|
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.) |
|
80 Office Park Way
Pittsford, NY 14534 |
|
|
(Address of principal executive offices) |
|
INFINITE GROUP, INC.
Form 10-K
TABLE OF CONTENTS | ||
|
|
Page |
PART I |
|
|
Item 1. |
Business |
3 |
Item 1A. |
Risk Factors |
7 |
Item 1B. |
Unresolved Staff Comments |
17
|
Item 2. |
Properties |
17 |
Item 3. |
Legal Proceedings |
18 |
Item 4. |
Mine Safety Disclosure |
18 |
|
|
|
PART II |
|
|
Item 5. |
Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |
18 |
Item 6. |
Selected Financial Data |
18 |
Item 7. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
19
|
Item 7A. |
Quantitative and Qualitative Disclosures About Market Risk |
28
|
Item 8. |
Financial Statements and Supplementary Data |
28
|
Item 9. |
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure |
28 |
Item 9A. |
Controls and Procedures |
28
|
Item 9B |
Other Information |
29 |
|
|
|
PART III |
|
|
Item 10. |
Directors, Executive Officers and Corporate Governance |
29
|
Item 11. |
Executive Compensation |
31 |
Item 12. |
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |
32 |
Item 13. |
Certain Relationships and Related Transactions, and Director Independence |
35 |
Item 14. |
Principal Accountant Fees and Services |
36 |
|
|
|
PART IV |
|
|
Item 15. |
Exhibits and Financial Statement Schedules |
37 |
At December 31, 2015
|
Owned |
Square Feet Leased |
Annual Rent |
Termination Date |
Pittsford, New York |
- |
7,112 |
$ 64,900 |
May 31, 2016 |
|
Bid Prices | ||
Year Ended December 31, 2015 |
High |
|
Low |
|
|
|
|
First Quarter |
$ .05 |
|
$ .02 |
Second Quarter |
$ .13 |
|
$ .02 |
Third Quarter |
$ .10 |
|
$ .04 |
Fourth Quarter |
$ .17 |
|
$ .02 |
|
|
|
|
Year Ended December 31, 2014 |
High |
|
Low |
|
|
|
|
First Quarter |
$ .12 |
|
$ .08 |
Second Quarter |
$ .09 |
|
$ .04 |
Third Quarter |
$ .07 |
|
$ .03 |
Fourth Quarter |
$ .06 |
|
$ .03 |
Year Ended December 31, | ||||||
|
|
|
|
|
2015 vs. 2014 | |
|
|
As a % of |
|
As a % of |
Amount of |
% Increase |
|
2015 |
Sales |
2014 |
Sales |
Change |
(Decrease) |
|
|
|
|
|
|
|
Sales |
$7,945,921 |
100.0% |
$8,567,736 |
100.0% |
$(621,815) |
(7.3)% |
Cost of sales |
5,994,857 |
75.4 |
6,386,182 |
74.5 |
(391,325) |
(6.1) |
Gross profit |
1,951,064 |
24.6 |
2,181,554 |
25.5 |
(230,490) |
(10.6) |
General and administrative |
1,518,958 |
19.1 |
1,302,329 |
15.2 |
216,629 |
16.6 |
Selling |
887,445 |
11.2 |
930,897 |
10.9 |
(43,452) |
(4.7) |
Total costs and expenses |
2,406,403 |
30.3 |
2,233,226 |
26.1 |
173,177 |
7.8 |
Operating loss |
(455,339) |
(5.7) |
(51,672) |
(.6) |
(403,667) |
781.2 |
Loss on investment |
(109,000) |
(1.4) |
(168,000) |
(2.0) |
(59,000) |
(35.1) |
Interest expense |
(246,743) |
(3.1) |
(278,328) |
(3.2) |
(31,585) |
(11.3) |
Net loss |
$(811,082) |
(10.2)% |
$(498,000) |
(5.8)% |
$(313,082) |
62.9% |
|
|
|
|
|
|
|
Net loss per share - basic and diluted |
$(.03) |
|
$(.02) |
|
$(.01) |
|
|
|
|
|
|
|
|
|
Years ended December 31,
| |
|
2015 |
2014 |
Net cash provided (used) by operating activities |
$5,857 |
$(77,703) |
Net cash used by investing activities |
(103,812) |
(68,966) |
Net cash provided by financing activities |
103,697 |
137,490 |
Net increase (decrease) in cash |
$5,742 |
$(9,179) |
Name |
|
Age |
|
Position |
|
Affiliated
Since |
James Villa (1) |
|
58 |
|
Chairman of the Board, Chief Executive Officer and President |
|
2003 |
Donald W. Reeve (1) |
|
69 |
|
Director |
|
2013 |
Andrew Hoyen |
|
45 |
|
Chief Administrative Officer and Senior Vice President of Business Development |
|
2014 |
James Witzel |
|
62 |
|
Chief Financial Officer |
|
2004 |
|
|
|
|
|
|
|
Name and Principal Position |
|
Year |
Salary |
Option Awards (1) |
All Other
Compensation (2) |
Total |
|
|
|
|
|
|
|
James Villa |
|
|
|
|
|
|
Chairman, President and Chief |
|
2015 |
$208,455 |
$- |
$943 |
$209,398 |
Executive Officer |
|
2014 |
$200,687 |
$50,850 |
$990 |
$252,527 |
|
|
|
|
|
| |
William S. Hogan |
|
|
|
|
|
|
Chief Operations Officer |
|
2015 |
$222,993 |
$1,420 |
$943 |
$225,356 |
|
|
2014 |
$214,687 |
$- |
$375 |
$215,062 |
|
|
|
|
|
| |
Andrew Hoyen |
|
|
|
|
|
|
Chief Administrative Officer |
|
2015 |
$204,993 |
$- |
$329 |
$205,322 |
and Senior Vice President of |
|
2014 |
$39,863 |
$12,900 |
$25 |
$52,788 |
Business Development (3) |
|
|
|
|
|
|
|
|
|
|
|
| |
James Witzel
|
|
|
|
|
|
|
Chief Financial Officer |
|
2015 |
$156,429 |
$1,420 |
$1,447 |
$159,296 |
|
|
2014 |
$150,597 |
$25,267 |
$375 |
$176,239 |
Name |
Number of Securities Underlying Unexercised Options - Exercisable |
Number of Securities Underlying Unexercised Options - Unexercisable |
Option Exercise Price |
Option Expiration Date |
|
|
|
|
|
James Villa |
333,333 |
166,667 |
$.115 |
1/20/2024 |
|
|
|
|
|
Andrew Hoyen |
200,000 |
300,000 |
$.04 |
11/30/2019 |
|
|
|
|
|
James Witzel |
50,000 |
- |
$.37 |
4/10/2016 |
|
50,000 |
- |
$.67 |
7/27/2018 |
|
25,000 |
- |
$.16 |
2/4/2019 |
|
300,000 |
- |
$.145 |
6/17/2020 |
|
473,000 |
- |
$.093 |
8/11/2021 |
|
140,000 |
70,000 |
$.115 |
1/20/2024 |
|
100,000 |
- |
$.05 |
12/30/2024 |
|
40,000 |
- |
$.05 |
3/2/2025 |
Name of Beneficial Owner (1) |
Shares of Common Stock Beneficially Owned (1) |
Percentage of Ownership |
Donald W. Reeve |
1,510,000(3) |
5.5% |
James Villa |
4,674,796(4) |
15.0% |
Andrew Hoyen |
505,000(5) |
1.9% |
James Witzel |
1,798,980(6) |
6.4% |
All Directors and Officers (4 persons) as a group |
8,488,776(2) |
24.9% |
|
|
|
5% Stockholders: |
|
|
|
|
|
Paul J. Delmore |
2,367,000(7) |
8.9% |
One America Place |
|
|
600 West Broadway, 28th Floor |
|
|
San Diego, CA 92101 |
|
|
|
|
|
Allan M. Robbins |
11,260,490(8) |
30.6% |
44 Hampstead Drive |
|
|
Webster, NY 14580 |
|
|
|
|
|
David N. Slavny |
2,367,320(9) |
8.4% |
c/o Infinite Group, Inc. |
|
|
80 Office Park Way |
|
|
Pittsford, New York 14534 |
|
|
|
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) |
2,436,500 |
$ .27 |
- |
Equity compensation plans not previously approved by security holders (2) |
3,232,000 |
$ .11 |
768,000 |
Individual option grants that have not been approved by security holders (3) |
2,775,000 |
$ .13 |
- |
Total |
8,443,500 |
$ .16 |
768,000 |
|
2015
|
2014 |
Audit fees |
$83,000 |
$80,000 |
Audit related fees |
- |
- |
Total audit and audit related fees |
$83,000 |
$80,000 |
Exhibit |
|
No. |
Description |
3.1 |
Certificate of Incorporation of the Company dated April 29, 1993. (1) |
3.2 |
Certificate of Amendment of Certificate of Incorporation dated December 31, 1997. (3) |
3.3 |
Certificate of Amendment of Certificate of Incorporation dated February 3, 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 |
**2005 Stock Option Plan. (2) |
10.2 |
**2009 Stock Option Plan. (9) |
10.3 |
Form of Stock Option Agreement. (1) |
10.4 |
Promissory Note dated August 13, 2003 in favor of Carle C. Conway. (5) |
10.5 |
Promissory Note dated January 16, 2004 in favor of Carle C. Conway. (5) |
10.6 |
Promissory Note dated March 11, 2004 in favor of Carle C. Conway. (5) |
10.7 |
Promissory Note dated December 31, 2003 in favor of Northwest Hampton Holdings, LLC. (5) |
10.8 |
Modification Agreement No. 3 to Promissory Notes between Northwest Hampton Holdings, LLC and the Company dated October 1, 2005. (6) |
10.9 |
Modification Agreement No. 3 to Promissory Notes between Allan Robbins and the Company dated October 1, 2005. (6) |
10.10 |
Modification Agreement to Promissory Notes between the Company and Carle C. Conway dated December 31, 2005. (6) |
10.11 |
Promissory Note dated December 31, 2005 in favor of David N. Slavny and Leah A. Slavny. (6) |
10.12 |
Collateral Security Agreement between the Company and David N. Slavny and Leah A. Slavny dated December 31, 2005. (6) |
10.13 |
Modification Agreement to Promissory Note between Northwest Hampton Holdings, LLC and the Company dated December 6, 2005. (6) |
10.14 |
Collateral Security Agreement between the Company and Northwest Hampton Holdings, LLC dated February 15, 2006. (6) |
10.15 |
Collateral Security Agreement between the Company and Allan Robbins dated February 15, 2006. (6) |
10.16 |
Purchase and Sale Agreement between the Company and Amerisource Funding, Inc. dated May 21, 2004. (7) |
10.17 |
Account Modification Agreement between the Company and Amerisource Funding, Inc. dated August 5, 2005. (7) |
10.18 |
Promissory Note dated June 13, 2008 in favor of Dan Cappa. (9) |
10.19 |
Modification Agreement to Promissory Notes between the Company and David N. Slavny and Leah A. Slavny dated February 6, 2009. (9) |
10.20 |
Promissory Note between Northwest Hampton Holdings, LLC and the Company dated September 30, 2009. (10) |
10.21 |
Modification Agreement to Promissory Notes between the Company and Carle C. Conway dated December 31, 2009. (10) |
10.22 |
Demand Promissory Note between Allan M. Robbins and the Company dated August 13, 2010. (12) |
10.23 |
Settlement Agreement between the Company and the PBGC, effective as of September 1, 2011. (14) |
10.24 |
Agreement for Appointment of Trustee and Termination of Plan between the Company and the PBGC, effective as of November 1, 2011. (15) |
10.25 |
Promissory Note in favor of the PBGC dated October 17, 2011. (15) |
10.26 |
Modification Agreement to Promissory notes between the Company and Carle C. Conway dated December 31, 2012. (16) |
10.27 |
Line of Credit Note Agreement between the Company and Donald W. Reeve dated December 1, 2014. (17) |
10.28 |
Stock Option Agreement between the Company and Donald W. Reeve dated September 5, 2013. (18) |
10.29 |
Stock Option Agreement between the Company and Donald W. Reeve dated December 1, 2014. (17) |
10.30 |
Software Assets Purchase Agreement between the Company and UberScan, LLC and Christopher B. Karr and Duane Pfeiffer. (18) # |
10.31 |
Promissory Note and Security Agreement between the Company and UberScan, LLC. (18) |
10.32 |
Modification Agreement to Promissory Notes between the Company and Carle C. Conway dated December 31, 2014. (18) |
10.33 |
Promissory Note between Andrew Hoyen and the Company dated February 12, 2015. (18) |
10.34 |
Amendment to Promissory Note between the Company and Dan Cappa dated August 24, 2015. (19) |
10.35 |
Amendment to Promissory Note between the Company and UberScan, LLC dated October 6, 2015. (19) |
10.36 |
Amendment to Promissory Note between the Company and Allan Robbins dated December 31, 2015 * |
10.37 |
Amendment to Promissory Note between the Company and Northwest Hampton Holdings, LLC dated December 31, 2015 * |
10.38 |
Line of Credit Note and Agreement between the Company and James Leonardo Managing Member of a Limited Liability Corporation to be formed dated March 14, 2016 * |
23.1 |
Consent of Freed Maxick CPAs, P.C., 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. * |
101.INS |
XBRL Instance Document.* |
101.SCH |
XBRL Taxonomy Extension Schema Document.* |
101.CAL |
XBRL Taxonomy Extension Calculation Linkbase Document.* |
101.LAB |
XBRL Taxonomy Extension Label Linkbase Document.* |
101.PRE |
XBRL Taxonomy Extension Presentation Linkbase Document.* |
101.DEF |
XBRL Taxonomy Extension Definition Linkbase Document.* |
101.SCH |
XBRL Taxonomy Extension Schema Document.* | |
101.CAL |
XBRL Taxonomy Extension Calculation Linkbase Document.* | |
101.LAB |
XBRL Taxonomy Extension Label Linkbase Document.* | |
101.PRE |
XBRL Taxonomy Extension Presentation Linkbase Document.* | |
101.DEF |
XBRL Taxonomy Extension Definition Linkbase Document.* |
|
Infinite Group, Inc. |
| |
|
|
|
|
Date: April 14, 2016
|
By:
|
/s/ James Villa |
|
|
|
James Villa, Chief Executive Officer
|
|
|
|
|
|
/s/ James Villa |
|
|
|
James Villa |
|
Chairman of the Board, Chief Executive Officer and President
(Principal Executive Officer) |
April 14, 2016 |
|
|
|
|
/s/ James Witzel |
|
|
|
James Witzel |
|
Chief Financial Officer |
April 14, 2016 |
|
|
(Principal Financial and Accounting Officer)
|
|
/s/ Donald W. Reeve |
|
|
|
Donald W. Reeve |
|
Director |
April 14, 2016
|
INFINITE GROUP, INC.
CONTENTS
| |
|
Page |
|
|
Report of Independent Registered Public Accounting Firm |
F-1 |
|
|
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 Financial Statements |
F-6 - F-14 |
INFINITE GROUP, INC.
BALANCE SHEETS
| ||
|
___ _December 31,____ | |
|
2015 |
2014 |
ASSETS | ||
Current assets: |
|
|
Cash |
$13,510 |
$7,768 |
Accounts receivable, net of allowances of $70,000 |
117,010 |
359,599 |
Prepaid expenses and deferred charges, net |
34,948 |
43,654 |
Total current assets |
165,468 |
411,021 |
|
|
|
Property and equipment, net |
39,273 |
60,039 |
|
|
|
Software, net |
153,000 |
0 |
|
|
|
Investment |
0 |
109,000 |
|
|
|
Deposits and deferred charges, net |
19,637 |
36,956 |
|
$377,378 |
$617,016 |
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIENCY | ||
|
|
|
Current liabilities: |
|
|
Accounts payable |
$501,588 |
$341,977 |
Accrued payroll |
192,246 |
148,918 |
Accrued interest payable |
583,005 |
503,014 |
Accrued retirement |
216,913 |
208,449 |
Accrued expenses - other |
101,388 |
58,888 |
Current maturities of long-term obligations |
262,000 |
14,388 |
Current maturities of long-term obligations - related party |
16,979 |
8,172 |
Notes payable |
72,000 |
30,000 |
Notes payable - related parties |
119,776 |
129,000 |
Total current liabilities |
2,065,895 |
1,442,806 |
|
|
|
Long-term obligations: |
|
|
Notes payable: |
|
|
Banks and other |
1,246,999 |
1,509,018 |
Related parties |
821,349 |
664,828 |
|
|
|
Total liabilities |
4,134,243 |
3,616,652 |
|
|
|
Commitments (Note 14) |
|
|
|
|
|
Stockholders' deficiency: |
|
|
Common stock, $.001 par value, 60,000,000 shares |
|
|
authorized; 26,561,883 shares issued and outstanding |
26,561 |
26,561 |
Additional paid-in capital |
30,476,095 |
30,422,242 |
Accumulated deficit |
(34,259,521) |
(33,448,439) |
Total stockholders’ deficiency |
(3,756,865) |
(2,999,636) |
|
$377,378 |
$617,016 |
|
Years Ended
December 31, | |
|
2015 |
2014 |
| ||
Sales |
$7,945,921 |
$8,567,736 |
Cost of sales |
5,994,857 |
6,386,182 |
Gross profit |
1,951,064 |
2,181,554 |
|
|
|
Costs and expenses: |
|
|
General and administrative |
1,518,958 |
1,302,329 |
Selling |
887,445 |
930,897 |
Total costs and expenses |
2,406,403 |
2,233,226 |
|
|
|
Operating loss |
(455,339) |
(51,672) |
|
|
|
Loss on investment |
(109,000) |
(168,000) |
|
|
|
Interest expense: |
|
|
Related parties |
(78,403) |
(48,735) |
Other |
(168,340) |
(229,593) |
Total interest expense |
(246,743) |
(278,328) |
|
|
|
Net loss |
$(811,082) |
$(498,000) |
|
|
|
Net loss per share – basic and diluted |
$(.03) |
$(.02) |
|
|
|
Weighted average shares outstanding – basic and diluted |
26,561,883 |
26,012,842 |
|
|
|
|
|
|
INFINITE GROUP, INC.
STATEMENTS OF STOCKHOLDERS' DEFICIENCY
Years Ended December 31, 2015 and 2014
| |||||
|
|
Additional |
|
| |
|
Common Stock |
Paid-in |
Accumulated |
| |
|
Shares |
Amount |
Capital |
Deficit |
Total |
|
|
|
|
|
|
Balance - December 31, 2013 |
25,961,883 |
$25,961 |
$30,259,102 |
$(32,950,439) |
$(2,665,376) |
|
|
|
|
|
|
Stock based compensation |
0 |
0 |
110,340 |
0 |
110,340 |
Shares issued as origination fee |
600,000 |
600 |
29,400 |
0 |
30,000 |
Stock options issued as origination fee |
0 |
0 |
23,400 |
0 |
23,400 |
Net loss |
0 |
0 |
0 |
(498,000) |
(498,000) |
|
|
|
|
|
|
Balance - December 31, 2014 |
26,561,883 |
$26,561 |
$30,422,242 |
(33,448,439) |
$(2,999,636) |
|
|
|
|
|
|
Stock based compensation |
0 |
0 |
53,853 |
0 |
53,853 |
Net loss |
0 |
0 |
0 |
(811,082) |
(811,082) |
|
|
|
|
|
|
Balance - December 31, 2015 |
26,561,883 |
$26,561 |
$30,476,095 |
$(34,259,521) |
$(3,756,865) |
|
|
|
|
|
|
INFINITE GROUP, INC.
STATEMENTS OF CASH FLOWS
| ||
|
Years Ended
December 31, | |
|
2015 |
2014 |
| ||
Cash flows from operating activities: |
|
|
Net loss |
$(811,082) |
$(498,000) |
Adjustments to reconcile net loss to net cash |
|
|
provided (used) by operating activities: |
|
|
Stock based compensation |
53,853 |
110,340 |
Depreciation and amortization |
68,897 |
26,490 |
Bad debt expense on note receivable |
110,000 |
0 |
Loss on investment |
109,000 |
168,000 |
(Increase) decrease in assets: |
|
|
Accounts receivable |
132,589 |
232,446 |
Prepaid expenses and other assets |
8,705 |
(3,823) |
Increase (decrease) in liabilities: |
|
|
Accounts payable |
159,612 |
25,104 |
Accrued expenses |
165,819 |
(146,393) |
Accrued retirement |
8,464 |
8,133 |
Net cash provided (used) by operating activities |
5,857 |
(77,703) |
|
|
|
Cash flows from investing activities: |
|
|
Purchase of software |
(100,000) |
0 |
Purchases of property and equipment |
(3,812) |
(38,966) |
Investment in equity securities |
0 |
(30,000) |
Net cash used by investing activities |
(103,812) |
(68,966) |
|
|
|
Cash flows from financing activities: |
|
|
Repayments of notes payable |
(52,407) |
(21,186) |
Proceeds from note payable - related parties |
225,000 |
200,000 |
Repayments of notes payable - related parties |
(68,896) |
(41,324) |
Net cash provided by financing activities |
103,697 |
137,490 |
|
|
|
Net increase (decrease) in cash |
5,742 |
(9,179) |
|
|
|
Cash - beginning of year |
7,768 |
16,947 |
|
|
|
Cash - end of year |
$13,510 |
$7,768 |
|
|
|
Supplemental Disclosures of Cash Flow Information: |
|
|
Cash payments for: |
|
|
Interest |
$151,589 |
$234,266 |
|
|
|
Income taxes |
$0 |
$0 |
|
|
|
|
Year ended December 31, | |
|
2015 |
2014 |
Numerator for basic net loss per share: |
|
|
Net loss |
$(811,082)
|
$(498,000)
|
Denominator for basic net loss per share: |
|
|
Weighted average common shares outstanding |
26,561,883 |
26,012,842 |
Basic net loss per share |
$(.03) |
$(.02) |
|
|
|
Numerator for diluted net loss per share: |
|
|
Net loss |
$(811,082) |
$(498,000) |
Denominator for diluted net loss per share: |
|
|
Weighted average common shares outstanding |
26,561,883 |
26,012,842 |
Diluted net loss per share |
$(.03) |
$(.02) |
|
|
|
Anti-dilutive shares excluded from net loss share calculation |
28,286,546 |
30,566,892 |
|
Depreciable |
|
| ||
|
Lives |
2015 |
2014 | ||
|
|
|
|
|
|
Software |
3 |
to |
5 years |
$29,004 |
$29,004 |
Equipment |
3 |
to |
10 years |
158,851 |
155,039 |
Furniture and fixtures |
5 |
to |
7 years |
17,735 |
17,735 |
Leasehold improvements |
|
3 years |
|
5,874 |
5,874 |
|
|
|
|
211,464 |
207,652 |
Accumulated depreciation |
|
|
|
(172,191) |
(147,613) |
|
|
|
|
$39,273 |
$60,039 |
|
December 31, | |
|
2015 |
2014 |
|
|
|
Note payable, 10%, unsecured |
$30,000 |
$30,000 |
Note payable, 10%, secured by Software (A) |
42,000 |
0 |
|
$72,000 |
$30,000 |
|
December 31, | |
|
2015 |
2014 |
|
|
|
Convertible demand note payable to employee, 11% (A) |
$49,776 |
$59,000 |
Demand note payable to former director, 10%, unsecured |
30,000 |
30,000 |
Convertible demand note payable to former director, 12%, unsecured (B) |
40,000 |
40,000 |
|
$119,776 |
$129,000 |
|
December 31, | |
|
2015 |
2014 |
|
|
|
Note payable, 10%, secured, due January 1, 2018 |
$265,000 |
$265,000 |
Convertible term note payable,12%, secured, due August 31, 2018 |
175,000 |
175,000 |
Convertible notes payable, 6%, due December 31, 2016 |
150,000 |
150,000 |
Term note payable - PBGC, 6%, secured |
249,000 |
261,000 |
Obligation to PBGC based on free cash flow |
569,999 |
569,999 |
Convertible term note payable, 7%, secured, due October 3, 2016 |
100,000 |
100,000 |
Term notes payable - banks, secured |
0 |
2,407 |
|
1,508,999 |
1,523,406 |
Less: current maturities |
262,000 |
14,388 |
|
$1,246,999 |
$1,509,018 |
|
December 31, | |
|
|
|
|
2015 |
2014 |
Convertible notes payable, 6%, due January 1, 2017 |
$419,300 |
$473,000 |
Note payable, line of credit, 6.35%, unsecured |
394,028 |
200,000 |
Convertible note payable, 7%, due March 31, 2018 |
25,000 |
0 |
|
838,328 |
673,000 |
Less current maturities |
16,979 |
8,172 |
|
$821,349 |
$664,828 |
2016 |
$278,979 |
2017 |
1,378,348 |
2018 |
690,000 |
Total long-term obligations |
$2,347,327 |
|
2015 |
2014 |
Risk-free interest rate |
1.49% - 1.78% |
.77% - 1.98% |
Expected dividend yield |
0% |
0% |
Expected stock price volatility |
100% |
100% |
Expected life of options |
5.75 years |
3.25 - 5.75 years |
|
Number of Options Outstanding |
Weighted Average Exercise Price |
Remaining Contractual Term |
Aggregate Intrinsic Value |
Outstanding at December 31, 2013 |
9,220,500 |
$.18 |
|
|
Granted |
3,030,000 |
$.09 |
|
|
Expired |
(517,667) |
$.15 |
|
|
Forfeited |
(833,333) |
$.13 |
|
|
Outstanding at December 31, 2014 |
10,899,500 |
$.16 |
|
|
Granted |
150,000 |
$.05 |
|
|
Expired |
(1,954,333) |
$.13 |
|
|
Forfeited |
(651,667) |
$.13 |
|
|
Outstanding at December 31, 2015 |
8,443,500 |
$.16 |
4.8 years |
$0 |
|
|
|
|
|
Vested or expected to vest at |
|
|
|
|
December 31, 2015 |
6,693,500 |
$.17 |
5.4 years |
$0 |
Exercisable at December 31, 2015 |
6,073,500 |
$.17 |
5.2 years |
$0 |
|
December 31, | |
|
2015 |
2014 |
Deferred: |
|
|
Federal |
$(255,000) |
$(135,000) |
State |
(31,000) |
90,000 |
|
(286,000) |
(45,000) |
Change in valuation allowance |
286,000 |
45,000 |
|
$0 |
$0 |
|
December 31, | |
|
2015 |
2014 |
Deferred tax assets (liabilities): |
|
|
Net operating loss carryforwards |
$2,614,000 |
$2,423,000 |
Defined benefit pension liability |
325,000 |
331,000 |
Reserves and accrued expenses payable |
492,000 |
391,000 |
Gross deferred tax asset |
3,431,000 |
3,145,000 |
Deferred tax asset valuation allowance |
(3,431,000) |
(3,145,000) |
Net deferred tax asset |
$0 |
$0 |
|
December 31, | |
|
2015 |
2014 |
Statutory U.S. federal tax rate |
34.0% |
34.0% |
State income taxes |
3.8 |
(18.0) |
Change in valuation allowance |
(35.3) |
(9.1) |
Stock-based compensation expense |
(1.7) |
(4.5) |
Expired stock-based compensation |
(.4) |
(1.8) |
Other permanent non-deductible items |
(.4) |
(.6) |
Effective income tax rate |
0.0 % |
0.0% |