|
Remaining
Contractual Term
|
Aggregate
Intrinsic Value
|
||||||||||
Outstanding
at December 31, 2005
|
4,020,900
|
$
|
.16
|
||||||||||
Granted
|
1,400,000
|
$
|
.40
|
||||||||||
Exercised
|
(3,000
|
)
|
$
|
.14
|
|||||||||
Expired
|
(1,037,900
|
)
|
$
|
.17
|
|||||||||
Outstanding
at December 31, 2006
|
4,380,000
|
$
|
.24
|
||||||||||
Granted
|
561,000
|
$
|
.52
|
||||||||||
Exercised
|
(10,000
|
)
|
$
|
.05
|
|||||||||
Expired
|
(16,500
|
)
|
$
|
.43
|
|||||||||
Outstanding
at December 31, 2007
|
4,914,500
|
$
|
.27
|
7.2
years
|
$
|
2,537,960
|
|||||||
Exercisable
at December 31, 2007
|
4,252,167
|
$
|
.25
|
7.0
years
|
$
|
2,315,713
|
Nonvested
Shares
|
Shares
|
Weighted
Average
Fair
Value
at
Grant Date
|
|||||
Nonvested
at December 31, 2005
|
50,666
|
$
|
.22
|
||||
Granted
|
1,400,000
|
.33
|
|||||
Vested
|
(653,333
|
)
|
.35
|
||||
Forfeited
|
(13,333
|
)
|
.31
|
||||
Nonvested
at December 31, 2006
|
784,000
|
.30
|
|||||
Granted
|
561,000
|
.34
|
|||||
Vested
|
(673,333
|
)
|
.33
|
||||
Forfeited
|
(9,334
|
)
|
.37
|
||||
Nonvested
at December 31, 2007
|
662,333
|
$
|
.30
|
December
31,
|
|||||||
2007
|
2006
|
||||||
Current
- State
|
$
|
(1,000
|
)
|
$
|
(7,300
|
)
|
|
Deferred: | |||||||
Federal
|
(1,657,000
|
)
|
876,350
|
||||
State
|
(289,000
|
)
|
154,650
|
||||
(1,946,000
|
)
|
1,031,000
|
|||||
Change
in valuation allowance
|
1,946,000
|
(1,031,000
|
)
|
||||
$
|
(1,000
|
)
|
$
|
(7,300
|
)
|
December
31,
|
|||||||
2007
|
2006
|
||||||
Deferred
tax assets:
|
|||||||
Net
operating loss and tax credit carryforwards
|
$
|
8,023,000
|
$
|
9,958,000
|
|||
Defined
benefit pension liability
|
960,000
|
1,068,000
|
|||||
Property
and equipment
|
46,000
|
87,000
|
|||||
Reserves
and accrued expenses payable
|
342,000
|
204,000
|
|||||
Gross
deferred tax asset
|
9,371,000
|
11,317,000
|
|||||
Deferred
tax asset valuation allowance
|
(9,371,000
|
)
|
(11,317,000
|
)
|
|||
Net
deferred tax asset
|
$
|
-
|
$
|
-
|
December
31,
|
|||||||
2007
|
2006
|
||||||
Statutory
U.S. federal tax rate
|
(
34.0 )
|
%
|
(
34.0 )
|
%
|
|||
State
income taxes, net of federal
|
(
.1
|
)
|
(
.6 )
|
%
|
|||
Stock
option expense
|
(
32.7
|
)
|
(
15.1
|
)
|
|||
Excise
taxes
|
-
|
(
13.3
|
)
|
||||
Other
|
(
1 .9
|
)
|
(
1.3
|
)
|
|||
Change
in valuation allowance
|
68.8
|
64.6
|
|||||
Effective
income tax rate
|
.1
|
%
|
.3
|
%
|
2007
|
2006
|
||||||
Interest
cost
|
$
|
296,990
|
$
|
303,489
|
|||
Expected
return on plan assets
|
(290,742
|
)
|
(274,109
|
)
|
|||
Expected
expenses
|
65,000
|
65,000
|
|||||
Actuarial
loss
|
109,818
|
130,250
|
|||||
$
|
181,066
|
$
|
224,630
|
2007
|
2006
|
||||||
Projected
benefit obligation:
|
|||||||
Benefit
obligation at beginning of year
|
$
|
5,619,139
|
$
|
5,721,136
|
|||
Interest
cost
|
296,990
|
315,360
|
|||||
Actuarial
(loss) gain
|
(85,078
|
)
|
(11,057
|
)
|
|||
(451,162
|
)
|
(406,300
|
)
|
||||
Benefit
obligation at end of year
|
$
|
5,379,889
|
$
|
5,619,139
|
2007
|
2006
|
||||||
Plan
assets at fair value:
|
|||||||
Fair
value of plan assets at
|
|||||||
beginning
of year
|
3,457,115
|
3,315,526
|
|||||
Actual
return of plan assets
|
412,619
|
613,308
|
|||||
Benefits
paid
|
(451,162
|
)
|
(406,300
|
)
|
|||
Expenses
paid
|
(30,823
|
)
|
(65,419
|
)
|
|||
Fair
value of plan assets at end of year
|
$
|
3,387,749
|
$
|
3,457,115
|
Funded
status (deficit)
|
$
|
(1,992,140
|
)
|
$
|
(2,162,024
|
)
|
|
Unrecognized
actuarial loss
|
(2,227,689
|
)
|
(2,578,639
|
)
|
|||
(4,219,829
|
)
|
(4,740,663
|
)
|
||||
Adjustment
required to recognize minimum
|
|||||||
pension
liability
|
2,227,689
|
2,578,639
|
|||||
Accrued
pension cost
|
$
|
(1,992,140
|
)
|
$
|
(2,162,024
|
)
|
2007
|
2006
|
||||||
Discount
rate
|
6.00
|
%
|
5.75
|
%
|
|||
Expected
return on plan assets
|
8.90
|
%
|
8.90
|
%
|
|||
Rate
of increase in compensation
|
N/A
|
N/A
|
Asset
Category
|
Target
%
|
2007
|
2006
|
|||||||
Domestic
equity securities
|
50
|
%
|
44
|
%
|
||||||
International
equity securities
|
14
|
%
|
12
|
%
|
||||||
Equity
securities
|
60
|
%
|
64
|
%
|
56
|
%
|
||||
Interest
bearing debt securities
|
40
|
%
|
36
|
%
|
44
|
%
|
||||
Total
|
100
|
%
|
100
|
%
|
100
|
%
|
2008
|
$
|
429,700
|
||
2009
|
$
|
427,040
|
||
2010
|
$
|
427,172
|
||
2011
|
$
|
430,359
|
||
2012
|
$
|
423,063
|
||
$
|
2,162,298
|
|||
2008
|
$
|
86,000
|
||
2009
|
16,500
|
|||
2010
|
31,900
|
|||
$
|
134,400
|
2007
|
2006
|
||||||
Conversion
of notes payable due to related parties to shares of common
stock
|
$
|
54,500
|
$
|
114,000
|
|||
Issuance
of 100,000 shares of common stock in exchange
for consulting services provided over one year
|
$
|
50,000
|
$
|
-
|
|||
Purchase
of vehicle through long-term obligations
|
$
|
35,388
|
$
|
-
|