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)
|
Page
|
|||
PART
I
|
|||
Business
|
3
|
||
Item
2.
|
Properties
|
19
|
|
Item
3.
|
Legal
Proceedings
|
20
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
20
|
|
PART
II
|
|||
Item
5.
|
Market
for Common Equity, Related Stockholder Matters
|
||
and
Small Business Issuer Purchases of Equity Securities
|
20
|
||
Item
6.
|
Management’s
Discussion and Analysis or Plan of Operation
|
21
|
|
Item
7.
|
Financial
Statements
|
35
|
|
Item
8.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
35
|
|
Item
8A.
|
Controls
And Procedures
|
35
|
|
Item
8B.
|
Other
Information
|
36
|
|
|
|||
PART
III
|
|||
Item
9.
|
Directors,
Executive Officers, Promoters, Control Persons and Corporate Governance;
Compliance With Section 16(a) of the Exchange Act
|
36
|
|
Item
10.
|
Executive
Compensation.
|
38
|
|
Item
11.
|
Security
Ownership of Certain Beneficial Owners and Management and
|
||
|
Related
Stockholder Matters
|
40
|
|
Item
12.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
43
|
|
Item
13.
|
Exhibits.
|
45
|
|
Item
14.
|
Principal
Accountant Fees and Services
|
46
|
· |
Continued
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 $25.1 billion in government fiscal 2004
to $35.3
billion in government fiscal 2009, representing a projected compounded
annual growth rate of 7.1%.
|
· |
Increased
Federal 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 $11.7 billion in
government
fiscal 2004 to $17.4 billion in government fiscal 2009, representing
a
projected compounded annual growth rate of 8.3%.
|
· |
The
aging of the U.S. government’s
workforce.
According
to INPUT, the U.S. government has estimated that more than 30%
of current
members of the government workforce, as described above, in supervisory
positions will be eligible for retirement by 2007, and the average
age of
government employees increased from 42 years of age in 1990 to
46 years of
age in 2004. 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.
|
· |
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
information technology budget for the DHS is projected to grow
from $3.8
billion in government fiscal 2004 to $5.9 billion in government
fiscal
2009, representing a compound annual growth rate of 9.9%.
|
· |
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
|
· |
an increase 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.
|
· | 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 revenue and revenue 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; |
· | changes in or failure to meet earnings estimates by securities analysts; |
· | 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, 2006:
|
|||||||||||||
Pittsford,
NY
|
-
|
2,942
|
$
|
27,820
|
2009
|
||||||||
Vienna,
VA
|
-
|
2,930
|
$
|
76,180
|
2008
|
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, 2005
|
High
|
Low
|
|||||
First
Quarter
|
$
|
0.20
|
$
|
0.07
|
|||
Second
Quarter
|
$
|
0.34
|
$
|
0.10
|
|||
Third
Quarter
|
$
|
0.40
|
$
|
0.14
|
|||
Fourth
Quarter
|
$
|
0.44
|
$
|
0.10
|
Year
Ended December 31,
|
|||||||||||||||||||
As
a % of
|
As
a % of
|
%
Increase
|
Amount
of
|
||||||||||||||||
2006
|
Sales
|
2005
|
Sales
|
(Decrease)
|
Change
|
||||||||||||||
Sales
|
$
|
6,444,706
|
100.0
|
%
|
$
|
8,505,199
|
100.0
|
%
|
(24.2
|
)%
|
$
|
(2,060,493
|
)
|
||||||
Cost
of services
|
4,814,826
|
74.7
|
5,962,989
|
70.1
|
(19.3
|
)
|
(1,148,163
|
)
|
|||||||||||
Gross
profit
|
1,629,880
|
25.3
|
2,542,210
|
29.9
|
(35.9
|
)
|
(912,330
|
)
|
|||||||||||
General
and administrative
|
908,073
|
14.1
|
1,142,322
|
13.4
|
(20.5
|
)
|
(234,249
|
)
|
|||||||||||
Defined
benefit pension plan
|
410,777
|
6.4
|
221,860
|
2.6
|
85.2
|
188,917
|
|||||||||||||
Selling
|
1,595,221
|
24.8
|
777,645
|
9.1
|
105.1
|
817,576
|
|||||||||||||
Research
and development
|
256,113
|
4.0
|
318,038
|
3.7
|
(19.5
|
)
|
(61,925
|
)
|
|||||||||||
Impairment
loss and inventory obsolescence
|
261,100
|
4.1
|
-
|
0.0
|
261,100
|
||||||||||||||
Depreciation
and amortization
|
97,488
|
1.5
|
41,547
|
0.5
|
134.6
|
55,941
|
|||||||||||||
Write-off
of capitalized financing costs
|
-
|
0.0
|
44,857
|
0.5
|
(44,857
|
)
|
|||||||||||||
Total
operating expenses
|
3,528,772
|
54.8
|
2,546,269
|
29.9
|
38.6
|
982,503
|
|||||||||||||
Operating
loss
|
(1,898,892
|
)
|
(29.5
|
)
|
(4,059
|
)
|
(0.0
|
)
|
46,682.3
|
(1,894,833
|
)
|
||||||||
Net
interest expense
|
(194,270
|
)
|
(3.0
|
)
|
(269,513
|
)
|
(3.2
|
)
|
(27.9
|
)
|
75,243
|
||||||||
Other
income
|
498,088
|
7.7
|
298,985
|
3.5
|
66.6
|
199,103
|
|||||||||||||
Income
tax expense
|
(7,300
|
)
|
(0.1
|
)
|
(3,500
|
)
|
(0.0
|
)
|
108.6
|
(3,800
|
)
|
||||||||
Net
income (loss) from continuing operations
|
(1,602,374
|
)
|
(24.9
|
)
|
21,913
|
0.3
|
(7,412.4
|
)
|
(1,624,287
|
)
|
|||||||||
Income
from discontinued operations
|
-
|
0.0
|
12,233
|
0.1
|
(100.0
|
)
|
(12,233
|
)
|
|||||||||||
Net
income (loss)
|
$
|
(1,602,374
|
)
|
(24.9
|
)%
|
$
|
34,146
|
0.4
|
%
|
(4,792.7
|
)%
|
$
|
(1,636,520
|
)
|
|||||
Net
income (loss) per share-basic and diluted
|
$
|
(0.08
|
)
|
$
|
-
|
||||||||||||||
· |
a
decrease in gross profit of $912,330 incurred as a result of a decrease
in
sales of $2,060,493 and a decline in gross profit margin from 29.9%
to
25.3%;
|
· |
recording
an impairment loss and inventory obsolescence of $261,100 related
to the
carrying values of TouchThru™
assets;
|
· |
an
increase in selling expenses of $817,576 as we increased efforts
to grow
sales, including expense of $205,059 as a result of adopting SFAS
123R in
2006;
|
· |
recording
$213,000 of excise taxes on unpaid contributions related to the O&W
defined benefit retirement plan upon receiving a reply from the Department
of the Treasury denying our request for waivers of the minimum funding
standard and our inability to make required pension plan contributions;
and
|
· |
an
offset in part by a decrease in general and administrative expense
of
$234,249.
|
· |
a
decrease in gross profit of $912,330 incurred as a result of a decrease
in
sales of $2,060,493 and a decline in gross profit margin from 29.9%
to
25.3%;
|
· |
recording
an impairment loss and inventory obsolescence of $261,100 related
to the
carrying values of TouchThru™
assets;
|
· |
an
increase in selling expenses of $817,576 as we increased efforts
to grow
sales, including expense of $205,059 as a result of adopting SFAS
123R in
2006;
|
· |
recording
$213,000 of excise taxes on unpaid contributions related to the O&W
defined benefit retirement plan upon receiving a reply from the Department
of the Treasury denying our request for waivers of the minimum funding
standard and our inability to make required pension plan
contributions;
|
· |
an
offset in part by a decrease in general and administrative expense
of
$234,249 and net interest expense of $75,243;
and
|
· |
an
offset in part due to an increase in other income of $199,103 in
2006 from
$298,985 in 2005 to $498,088 in
2006.
|
Employee
stock options
|
$
|
243,050
|
||
Consultant
stock options
|
5,015
|
|||
Warrants
|
16,770
|
|||
Total
expense
|
$
|
264,835
|
Name
|
Age
|
Position
|
Affiliated
Since
|
|||
Michael
S. Smith
|
52
|
Chairman,
President, Chief Executive Officer and Chief Financial
Officer
|
1995
|
|||
Paul
J. Delmore (1)
|
50
|
Director
|
2003
|
|||
Allan
M. Robbins (1)
|
55
|
Director
|
2003
|
|||
James
D. Frost
|
57
|
Chief
Technology Officer and Chief Operations Officer
|
2003
|
|||
Deanna
Wohlschlegel
|
35
|
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
|
2006
|
$
|
181,194
|
$
|
51,728
|
$
|
2,272
|
$
|
235,194
|
|||||||
James
D. Frost
|
||||||||||||||||
Chief
Technology Officer and Chief Operations Officer
|
2006
|
$
|
225,000
|
$
|
—
|
$
|
7,387
|
$
|
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
|
$
|
5.00
|
6/26/2007
|
||||||
500
|
$
|
1.88
|
6/30/2008
|
|||||||
10,000
|
$
|
1.38
|
7/1/2009
|
|||||||
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
|
Option
Awards (1)
|
Total
|
|||||
Paul
J. Delmore
|
$
|
918
|
$
|
918
|
|||
Allan
M. Robbins
|
$
|
918
|
$
|
918
|
· |
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
|
1,516,000(4)
|
4.7%
|
||
Paul
J. Delmore
|
4,887,834(5)
|
15.2%
|
||
Allan
M. Robbins
|
7,818,154(6)
|
24.3%
|
||
James
D. Frost
|
2,000,000(7)
|
6.2%
|
||
Michael
Tartal
|
333,333(8)
|
*
|
||
All
Directors and Officers (6 persons) as a group
|
16,585,322(3)
|
51.5%
|
||
|
||||
5%
Stockholders
|
|
|||
Northwest
Hampton Holdings, LLC (9)
c/o
Stuart L. Levison, Esq.
Allen
& O’Brien
One
East Avenue
Rochester,
New York 14604
|
10,301,440
|
31.5%
|
||
|
||||
David
N. Slavny Family Trust
20
Cobble Creek Road
Victor,
NY 14564
|
1,266,667
(10)
|
5.6%
|
(1) |
Pursuant
to the rules of the Securities and Exchange Commission, shares of
common
stock which an individual or group has a right to acquire within
60 days
from March 31, 2007 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,
2007, we had 22,414,965 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 and
Controller.
|
(4) |
Includes
1,026,000 shares subject to currently exercisable
options.
|
(5) |
Includes
(i) 4,827,000 shares owned of record by Upstate Holding Group, LLC,
an
entity wholly-owned by Mr. Delmore, and 60,834 shares subject to
currently
exercisable options.
|
(6) |
Includes
(i) 6,757,320 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 $73,866 through March 31, 2007; and 60,834 shares subject
to
currently exercisable options.
|
(7) |
Includes
1,500,000 shares subject to currently exercisable options.
|
(8) |
Includes
333,333 shares subject to currently exercisable
options.
|
(9) |
Includes
10,301,440 shares, which are issuable upon the conversion of notes
including principal in the amount of $432,124 and accrued interest
in the
amount of $82,948 through March 31, 2007.
|
(10) |
Includes
166,667 shares subject to currently exercisable
options.
|
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)
|
4,421,000
|
$
|
.23
|
802,000
|
||||||
Warrants
Granted to Service Providers (2)
|
725,000
|
$
|
.55
|
0
|
||||||
Total
|
5,146,000
|
$
|
.27
|
802,000
|
(1) |
Consists
of grants under our Board of Directors, 1995, 1996, 1997, 1998, 1999
and
2005 Stock Option Plans.
|
(2) |
Consists
of warrants to purchase 75,000 shares of common stock issued to a
service
provider in connection with debt financings in 2002, which are exercisable
at $2.40 per share and expire in 2007; 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; and 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.
|
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)
|
|
10151 |
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. (8)
|
|
10.22 |
Purchase
and sale agreement between the Company and Amerisource Funding, Inc.
dated
May 21, 2004*
|
|
10.23 |
Account
modification agreement between the Company and Amerisource Funding,
Inc.
dated August 5, 2005*
|
14.1
|
Code
of Ethics. (5)
|
|
14.2 |
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, 2002.
|
(6) |
Incorporated
by reference to Annual Report on Form 10-KSB for the fiscal year
ended
December 31, 2005.
|
2006
|
2005
|
||||||
Audit
fees
|
$
|
89,156
|
$
|
174,344
|
|||
Audit
related fees
|
-
|
-
|
|||||
Total
audit and audit related fees
|
$
|
89,156
|
$
|
174,344
|
|||
Tax
fees
|
-
|
-
|
|||||
All
other fees
|
3,219
|
-
|
|||||
Total
fees
|
$
|
92,375
|
$
|
174,344
|
Infinite
Group, Inc.
|
||
|
|
|
By: | /s/ Michael S. Smith | |
Michael S. Smith, President |
/s/
Michael S. Smith
|
|||
Michael
S. Smith
|
Chief
Executive Officer, President and Director
(principal
executive officer)
|
March
31, 2007
|
|
/s/
Michael S. Smith
|
|||
Michael
S. Smith
|
Chief
Financial Officer
(principal
financial and accounting officer)
|
March
31, 2007
|
|
|
|||
/s/
Paul J. Delmore
|
|||
Paul
J. Delmore
|
Director
|
March
31, 2007
|
|
/s/
Allan M. Robbins
|
|||
Allan
M. Robbins
|
Director
|
March
31, 2007
|
Page
|
||
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|
Consolidated
Financial Statements:
|
||
Balance
Sheets
|
F-2
- F-3
|
|
Statements
of Operations
|
F-4
|
|
Statements
of Stockholders' Deficiency
|
F-5
|
|
Statements
of Cash Flows
|
F-6
- F-7
|
|
Notes
to Consolidated Financial Statements
|
F-8
- F-33
|
December
31,
|
|||||||
|
2006
|
|
2005
|
||||
ASSETS | |||||||
Current
assets:
|
|||||||
Cash
|
$
|
73,786
|
$
|
109,090
|
|||
Accounts
receivable, net of allowances of $53,000
|
487,240
|
875,538
|
|||||
Notes
receivable, current portion
|
4,968
|
4,746
|
|||||
Inventories
|
-
|
24,664
|
|||||
Prepaid
expenses and, other current assets
|
38,600
|
49,516
|
|||||
Total
current assets
|
604,594
|
1,063,554
|
|||||
Property
and equipment, net
|
80,612
|
190,520
|
|||||
Software
development costs, net
|
-
|
207,348
|
|||||
Other
assets:
|
|||||||
Note
receivable
|
-
|
78,439
|
|||||
Deposits
|
19,523
|
16,703
|
|||||
19,523
|
95,142
|
||||||
$
|
704,729
|
$
|
1,556,564
|
December
31,
|
|||||||
|
2006
|
2005
|
|||||
LIABILITIES AND STOCKHOLDERS' DEFICIENCY | |||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
224,051
|
$
|
412,100
|
|||
Accrued
payroll
|
216,397
|
186,863
|
|||||
Accrued
interest payable
|
176,734
|
118,913
|
|||||
Accrued
retirement and pension
|
1,807,524
|
152,050
|
|||||
Accrued
expenses-other
|
62,042
|
60,977
|
|||||
Current
maturities of long-term obligations-bank
|
50,354
|
12,778
|
|||||
Notes
payable
|
30,000
|
30,000
|
|||||
Notes
payable-related parties
|
148,663
|
-
|
|||||
Total
current liabilities
|
2,715,765
|
973,681
|
|||||
Long-term
obligations:
|
|||||||
Notes
payable:
|
|||||||
Bank
|
-
|
50,600
|
|||||
Related
parties
|
1,146,124
|
1,260,124
|
|||||
Accrued
pension obligation
|
706,196
|
2,405,612
|
|||||
Total
liabilities
|
4,568,085
|
4,690,017
|
|||||
Commitments
and contingencies (Notes 13 and 16)
|
|||||||
Stockholders'
deficiency:
|
|||||||
Common
stock, $.001 par value, 60,000,000 shares
|
|||||||
Authorized
(20,000,000 -2005);
|
|||||||
22,414,965
(19,856,881 - 2005) shares
|
|||||||
issued
and outstanding
|
22,415
|
19,857
|
|||||
Additional
paid-in capital
|
28,981,059
|
28,523,334
|
|||||
Common
stock, shares authorized, not
|
|||||||
issued
(175,084 - 2005)
|
-
|
56,028
|
|||||
Accumulated
deficit
|
(30,288,191
|
)
|
(28,685,817
|
)
|
|||
Accumulated
other comprehensive loss
|
(2,578,639
|
)
|
(3,046,855
|
)
|
|||
Total
stockholders’ deficiency
|
(3,863,356
|
)
|
(3,133,453
|
)
|
|||
$
|
704,729
|
$
|
1,556,564
|
Years
Ended
December
31,
|
|||||||
2006
|
2005
|
||||||
Sales
|
$
|
6,444,706
|
$
|
8,505,199
|
|||
Cost
of goods sold
|
4,814,826
|
5,962,989
|
|||||
Gross
profit
|
1,629,880
|
2,542,210
|
|||||
Costs
and expenses:
|
|||||||
General
and administrative
|
908,073
|
1,142,322
|
|||||
Defined
benefit pension
|
410,777
|
221,860
|
|||||
Selling
|
1,595,221
|
777,645
|
|||||
Research
and development
|
256,113
|
318,038
|
|||||
Impairment
loss and inventory obsolescence
|
261,100
|
-
|
|||||
Depreciation
and amortization
|
97,488
|
41,547
|
|||||
Write-off
of capitalized financing costs
|
-
|
44,857
|
|||||
Total
costs and expenses
|
3,528,772
|
2,546,269
|
|||||
Operating
loss
|
(1,898,892
|
)
|
(4,059
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
expense:
|
|||||||
Related
parties
|
(127,279
|
)
|
(96,734
|
)
|
|||
Other
|
(89,960
|
)
|
(239,552
|
)
|
|||
Total
interest expense
|
(217,239
|
)
|
(336,286
|
)
|
|||
Interest
income
|
22,969
|
66,773
|
|||||
Settlement
of litigation
|
498,088
|
-
|
|||||
Gain
on settlements with terminated employees
|
-
|
290,533
|
|||||
Gain
on sale of equipment
|
-
|
8,452
|
|||||
Total
other income
|
303,818
|
29,472
|
|||||
(Loss)
income from continuing operations before
|
|||||||
income
tax expense
|
(1,595,074
|
)
|
25,413
|
||||
Income
tax expense
|
(7,300
|
)
|
(3,500
|
)
|
|||
(Loss)
income from continuing operations
|
(1,602,374
|
)
|
21,913
|
||||
Income
from discontinued operations (Note 4)
|
-
|
12,233
|
|||||
Net
(loss) income
|
$
|
(1,602,374
|
)
|
$
|
34,146
|
||
Net
(loss) income per share - basic:
|
|||||||
(Loss)
income from continuing operations
|
$
|
(.08
|
)
|
$
|
.00
|
||
Income
from discontinued operations
|
.00
|
.00
|
|||||
Net
(loss) income
|
$
|
(.08
|
)
|
$
|
.00
|
||
Weighted
average shares outstanding - basic
|
21,254,194
|
19,074,607
|
|||||
Net
(loss) income per share - diluted:
|
|||||||
(Loss)
income from
continuing operations
|
$
|
(.08
|
)
|
$
|
.00
|
||
Income
from discontinued operations
|
.00
|
.00
|
|||||
Net
(loss) income
|
$
|
(.08
|
)
|
$
|
.00
|
||
Weighted
average shares outstanding - diluted
|
21,254,194
|
20,828,747
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|||||||||||
|
|
|
|
|
|
Additional
|
|
Stock
|
|
|
|
|
|
|
|
Other
|
|
|
|
|||||||||
|
|
Common
Stock
|
|
Paid-in
|
|
Authorized
|
|
Accumulated
|
|
Treasury
Stock
|
|
Comprehensive
|
|
|
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Not
Issued
|
|
Deficit
|
|
Shares
|
|
Amount
|
|
Loss
|
|
Total
|
|
|||||||||
Balance
- December 31, 2004
|
17,561,965
|
$
|
17,562
|
$
|
28,375,198
|
$
|
-
|
$
|
(28,719,963
|
)
|
-
|
$
|
-
|
$
|
(2,755,891
|
)
|
$
|
(3,083,094
|
)
|
|||||||||
Sales
of common stock
|
1,600,000
|
1,600
|
78,400
|
-
|
-
|
-
|
-
|
-
|
80,000
|
|||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||
as
satisfaction of liabilities
|
45,000
|
45
|
2,205
|
-
|
-
|
-
|
-
|
-
|
2,250
|
|||||||||||||||||||
Note
payable related party
|
||||||||||||||||||||||||||||
converted
to common stock
|
500,000
|
500
|
24,500
|
-
|
-
|
-
|
-
|
-
|
25,000
|
|||||||||||||||||||
Common
stock received in
|
||||||||||||||||||||||||||||
connection
with settlement
|
||||||||||||||||||||||||||||
agreement
with terminated
|
||||||||||||||||||||||||||||
employee
|
-
|
-
|
-
|
-
|
-
|
(500,000
|
)
|
(175,000
|
)
|
-
|
(175,000
|
)
|
||||||||||||||||
Treasury
stock contributed
|
||||||||||||||||||||||||||||
to
Osley & Whitney, Inc.
|
||||||||||||||||||||||||||||
Retirement
Plan
|
-
|
-
|
-
|
-
|
-
|
500,000
|
175,000
|
-
|
175,000
|
|||||||||||||||||||
Common
stock issued for
|
||||||||||||||||||||||||||||
consulting
services
|
149,916
|
150
|
40,650
|
-
|
-
|
-
|
-
|
-
|
40,800
|
|||||||||||||||||||
Common
stock authorized, not
|
||||||||||||||||||||||||||||
issued,
for consulting services
|
-
|
-
|
-
|
48,528
|
-
|
-
|
-
|
-
|
48,528
|
|||||||||||||||||||
Common
stock authorized,
|
||||||||||||||||||||||||||||
not
issued, for settlement
|
-
|
-
|
-
|
7,500
|
-
|
-
|
-
|
-
|
7,500
|
|||||||||||||||||||
Stock
options issued for
|
||||||||||||||||||||||||||||
consulting
services
|
-
|
-
|
2,381
|
-
|
-
|
-
|
-
|
-
|
2,381
|
|||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
34,146
|
-
|
-
|
-
|
34,146
|
|||||||||||||||||||
Other
comprehensive loss:
|
||||||||||||||||||||||||||||
Change
in minimum
|
||||||||||||||||||||||||||||
pension
obligation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(290,964
|
)
|
(290,964
|
)
|
|||||||||||||||||
Total
comprehensive loss
|
(256,818
|
)
|
||||||||||||||||||||||||||
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
|
)
|
Years
Ended
December
31,
|
|||||||
2006
|
2005
|
||||||
Cash
Flows From Operating activities:
|
|||||||
Net
(loss) income
|
$
|
(1,602,374
|
)
|
$
|
34,146
|
||
Adjustments
to reconcile net (loss) income to net cash
|
|||||||
provided
by (used in) operating activities of continuing
|
|||||||
operations:
|
|||||||
Income
from discontinued operations
|
-
|
(12,233
|
)
|
||||
Gain
on sale of equipment
|
-
|
(8,452
|
)
|
||||
Stock
based compensation
|
264,835
|
91,709
|
|||||
Depreciation
and amortization and write-off of
|
|||||||
capitalized
financing costs
|
97,487
|
86,404
|
|||||
Impairment
loss and inventory obsolescence
|
261,100
|
-
|
|||||
Gain
on settlements with terminated employees
|
-
|
(290,533
|
)
|
||||
(Increase)
decrease in assets:
|
|||||||
Accounts
receivable
|
388,298
|
179,085
|
|||||
Inventories
|
(2,013
|
)
|
(24,664
|
)
|
|||
Prepaid
expenses and other assets
|
10,916
|
(8,309
|
)
|
||||
Deposits
|
(2,820
|
)
|
(16,703
|
)
|
|||
Increase
(decrease) in liabilities:
|
|||||||
Accounts
payable
|
(188,048
|
)
|
(89,977
|
)
|
|||
Accrued
expenses
|
88,420
|
89,864
|
|||||
Accrued
pension obligations
|
424,274
|
112,361
|
|||||
Net
cash provided by (used in) operating activities
of
|
|||||||
continuing
operations
|
(259,925
|
)
|
142,698
|
||||
Net
cash provided by operating activities of
|
|||||||
discontinued
operations
|
-
|
854
|
|||||
Net
cash provided by (used in) operating activities
|
(259,925
|
)
|
143,552
|
||||
Cash
Flows From investing activities:
|
|||||||
Purchase
of property and equipment
|
(14,655
|
)
|
(94,530
|
)
|
|||
Proceeds
from notes receivable
|
78,217
|
2,139,094
|
|||||
Decrease
in restricted funds, net
|
-
|
30,327
|
|||||
Software
development costs incurred
|
-
|
(101,932
|
)
|
||||
Net
cash provided by investing activities
|
63,562
|
1,972,959
|
Years
Ended
December
31,
|
|||||||
2006
|
2005
|
||||||
Cash
Flows From Financing activities:
|
|||||||
Net
repayments of bank notes payable
|
(13,024
|
)
|
(50,207
|
)
|
|||
Net
repayments of notes payable - other
|
-
|
(146,184
|
)
|
||||
Proceeds
from the issuance of notes
|
|||||||
payable
- related parties
|
175,000
|
-
|
|||||
Proceeds
from the issuance of long-term
|
|||||||
obligations
- related parties
|
-
|
185,000
|
|||||
Repayments
of notes payable - related parties
|
(26,337
|
)
|
(44,000
|
)
|
|||
Repayments
of long-term obligations
|
-
|
(2,129,327
|
)
|
||||
Proceeds
from issuances of common stock
|
25,420
|
80,000
|
|||||
Net
cash provided by (used in) financing activities
|
161,059
|
(2,104,718
|
)
|
||||
Net
increase (decrease) in cash
|
(35,304
|
)
|
11,793
|
||||
Cash
- beginning of year
|
109,090
|
97,297
|
|||||
Cash
- end of year
|
$
|
73,786
|
$
|
109,090
|
|||
Supplemental
continuing operations cash flow
|
|||||||
disclosures:
|
|||||||
Cash
paid for:
|
|||||||
Interest
|
$
|
151,614
|
$
|
305,538
|
|||
Income
taxes
|
$
|
7,300
|
$
|
1,300
|
2006
|
2005
|
||||||
Numerator:
|
|||||||
Income
(loss) available to common stockholders
|
$
|
(1,602,374
|
)
|
$
|
34,146
|
||
Weighted
average shares outstanding
|
21,254,194
|
19,074,607
|
|||||
Denominator
for diluted income per share:
|
|||||||
Weighted
average shares outstanding
|
21,254,194
|
19,074,607
|
|||||
Common
stock options and stock warrants
|
13,585,431
|
1,754,140
|
|||||
Weighted
average shares and conversions
|
34,839,625
|
20,828,747
|
Depreciable
|
December
31,
|
|||||||||||||||
Lives
|
2006
|
2005
|
||||||||||||||
Software
|
3
|
to
|
5
years
|
$
|
18,296
|
$
|
16,015
|
|||||||||
Machinery
and equipment
|
3
|
to
|
10
years
|
160,918
|
229,290
|
|||||||||||
Furniture
and fixtures
|
5
|
to
|
7
years
|
10,082
|
3,101
|
|||||||||||
Leasehold
improvements
|
3
years
|
3,286
|
2,063
|
|||||||||||||
192,582
|
250,469
|
|||||||||||||||
Accumulated
depreciation
|
(111,970
|
)
|
(59,949
|
)
|
||||||||||||
$
|
80,612
|
$
|
190,520
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Note
receivable due in connection with the sale of assets of EP, with
interest
at 8%.
|
$
|
-
|
$
|
73,897
|
|||
Note
receivable due in connection with the sale of office furniture and
equipment with interest at 12%, due in monthly installments of
approximately $500, including interest, through October
2007.
|
4,968
|
9,288
|
|||||
4,968
|
83,185
|
||||||
Less
current portion
|
4,968
|
4,746
|
|||||
Notes
receivable, net of current portion
|
$
|
-
|
$
|
78,439
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Term
notes - bank (a)
|
$
|
50,354
|
$
|
63,378
|
|||
Term
notes - stockholders (b)
|
450,000
|
450,000
|
|||||
Convertible
term notes - related parties (c)
|
696,124
|
810,124
|
|||||
1,196,478
|
1,323,502
|
||||||
Less
current maturities
|
50,354
|
12,778
|
|||||
Total
long-term obligations
|
$
|
1,146,124
|
$
|
1,310,724
|
2007
|
$
|
50,354
|
||
2008
|
450,000
|
|||
2009
to 2011
|
-
|
|||
Thereafter
|
696,124
|
|||
Total
minimum payments
|
1,196,478
|
|||
Less
current maturities
|
50,354
|
|||
Total
long-term obligations
|
$
|
1,146,124
|
·
|
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
8.)
|
·
|
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.
|
·
|
The
Company issued 1,600,000 shares of common stock to a member of the
board
of directors at $.05 per share, for proceeds of
$80,000.
|
·
|
The
Company issued 45,000 shares of common stock as satisfaction of
liabilities amounting to $2,250. The fair market value of the shares
issued equaled the amount of the recorded liability
satisfied.
|
·
|
The
Company issued 149,916 shares of common stock in consideration for
consulting services amounting to $40,800 and authorized, but has
not
issued, an additional 150,084 shares to the same consultant for services
amounting to $48,528. The fair value of the shares was based on the
value
of the services provided.
|
·
|
The
Company issued 500,000 shares of common stock upon conversion of
$25,000
of principal of notes payable to a related party (see Note
8).
|
·
|
The
Company received 500,000 shares of common stock according to the
terms of
a settlement agreement with a terminated employee and recorded it
as
treasury stock. The 500,000 shares of treasury stock were immediately
issued to the Osley & Whitney Retirement Plan as a Plan contribution.
The shares were valued at $175,000 based on the closing market price
on
the date of the settlement
agreement.
|
·
|
The
Company has authorized, but not issued, 25,000 shares of common stock
valued at $7,500 in connection with a settlement agreement with a
former
employee using the closing market price on the date of the settlement
agreement.
|
|
Number
of Warrants Outstanding
|
Weighted
Average Exercise Price
|
Remaining
Contractual Term
|
|
|
Aggregate
Intrinsic Value
|
|||||||
Outstanding
at December 31, 2004
|
425,000
|
$
|
2.50
|
||||||||||
Expired
|
(350,000
|
)
|
$
|
2.52
|
|||||||||
Outstanding
at December 31, 2005
|
75,000
|
$
|
2.40
|
||||||||||
Granted
|
650,000
|
$
|
.33
|
||||||||||
Outstanding
at December 31, 2006
|
725,000
|
$
|
.55
|
3.7
years
|
$
|
127,000
|
|||||||
Exercisable
at December 31, 2006
|
175,000
|
$
|
1.31
|
2.4
years
|
$
|
3,000
|
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
|
Employee
stock options
|
$
|
243,050
|
||
Consultant
stock options
|
5,015
|
|||
Common
stock warrants
|
16,770
|
|||
Total
expense
|
$
|
264,835
|
Number
of Options Outstanding
|
Weighted
Average Exercise Price
|
|
|
Remaining
Contractual Term
|
|
|
Aggregate
Intrinsic Value
|
||||||
Outstanding
at December 31, 2004
|
1,960,482
|
$
|
.18
|
||||||||||
Granted
|
2,753,400
|
$
|
.18
|
||||||||||
Expired
|
(692,982
|
)
|
$
|
.27
|
|||||||||
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
|
8.1
years
|
$
|
1,328,830
|
|||||||
Exercisable
at December 31, 2006
|
3,596,000
|
$
|
.21
|
7.8
years
|
$
|
1,208,117
|
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
|
Net
income - as reported
|
$
|
34,146
|
||
Total
stock based employee compensation expense determined under the
fair value
method for all awards
|
(295,336
|
)
|
||
Net
income (loss) - pro forma
|
$
|
(261,190
|
)
|
|
Basic:
|
||||
Income
per share as reported
|
$
|
.00
|
||
Income
(loss) per share pro forma
|
$
|
(.01
|
)
|
|
Diluted:
|
||||
Income
per share as reported
|
$
|
.00
|
||
Income
(loss) per share pro forma
|
$
|
(.01
|
)
|
2006
|
2005
|
||||||
Expected
dividend yield
|
0
|
%
|
0
|
%
|
|||
Expected
stock price volatility
|
71%
- 100
|
%
|
100
|
%
|
|||
Risk-free
interest rate
|
4.42%
- 5.1
|
%
|
4.4
|
%
|
|||
Expected
life of options
|
10
years
|
10
years
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Current
- State
|
$
|
(7,300
|
)
|
$
|
(3,500
|
)
|
|
Deferred:
|
|
|
|||||
Federal
|
876,350 |
(186,150
|
)
|
||||
State
|
154,650 |
(32,850
|
)
|
||||
1,031,000 |
(219,000
|
)
|
|||||
Change
in valuation allowance
|
(1,031,000
|
)
|
219,000
|
||||
$
|
(7,300
|
)
|
$
|
(3,500
|
)
|
December
31,
|
|||||||
2006
|
|
|
2005
|
||||
Deferred
tax assets:
|
|||||||
Net
operating loss and tax credit carryforwards
|
$
|
9,958,000
|
$
|
9,331,000
|
|||
Defined
benefit pension liability
|
1,068,000
|
961,000
|
|||||
Property
and equipment
|
87,000
|
-
|
|||||
Reserves
and other
|
204,000
|
97,000
|
|||||
Gross
deferred tax asset
|
11,317,000
|
10,389,000
|
|||||
Deferred
tax asset valuation allowance
|
(11,317,000
|
)
|
(10,286,000
|
)
|
|||
-
|
103,000
|
||||||
Deferred
tax liabilities - property and equipment
|
-
|
103,000
|
|||||
Net
deferred tax asset
|
$
|
-
|
$
|
-
|
December
31,
|
|||||||
2006
|
|
|
2005
|
||||
Statutory
U.S. federal tax rate
|
34.0
|
%
|
34.0
|
%
|
|||
State
income taxes, net of federal benefit
|
.6
|
1.2
|
%
|
||||
Stock
option expense
|
15.1
|
-
|
|||||
Excise
taxes
|
13.3
|
-
|
|||||
Other
|
1.3
|
12.5
|
|||||
Change
in valuation allowance
|
(64.6
|
)
|
(46.3
|
)
|
|||
Effective
income tax rate
|
(.3
|
)%
|
1.4
|
%
|
2006
|
|
|
2005
|
||||
Interest
cost
|
$
|
303,489
|
$
|
315,360
|
|||
Expected
return on plan assets
|
(274,109
|
)
|
(305,919
|
)
|
|||
Expected
expenses
|
65,000
|
-
|
|||||
Actuarial
loss
|
130,250
|
109,357
|
|||||
Net
periodic pension cost
|
$
|
224,630
|
$
|
118,798
|
|||
2006
|
|
|
2005
|
||||
Projected
benefit obligation:
|
|||||||
Benefit
obligation at beginning of year
|
$
|
5,721,136
|
$
|
5,687,611
|
|||
Interest
cost
|
315,360
|
315,360
|
|||||
Actuarial
loss (gain)
|
(11,057
|
)
|
131,358
|
||||
Benefits
paid
|
(406,300
|
)
|
(413,193
|
)
|
|||
Benefit
obligation at end of year
|
$
|
5,619,139
|
$
|
5,721,136
|
|||
2006
|
|
|
2005
|
||||
Plan
assets at fair value:
|
|||||||
Fair
value of plan assets at
|
|||||||
beginning
of year
|
3,315,526
|
3,510,324
|
|||||
Actual
return of plan assets
|
613,308
|
95,482
|
|||||
Employer
contributions
|
-
|
181,439
|
|||||
Benefits
paid
|
(406,300
|
)
|
(406,300
|
)
|
|||
Expenses
paid
|
(65,419
|
)
|
(65,419
|
)
|
|||
Fair
value of plan assets at end of year
|
$
|
3,457,115
|
$
|
3,315,526
|
|||
Funded
status (deficit)
|
$
|
(2,162,024
|
)
|
$
|
(2,405,612
|
)
|
|
Unrecognized
actuarial loss
|
$
|
(2,578,639
|
)
|
(3,046,855
|
)
|
||
(4,740,663
|
)
|
(5,452,467
|
)
|
||||
Adjustment
required to recognize minimum
|
|||||||
pension
liability
|
2,578,639
|
3,046,855
|
|||||
Accrued
pension cost
|
$
|
(2,162,024
|
)
|
$
|
(2,405,612
|
)
|
2006
|
|
|
2005
|
||||
Discount
rate
|
5.75
|
%
|
5.50
|
%
|
|||
Expected
return on plan assets
|
8.90
|
%
|
9.25
|
%
|
|||
Rate
of increase in compensation
|
N/A
|
N/A
|
Asset
Category
|
Target%
|
|
|
2006
|
|
|
2005
|
|||
Domestic
equity securities
|
44
|
%
|
65
|
%
|
||||||
International
equity securities
|
12
|
%
|
-
|
|||||||
Equity
securities
|
60
|
%
|
56
|
%
|
65
|
%
|
||||
Fixed
income debt securities
|
44
|
%
|
-
|
|||||||
Guaranteed
investment contracts
|
-
|
35
|
%
|
|||||||
Interest
bearing debt securities
|
40
|
%
|
44
|
%
|
35
|
%
|
||||
Total
|
100
|
%
|
100
|
%
|
100
|
%
|
2007
|
$
|
430,146
|
||
2008 |
$
|
427,506
|
||
2009 |
$
|
427,688
|
||
2010 |
$
|
430,994
|
||
2011 |
$
|
423,901
|
||
2012- 2017
|
$
|
2,166,616
|
2007
|
$
|
148,344
|
||
2008
|
79,800
|
|||
2009
|
9,500
|
|||
$
|
237,644
|
|
|
|
2006
|
2005
|
|||
Conversion
of notes payable due to related parties to
shares
of common
stock
|
$ | 114,000 | $ | 25,000 | |||
Conversion of accounts payable to common stock | $ | - | $ | 2,250 | |||
500,000
shares of common stock contributed to O&W
Retirement
Plan which reduced the balance of accrued
pension
obligation
|
$ | - | $ | 175,000 | |||
25,000
common shares authorized for issuance in
connection
with a settlement agreement with a former
employee
|
$ | - | $ | 7,500 | |||
Sale of property and equipment for note receivable | $ | - | $ | 11,075 |
2005
|
Photonics
Group
|
|
|
IT
Services
|
|
|
Consolidated
|
|||
Sales
to unaffiliated customers
|
$
|
-
|
$
|
8,505,199
|
$
|
8,505,199
|
||||
Operating
loss
|
$
|
-
|
$
|
(4,059
|
)
|
$
|
(4,059
|
)
|
||
Income
from discontinued
operations
|
$
|
12,233
|
$
|
-
|
$
|
12,233
|
||||
Interest
expense
|
$
|
-
|
$
|
336,286
|
$
|
336,286
|
||||
Identifiable
assets
|
$
|
-
|
$
|
1,556,564
|
$
|
1,556,564
|
||||
Depreciation
and amortization
|
$
|
-
|
$
|
41,547
|
$
|
41,547
|
||||
Capital
expenditures
|
$
|
-
|
$
|
196,462
|
$
|
196,462
|
||||
Gain
on settlement with
terminated employee
|
$
|
-
|
$
|
290,533
|
$
|
290,533
|
||||
Common
stock contributed to O&W pension plan
|
$
|
-
|
$
|
175,000
|
$
|
175,000
|
||||
Expenses
satisfied via equity
|
$
|
-
|
$
|
91,709
|
$
|
91,709
|