UNITED STATES 

SECURITIES AND EXCHANGE COMMISSION 

Washington, D.C. 20549

 

_________________________________________

 

FORM 10-Q

 

_________________________________________

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2023

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ________ to ________

 

Commission file number: 000-21816

 

_________________________________________

 

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 Number)

 

175 Sully’s Trail, Suite 202, Pittsford, New York

 

14534

(Address of principal executive offices)

 

(Zip Code)

 

(585) 385-0610

(Registrant’s telephone number, including area code)

 

_________________________________________

Securities registered pursuant to Section 12(b) of the Act

 

Title of each class

 

Trading Symbol

 

Name of each exchange on which registered

N/A

 

N/A

 

N/A

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐ No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large Accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No ☒

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

The Registrant had 521,175 shares of the issuer’s common stock, par value $.001 per share, outstanding as of October 10, 2023. 

 

 

 

 

Infinite Group, Inc. 

Quarterly Report on Form 10-Q 

For the Period Ended June 30, 2023

 

Table of Contents

 

PART I - FINANCIAL INFORMATION

PAGE

 

 

 

Item 1. Financial Statements

4

 

 

 

Balance Sheets – June 30, 2023 (Unaudited) and December 31, 2022

4

 

 

 

Statements of Operations (Unaudited) for the three and six months ended June 30, 2023 and 2022

5

 

 

 

Statements of Stockholders’ Deficiency (Unaudited) for the three and six months ended June 30, 2023 and 2022

6

 

 

 

Statements of Cash Flows (Unaudited) for the three and six months ended June 30, 2023 and 2022

7

 

 

 

Notes to Financial Statements – (Unaudited)

8

 

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

16

 

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

23

 

 

 

Item 4. Controls and Procedures

23

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

Item 1. Legal Proceedings

24

 

 

 

Item 1A. Risk Factors

24

 

 

 

Item 3 Defaults Upon Senior Securities.

24

 

 

Item 6. Exhibits

24

 

 

 

SIGNATURES

25

 

 
2

Table of Contents

 

 

FORWARD-LOOKING STATEMENTS

 

Certain statements made in this Quarterly Report on Form 10-Q are “forward-looking statements.” All statements other than statements of historical facts contained in this report, including among others, our strategy, future operations, future financial position, future revenue, projected costs, prospects, plans, objectives of management and expected market growth and trends are forward-looking statements. Such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The words “believe,” “may,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “could,” “target,” “potential,” “is likely,” “will,” “expect” and similar expressions are intended to identify forward-looking statements. The forward-looking statements included herein are based on current expectations that involve numerous risks and uncertainties. Our plans and objectives are based, in part, on assumptions involving the expansion of our business. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore, there can be no assurance that the forward-looking statements included in this report will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that our objectives and plans will be achieved. Therefore, you should not rely on any of these forward-looking statements. All forward-looking statements in this report are made only as of the date hereof or as indicated and represent our views as of the date of this report. We undertake no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise, except as required by law. For a further list and description of various risks, relevant factors and uncertainties that could cause future results or events to differ materially from those expressed or implied in our forward-looking statements, see the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections in this report, our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and our other filings with the Securities and Exchange Commission (the “SEC”). The terms “IGI”, the “Company”, “we”, “our”, “us”, or any derivative thereof, as used herein refer to Infinite Group, Inc., a Delaware corporation.

 

 
3

Table of Contents

  

PART I

 

FINANCIAL INFORMATION

Item 1. Financial Statements

 

INFINITE GROUP, INC.

BALANCE SHEETS

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

June 30,

 

 

 December 31,

 

 

 

2023

 

 

2022

 

 

 

(Unaudited)

 

 

 

Current assets:

 

 

 

 

 

 

Cash

 

$17,339

 

 

$23,187

 

Accounts receivable, net of allowances for expected credit losses of 32,692

 

 

 

 

 

 

 

 

as of June 30, 2023 and $36,710 as of December 31, 2022, respectively

 

 

212,890

 

 

 

406,005

 

Prepaid expenses and other current assets

 

 

462,260

 

 

 

144,218

 

Total current assets

 

 

692,489

 

 

 

573,410

 

Right of Use Asset Operating Lease, net

 

 

604,366

 

 

 

645,095

 

Property and equipment, net

 

 

11,640

 

 

 

19,996

 

Software, net

 

 

420,897

 

 

 

417,325

 

Deposits

 

 

10,144

 

 

 

10,144

 

Total assets

 

$1,739,536

 

 

$1,665,970

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIENCY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$1,605,944

 

 

$1,687,579

 

Accrued payroll

 

 

420,602

 

 

 

386,289

 

Accrued interest payable

 

 

1,301,144

 

 

 

783,581

 

Accrued retirement

 

 

292,366

 

 

 

286,605

 

Deferred revenue

 

 

451,738

 

 

 

550,523

 

Accrued expenses other and other current liabilities

 

 

230,336

 

 

 

138,639

 

Current maturities of long-term obligations

 

 

549,000

 

 

 

515,000

 

Operating lease liability - Short-term

 

 

80,762

 

 

 

76,826

 

Current maturities of long-term obligations - related parties

 

 

659,300

 

 

 

385,000

 

Notes payable, net

 

 

1,491,004

 

 

 

1,572,857

 

Notes payable - related parties

 

 

199,000

 

 

 

229,000

 

Total current liabilities

 

 

7,281,196

 

 

 

6,611,899

 

 

 

 

 

 

 

 

 

 

Long-term obligations:

 

 

 

 

 

 

 

 

Notes payable:

 

 

 

 

 

 

 

 

Other

 

 

416,473

 

 

 

458,849

 

Related parties

 

 

499,000

 

 

 

886,876

 

Operating lease liability - long-term

 

 

531,374

 

 

 

572,560

 

Total liabilities

 

 

8,728,043

 

 

 

8,530,184

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' deficiency:

 

 

 

 

 

 

 

 

Common stock, $.001 par value, 60,000,000 shares authorized; 506,608 and 470,093 shares issued and outstanding, June 30,  2023 and December 31, 2022, respectively.

 

 

507

 

 

 

470

 

Additional paid-in capital

 

 

32,324,991

 

 

 

32,164,334

 

Accumulated deficit

 

 

(39,314,005)

 

 

(39,029,018)

Total stockholders' deficiency

 

 

(6,988,507)

 

 

(6,864,214)

Total liabilities and stockholders' deficiency

 

$1,739,536

 

 

$1,665,970

 

 

See notes to unaudited financial statements.

 

 
4

Table of Contents

 

INFINITE GROUP, INC.

STATEMENTS OF OPERATIONS (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$1,783,476

 

 

$1,696,492

 

 

$3,547,469

 

 

$3,363,562

 

Cost of revenue

 

 

998,215

 

 

 

1,059,639

 

 

 

1,964,421

 

 

 

2,180,879

 

Gross profit

 

 

785,261

 

 

 

636,853

 

 

 

1,583,048

 

 

 

1,182,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

465,177

 

 

 

613,317

 

 

 

996,822

 

 

 

1,217,300

 

Selling

 

 

761,365

 

 

 

612,957

 

 

 

1,454,475

 

 

 

1,260,582

 

Total costs and expenses

 

 

1,226,542

 

 

 

1,226,274

 

 

 

2,451,297

 

 

 

2,477,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(441,281)

 

 

(589,421)

 

 

(868,249)

 

 

(1,295,199)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

71,324

 

 

 

10

 

 

 

71,624

 

 

 

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related parties

 

 

(30,755)

 

 

(22,728)

 

 

(57,700)

 

 

(46,142)

Other

 

 

(688,133)

 

 

(221,061)

 

 

(1,188,491)

 

 

(360,111)

Total interest expense

 

 

(718,888)

 

 

(243,789)

 

 

(1,246,191)

 

 

(406,253)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt forgiveness

 

 

95,131

 

 

 

0

 

 

 

95,131

 

 

 

0

 

ERC tax refund

 

 

1,662,698

 

 

 

0

 

 

 

1,662,698

 

 

 

0

 

Total other income (expense)

 

 

1,110,265

 

 

 

(243,779)

 

 

583,262

 

 

 

(406,235)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss)

 

$668,984

 

 

$(833,200)

 

$(284,987)

 

$(1,701,434)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share – basic

 

$1.35

 

 

$(1.88)

 

$(0.59)

 

$(3.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share – diluted

 

$1.07

 

 

$(1.88)

 

$(0.59)

 

$(3.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 – basic

 

 

494,960

 

 

 

443,953

 

 

 

483,243

 

 

 

440,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 – dilluted

 

 

638,776

 

 

 

443,953

 

 

 

483,243

 

 

 

440,004

 

 

See notes to unaudited financial statements.

 

 
5

Table of Contents

 

INFINITE GROUP, INC.

STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIENCY (Unaudited)

Six Months Ended June 30, 2023 and 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2022

 

 

470,093

 

 

$470

 

 

$32,164,334

 

 

$(39,029,018)

 

$(6,864,214)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation

 

 

0

 

 

 

0

 

 

 

26,159

 

 

 

0

 

 

 

26,159

 

Warrants issued

 

 

0

 

 

 

0

 

 

 

107,834

 

 

 

0

 

 

 

107,834

 

Cashless exercise of warrants

 

 

6,515

 

 

 

7

 

 

 

(7)

 

 

0

 

 

 

0

 

Net loss

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(953,971)

 

 

(953,971)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - March 31, 2023

 

 

476,608

 

 

$477

 

 

$32,298,320

 

 

$(39,982,989)

 

$(7,684,192)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock Issued

 

 

30,000

 

 

 

30

 

 

 

26,671

 

 

 

0

 

 

 

26,701

 

Net income

 

 

0

 

 

 

0

 

 

 

0

 

 

 

668,984

 

 

 

668,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - June 30, 2023

 

 

506,608

 

 

$507

 

 

$32,324,991

 

 

$(39,314,005)

 

$(6,988,507)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2021

 

 

436,012

 

 

$436

 

 

$31,369,036

 

 

$(35,467,361)

 

$(4,097,889)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation

 

 

0

 

 

 

0

 

 

 

923

 

 

 

0

 

 

 

923

 

Warrants issued

 

 

0

 

 

 

0

 

 

 

148,334

 

 

 

0

 

 

 

148,334

 

Net loss

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(868,234)

 

 

(868,234)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - March 31, 2022

 

 

436,012

 

 

$436

 

 

$31,518,293

 

 

$(36,335,595)

 

$(4,816,866)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation

 

 

0

 

 

 

0

 

 

 

51,708

 

 

 

0

 

 

 

51,708

 

Warrants issued

 

 

0

 

 

 

0

 

 

 

210,816

 

 

 

0

 

 

 

210,816

 

Cashless exercise of warrants

 

 

11,470

 

 

 

11

 

 

 

(11)

 

 

0

 

 

 

0

 

Net loss

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(833,200)

 

 

(833,200)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - June 30, 2022

 

 

447,482

 

 

$447

 

 

$31,780,806

 

 

$(37,168,795)

 

$(5,387,542)

 

See notes to unaudited financial statements.

 

 
6

Table of Contents

 

INFINITE GROUP, INC.

STATEMENTS OF CASH FLOWS (Unaudited)

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$(284,987)

 

$(1,701,434)

Adjustments to reconcile net loss to net cash used

 

 

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

 

 

Stock based compensation

 

 

26,159

 

 

 

52,631

 

Depreciation and amortization

 

 

124,154

 

 

 

117,686

 

Amortization of debt discount

 

 

635,960

 

 

 

255,042

 

Amortization of common stock expensed for services

 

 

8,517

 

 

 

0

 

Bad debt recovery

 

 

(4,018)

 

 

0

 

Foregiveness of debt

 

 

(95,131)

 

 

0

 

(Increase) decrease in assets:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

197,132

 

 

 

76,894

 

Prepaid expenses and other assets

 

 

(299,859)

 

 

17,394

 

Increase (decrease) in liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

 

(81,635)

 

 

549,665

 

Deferred revenue

 

 

(98,785)

 

 

(22,334)

Accrued expenses

 

 

663,654

 

 

 

12,014

 

Accrued retirement

 

 

5,761

 

 

 

5,536

 

Net cash provided (used) by operating activities

 

 

796,922

 

 

 

(636,906)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(2,099)

 

 

(969)

Sale of ERC claim

 

 

1,413,294

 

 

 

0

 

Capitalization of software development costs

 

 

(113,790)

 

 

(110,378)

 

 

 

 

 

 

 

 

 

Net cash provided (used) by investing activities

 

 

1,297,405

 

 

 

(111,347)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from notes payable

 

 

257,645

 

 

 

918,900

 

Debt issuance costs

 

 

(295,336)

 

 

(53,445)

Repayment of ERC Claim Agreement

 

 

(1,662,698)

 

 

0

 

Repayments of note payable-related parties

 

 

(30,000)

 

 

0

 

Repayments of note payable-short-term

 

 

(369,786)

 

 

(215,040)

 

 

 

 

 

 

 

 

 

Net cash provided (used) by financing activities

 

 

(2,100,175)

 

 

650,415

 

 

 

 

 

 

 

 

 

 

Net decrease in cash

 

 

(5,848)

 

 

(97,838)

 

 

 

 

 

 

 

 

 

Cash - beginning of period

 

 

23,187

 

 

 

99,432

 

 

 

 

 

 

 

 

 

 

Cash - end of period

 

$17,339

 

 

$1,594

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

 

 

 

Cash payments for interest

 

$248,549

 

 

$54,826

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Warrant issued in conjunction with debts

 

$107,834

 

 

$359,150

 

Common stock issued via exercise of warrant

 

$7

 

 

$11

 

Common stock issued in conjunction with services

 

$30

 

 

$0

 

 

See notes to unaudited financial statements.

 

 
7

Table of Contents

 

INFINITE GROUP, INC.

 

Notes to Financial Statements - (Unaudited)

 

Note 1. Basis of Presentation

 

The accompanying unaudited financial statements of Infinite Group, Inc. (“Infinite Group, Inc.” or the “Company”) included herein have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America (U.S.) (“GAAP”) for interim financial information and with instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the U.S. for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. All such adjustments are of a normal recurring nature. The December 31, 2022 balance sheet has been derived from the audited financial statements at that date but does not include all disclosures required by GAAP. The accompanying unaudited financial statements should be read in conjunction with the Company’s audited financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the U.S. Securities and Exchange Commission (SEC). Results of operations for the three and six months ended June 30, 2023, are not necessarily indicative of the operating results that may be expected for the year ending December 31, 2023.

 

Note 2. Management Plans - Capital Resources

 

The Company reported net losses of $284,987 and $1,701,434 for the six months ended June 30, 2023 and 2022, respectively, and stockholders’ deficiencies of $6,988,507 and $6,864,214 at June 30, 2023 and December 31, 2022, respectively. The Company has a working capital deficit of approximately $6.6 million at June 30, 2023.

 

The Company’s mission is to drive shareholder value by developing and bringing to market automated, cost effective, and innovative cybersecurity technologies. The Company’s strategy is to build its business by designing, developing, and marketing IT security-based products and solutions that fill technology gaps in cybersecurity.

 

The Company's goal is to increase sales and generate cash flow from operations on a consistent basis. The Company’s business plans require improving the results of its operations in future periods. The Company has renegotiated the terms of some certain obligations, using operational cash flow to pay down balances and extending terms, and provided financing with the issuance of new loans.

 

 The Company plans to issue stock, restructure certain debt and anticipates significant growth of business. 

 

The Company believes the capital resources generated by the improving results of its operations as well as cash available under its factoring line of credit and from additional related parties and third-party loans, if needed, provide sources to fund its ongoing operations and to support the internal growth of the Company. The Company may need to extend existing debt agreements in order to provide resources for other purposes. If the Company experiences significant growth in its sales, the Company believes that this may require it to increase its financing line, finance additional accounts receivable, or obtain additional working capital from other sources to support its sales growth.

 

The Company plans to continue to evaluate alternatives which may include continuing to renegotiate the terms of other notes, seeking conversion of the notes to shares of common stock and seeking funds to repay the notes. The Company continues to evaluate repayment of our remaining notes payable based on its cash flow.

 

As a result, for the foreseeable future, there is substantial doubt about the Company’s ability to continue as a going concern.

 

Note 3. Summary of Significant Accounting Policies

 

There are several accounting policies that the Company believes are significant to the presentation of its financial statements. These policies require management to make complex or subjective judgments about matters that are inherently uncertain. Note 3 to the Company’s audited financial statements for the year ended December 31, 2022 presents a summary of significant accounting policies as included in the Company’s Annual Report on Form 10-K as filed with the SEC.

 

Reclassifications – It is the Company’s policy to reclassify prior year amounts to conform with the current year presentation.

 

Fair Value of Financial Instruments - The carrying amounts reported in the balance sheets for cash, accounts receivable, accounts payable, and accrued expenses approximate fair value because of the immediate short-term maturity of these financial instruments. The carrying value of notes payable and convertible notes payable approximates the fair value based on rates currently available from financial institutions and various lenders.

 

 
8

Table of Contents

 

Revenue

 

The Company’s total revenue recognized from contracts from customers was comprised of three major services: Managed support services, Cybersecurity projects, and Software. The categories depict how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. There were no material unsatisfied performance obligations at June 30, 2023 or 2022 for contracts with an expected original duration of more than one year. The following table summarizes the revenue recognized by the major services:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Managed support services

 

 

1,122,084

 

 

 

1,115,607

 

 

 

2,248,882

 

 

 

2,204,614

 

Cybersecurity projects

 

 

353,937

 

 

 

300,456

 

 

 

676,000

 

 

 

626,917

 

Software

 

 

307,455

 

 

 

280,429

 

 

 

622,587

 

 

 

532,031

 

Total Revenue

 

 

1,783,476

 

 

 

1,696,492

 

 

 

3,547,469

 

 

 

3,363,562

 

 

Managed support services

 

Managed support services consist of revenue primarily from our subcontracts with Peraton for services to its end clients, principally a major establishment of the U.S. Government for which we manage one of the nation’s largest physical and virtual Microsoft Windows environments.

 

We generate revenue primarily from these subcontracts through fixed price service and support agreements. Revenues are earned and billed weekly and are generally paid within 45 days. The revenues are recognized at time of service.

 

Cybersecurity projects

 

Cybersecurity projects includes performing cybersecurity assessments, testing and consulting as a CISO (Chief Information Security Officer).

 

Cybersecurity assessments and testing services are considered distinct performance obligations when sold stand alone or with other products. These contracts generally have terms of one year or less. For substantially all these contracts, revenue is recognized when the specific performance obligation is satisfied. If the contract has multiple performance obligations, the revenue is recognized when the performance obligations are satisfied. Depending on the nature of the service, the amounts recognized are based on an allocation of the transaction price to each performance obligation based on a relative standalone selling price of the products sold.

 

In substantially all agreements, a 50% to 75% down payment is required before work is initiated. Down payments received are deferred until revenue is earned. Upon completion of performance obligation of service, payment terms are 30 days.

 

Software

 

Software revenue includes the selling of licenses of Nodeware® and third-party software, principally Webroot™.

 

Nodeware and Webroot software offerings consist of fees generated from the use of the respective software by our customers. Revenue is recognized on a ratable basis over the contract term beginning on the date that our service is made available to the customer. For Webroot, substantially all customers are billed in the month of the service and is cancellable upon notice per the respective agreements. The majority of Webroot billing is electronic, and those billed amounts are paid to the Company instantaneously via an online payment platform. For Nodeware, billings generally occur annually or monthly in advance of services for clients with recurring subscriptions. In some instances, billing is made monthly in arrears based on actual consumption in the prior month. For payments made in advance, revenue related to the term associated with our software licenses is recognized ratably over the contractual period.

 

We generate revenue via fixed price service agreements. These are based on periodic billings of a fixed dollar amount for recurring services of a similar nature performed according to the contractual arrangements with clients. The revenues are recognized at time of service.

 

Based on historical experience, the Company believes that collection is reasonably assured.

 

During the three and six months ended June 30, 2023, sales to one client, including sales under subcontracts for services to several entities, accounted for 63% of total sales in both periods, (65% for both periods in 2022) and 27% of accounts receivable at June 30, 2023 (27% at December 31, 2022).

 

 
9

Table of Contents

 

Capitalization of Software for Resale - The Company capitalizes the software development costs for software to be sold, leased, or otherwise marketed.Capitalization begins upon the establishment of technological feasibility of a new product or enhancements to an existing product, which is generally the completion of a working prototype that has been certified as having no critical bugs and is a release candidate. Costs incurred after the enhancement has reached technological feasibility and before it is released in the market are capitalized and are primarily labor costs related to coding and testing. Amortization begins once the software is ready for its intended use, generally based on the pattern in which the economic benefits will be consumed. Costs associated with major upgrade releases begin amortization in the month after release. The amortization period is three years. See Note 5 for further disclosure regarding capitalization of software for resale.

 

Leases - At contract inception, the Company determines whether the arrangement is or contains a lease and determines the lease classification. The lease term is determined based on the non-cancellable term of the lease adjusted to the extent optional renewal terms and termination rights are reasonably certain. Lease expense is recognized evenly over the lease term. Variable lease payments are recognized as period costs. The present value of remaining lease payments is recognized as a liability on the balance sheet with a corresponding right-of-use asset adjusted for prepaid or accrued lease payments. The Company uses its incremental borrowing rate for the discount rate, unless the interest rate implicit in the lease contract is readily determinable. The Company has adopted the practical expedients to not separate non-lease components from lease components and to not present short-term leases on the balance sheet. See Note 11 for further disclosure regarding lease accounting.

 

Recently Adopted Accounting Guidance - In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments”, which requires entities to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost. This guidance is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022. The adoption of this new accounting standard increased the reserve by approximately $21,600, which was deemed immaterial to adjust beginning accumulated deficit.

 

Note 4. Sale of Certain Accounts Receivable

 

The Company has available a financing line with a financial institution (the Purchaser), which enables the Company to sell accounts receivable to the Purchaser with full recourse against the Company. Pursuant to the provisions of FASB ASC 860, the Company reflects the transactions as a sale of assets and establishes an accounts receivable from the Purchaser for the retained amount less the costs and fees of the transaction and less any anticipated future loss in the value of the retained asset.

 

The retained amount is 10% of the total accounts receivable invoice sold to the Purchaser. The fee is charged at prime plus 3.6% (effective rate of 11.85% at June 30, 2023) against the average daily outstanding balance of funds advanced. The estimated future loss reserve for each receivable included in the estimated value of the retained asset is based on the payment history of the accounts receivable customer and is included in the allowance for expected credit losses, if any. As collateral, the Company granted the Purchaser a first priority interest in accounts receivable and a blanket lien, which may be junior to other creditors, on all other assets.

 

The financing line provides the Company the ability to finance up to $2,000,000 of selected accounts receivable invoices, which includes a sublimit for one of the Company’s customers of $1,500,000. During the six months ended June 30, 2023, the Company sold approximately $1,916,000 ($1,062,000 – June 30, 2022) of its accounts receivable to the Purchaser. As of June 30, 2023, approximately $343,000 ($228,000 - December 31, 2022) of these receivables remained outstanding. Additionally, as of June 30, 2023, the Company had $20,000 available under the financing line with the Purchaser ($144,000 at December 31, 2022). After deducting estimated fees, allowance for expected credit losses and advances from the Purchaser, the net receivable from the Purchaser amounted to approximately $34,000 at June 30, 2023 ($23,000 at December 31, 2022), and is included in accounts receivable in the accompanying balance sheets.

 

There were no gains or losses on the sale of the accounts receivable because all were collected. The cost associated with the financing line totaled $9,838 for the three months ended June 30, 2023 ($12,195 – June 30, 2022). The cost associated with the financing line totaled $24,510 for the six months ended June 30, 2023 ($22,306 – June 30, 2022). These financing line fees are classified on the statements of operations as interest expense.

 

Note 5. Capitalization of Software for Resale

 

As of June 30, 2023, there was $1,007,817 of costs capitalized ($894,027 as of December 31, 2022) and $586,920 of accumulated amortization ($472,702 as of December 31, 2022). During the three and six months ended June 30, 2023, there was $49,389 and $110,218, respectively, of amortization expense recorded ($53,402 and $106,803, respectively, for the three and six months ended June 30, 2022). Costs incurred prior to reaching technological feasibility are expensed as incurred. During the three and six months ended June 30, 2023, there was approximately $15,000 and $21,700, respectively, of labor amounts expensed related to these development costs ($7,800 and $16,100, respectively in 2022).

 

Note 6. Deferred Revenue and Performance Obligations

 

Deferred Revenue

 

Deferred revenue, which is a contract liability, consists primarily of payments received and accounts receivable recorded in advance of revenue recognition under the Company’s contracts with customers and is recognized as the revenue recognition criteria are met.

 

 
10

Table of Contents

 

Revenue recognized during the three months ended June 30, 2023 and 2022, that was included in the deferred revenue balances at the beginning of the respective periods, was approximately $123,000 and $136,000, respectively.

 

Revenue recognized during the six months ended June 30, 2023 and 2022, that was included in the deferred revenue balances at the beginning of the respective periods was approximately $307,000 and $278,000, respectively.

 

Transaction Price Allocated to the Remaining Performance Obligations

 

Transaction price allocated to the remaining performance obligations represents all future, non-cancelable contracted revenue that has not yet been recognized, inclusive of deferred revenue that has been invoiced and non-cancelable amounts that will be invoiced and recognized as revenue in future periods.

 

As of June 30, 2023, total remaining non-cancelable performance obligations under the Company’s contracts with customers was approximately $882,000. The Company expects to recognize all but approximately $90,000 of this revenue over the next 12 months.

 

Note 7. Debt Obligations

 

Mast Hill Loan #5 - On February 3, 2023, Infinite Group, Inc. (the “Company”), as borrower, entered into a financing arrangement (the “Loan”) with Mast Hill Fund, L.P. (the “Lender”), a Delaware limited partnership. In exchange for a promissory note, Lender agreed to lend the Company $118,000.00, which bears interest at a rate of eight percent (8%) per annum, less $11,800.00 original issue discount. Under the terms of the Loan, amortization payments are due beginning June 3, 2023, and each month thereafter with the final payment due on February 3, 2024. Additionally, in the event of a default under the Loan or if the Company elects to pre-pay the Loan, the Lender has the right to convert any portion or all of the outstanding and unpaid principal and interest into fully paid and non-assessable shares of the Company’s common stock at a conversion price of $2.00 per share. The conversion price is subject to adjustment under certain circumstances, including issuances of Company common stock below the conversion price. The Company is not required to issue additional shares to Lender in the event an adjustment to the conversion price occurs. Except for the option to convert the note in the event of a pre-payment, there is no pre-payment penalty associated with the promissory note. The Loan is subject to customary events of default, including cross-defaults on the Loan agreements and on other indebtedness of the Company, violations of securities laws (including Regulation FD), and failure to issue shares upon a conversion of the note. Amounts due under the Loan are subject to a 15% penalty in the event of a default. As additional consideration for the financing, the Company issued Lender a 5-year warrant to purchase 59,000 shares of Company common stock at a fixed price of $2.00 per share, subject to price adjustments for certain actions, including dilutive issuances, representing 100% warrant coverage on the principal amount of the Loan. The Company has granted the Lender customary “piggy-back” registration rights with respect to the shares issuable upon conversion of the promissory note and exercise of the warrant. No material relationship exists between the Company or its affiliates and Lender, other than in respect of the Loan and similar loans between the Company and Lender entered into on November 3, 2021, February 11, 2022, May 31, 2022, and November 23, 2022, respectively. This loan was in default at June 30, 2023 and the amount of interest expense recorded as penalties during the three months ended June 30, 2023 was approximately $18,900.

 

J.H. Darbie & Co., Inc. ( “Finder”), a registered broker-dealer, acted as a finder in connection with the Loan, and was paid a cash fee of $3,100 (2.92% of the gross proceeds of the Loan) and issued a 5-year warrant to purchase 3,098 shares of Company common stock at a fixed price of $2.40 per share (120% of the exercise price of the warrant issued in connection with the Loan), subject to price adjustments for certain actions, including dilutive issuances, representing 7% warrant coverage on the gross proceeds of the Loan. The Company has granted the Finder customary “piggy-back” registration rights with respect to the shares issuable upon exercise of the warrant.

 

Amended and Restated Line of Credit Note - On March 17, 2023, the Company, as borrower, entered into an Amended and Restated Line of Credit Note and Agreement (the “New Note”) effective as of October 1, 2022, which amended and restated that certain Line of Credit Note and Agreement dated March 14, 2016 (the “Original Note”) by and between the Company and James V. Leonardo (the “Holder”). The New Note has a principal amount of $250,000 (the ‘Principal Amount”) and accrues interest on the unpaid Principal Amount at a rate of ten percent (10%) per annum. Also on March 17, 2023, James Villa, the Company’s Chief Executive Officer, entered into a personal guarantee with the Holder to personally guarantee the obligations of the Company under the New Note.

 

Under the terms of the New Note, the Company agreed to make a one-time payment of $16,667 for interest accrued on the Original Note for the four-month period covering June 2022 through September 2022 during the first quarter of 2023. The Company has also agreed to make quarterly interest payments of $6,250, commencing on December 31, 2022, and continuing through and including September 30, 2024.

 

Revised Financing Arrangement - During March 2023, the Company entered into a revised financing arrangement with Celtic Bank which originally loaned the Company $139,400 with a one-time fixed loan fee of $11,152 for a total obligation of $150,552 in 2022. Under the terms of the revised financing arrangement, the lender loaned the Company $155,800 with a one-time fixed loan fee of $12,464 for a total obligation of $168,264. The balance of the original loan of $27,559 was paid to the lender as part of the revised financing agreement. The lender payments became due on March 24, 2023, and consisted of 30% of the Company’s receivables processed through Stripe, Inc.’s payment processing platform and then due and owing to the Company or $18,696 over a sixty-day period, whichever is higher, with the final payment due on September 14, 2024. At June 30, 2023, the balance of this revised financing arrangement was $105,696.

 

Extinguishment of Convertible Promissory Note - On April 12, 2023, the Company entered into an agreement with Talos Victory Fund to accept final payment in the amount of $200,000 on the convertible promissory note dated April 12, 2022. The debt was forgiven at that time and approximately $95,000 was recorded as forgiveness of debt in the Statements of Operations.

 

 
11

Table of Contents

 

Payment to Board Member – On April 11, 2023, the Company paid off a demand note to one board member. The payment was for $30,000 plus $2,891 of accrued interest.

 

Obligations in Default – As of June 30, 2023, the Company is in default with the Mast Hill financing arrangements dated November 3, 2021, February 11, 2022, May 31, 2022, and November 23, 2022 and February 3, 2023. Per the arrangements, the Company has accrued approximately $130,000 and $347,000 in default and penalty interest expense during the three months and six months ended June 30, 2023, respectively.

 

Note 8. Short-term Obligation

 

ERC Claim and Risk Participation Agreement – In January 2023, the Company filed for the Employee Retention Credit (“ERC”) for $1,662,698.  The ERC is a refundable tax credit for businesses that continued to pay employees while sustaining a full or partial suspension of operations limiting commerce, travel or group meetings due to COVID-19 pandemic and orders from an appropriate governmental authority or had significant declines in gross receipts from March 13, 2020 to September 30, 2021. The Company sustained a partial suspension of operations during this time due to governmental orders.  Eligible employers can claim the ERC on an original or adjusted employment tax return for a period within those dates.  The Company did not record the calculated quarterly credits as income at December 31, 2022 because as of December 31, 2022 it was not reasonably certain the amounts would be collected.

 

On March 29, 2023, Company, as seller, received $1,330,464 as a purchase price (the “Purchase Price”) for the sale of the Company’s rights, title and interest per a Risk Participation of ERC Claim Agreement, dated March 27, 2023 (“Agreement”) by and between the Company and 1861 Acquisition LLC (the “Buyer”). On April 21, 2023, the Company received an additional $82,830 from the Buyer which was held in escrow.

 

The Agreement transferred all of the Company’s rights to receive any and all payments, proceeds or distributions of any kind (without set-off, deduction or withholding of any kind), including interest, from the United States Internal Revenue Service (the “IRS”) in respect of the employee retention credits duly and timely claimed by Seller on account of qualified wages paid by Seller and identified as a “Claim for Refund” under Form 941-X Adjusted Employer’s Quarterly Federal Tax Return or Claim for Refund for the third (3rd) and fourth (4th) quarters of 2020, and the first (1st), second (2nd) and third (3rd) quarters of 2021 (the “Tax Refund Claim”) in the aggregate amount of $1,662,698 (“Transferred Interests”).

 

During June 2023, the Company received checks for the ERC from the IRS.  The amount received was the $1,662,698 plus $70,699 of interest.  These checks were forwarded to the Buyer as per the Agreement.  The Company recorded the Transferred Interests amount as other income and the interest as interest income and interest expense.  In the Statements of Cash Flows the amounts received from the IRS were recorded as an operating activity and the amounts forwarded to the Buyer were recorded as a financing activity.

 

Note 9. Earnings per Share

 

Basic earnings per share is based on the weighted average number of common shares outstanding during the periods presented. Diluted earnings per share is based on the weighted average number of common shares outstanding, as well as dilutive potential common shares which, in the Company’s case, comprise shares issuable under convertible notes payable and stock options. The treasury stock method is used to calculate dilutive shares, which reduces the gross number of dilutive shares by the number of shares purchasable from the proceeds of the options and warrants assumed to be exercised. In a loss period, the calculation for basic and diluted earnings per share is considered to be the same, as the impact of potential common shares is anti-dilutive.

  

The following table sets forth the computation of basic and diluted net profit (loss) per share for the three and six months ended June 30, 2023:

 

 
12

Table of Contents

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Numerator for basic  net profit (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss)

 

$668,984

 

 

$(833,200)

 

$(284,987)

 

$(1,701,434)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share - basic

 

$1.35

 

 

$(1.88)

 

$(0.59)

 

$(3.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for diluted net profit (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss)

 

$681,001

 

 

$(833,200)

 

$(284,987)

 

$(1,701,434)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share - diluted

 

$1.07

 

 

$(1.88)

 

$(0.59)

 

$(3.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

494,960

 

 

 

443,953

 

 

 

483,243

 

 

 

440,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

638,776

 

 

 

443,953

 

 

 

483,243

 

 

 

440,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anti-dilutive shares excluded from

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

per share calculations

 

 

325,634

 

 

 

319,350

 

 

 

505,770

 

 

 

319,350

 

 

Certain common shares issuable under stock options and convertible notes payable have been omitted from the diluted net loss per share calculation because their inclusion is considered anti-dilutive because the exercise prices were greater than the average market price of the common shares or their inclusion would have been anti-dilutive.

 

Note 10. Stock Option Plans and Agreements

 

At the annual meeting of stockholders of the Company held on January 26, 2022; the Company’s stockholders voted to approve the Company’s 2021 Equity Incentive Plan (“2021 Plan”). The maximum number of shares of Common Stock available for grant and issuance under the 2021 Plan will be (a) 60,000, plus (b) any shares of Common Stock that are subject to options granted under the Prior Plans that expire, are forfeited or canceled or terminate for any other reason without the issuance of shares under the Prior Plans on or after January 26, 2022, plus (c) any shares of Common Stock that are subject to options granted under the Prior Plans that are used to pay the exercise price of an option or withheld to satisfy the tax withholding obligations related to any option under the Prior Plans on or after January 26, 2022.

 

The Company has approved stock options plans and agreements covering up to an aggregate of 249,113 shares of common stock. Such options may be designated at the time of grant as either incentive stock options or nonqualified stock options. Stock based compensation consists of charges for stock option awards to employees, directors and consultants.

 

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model. 47,600 options were granted during the six months ended June 30, 2023. 1,267 options were granted during the six months ended June 30, 2022. The following assumptions were used for the six months ended June 30, 2023:

 

Risk-free interest rate

 

3.57% - 3.98

Expected dividend yield

 

 

0%

Expected stock price volatility

 

 

110%

Expected life of options (years)

 

 

2.75

 

 

The Company recorded expense for options issued to employees and independent service providers of $26,159 for both the three and six months ended June 30, 2023, and $51,708 and $52,631, for the three and six months June 30, 2022, respectively.

 

32,600 options vested during the six months ended June 30, 2023.

 

The Company issued 15,000 performance-based stock options during the six months ended June 30, 2023 at $1.17 per share to an executive of the Company. Certain bookings targets must be made for the options to vest. The unrecognized compensation expense for these options is approximately $12,000 at June 30, 2023.

 

 
13

Table of Contents

 

A summary of all stock option activity for the six months ended June 30, 2023 follows:

 

 

 

Number of

 

 

Weighted

 

 

Remaining

 

Aggregate

 

 

 

Options

 

 

Average

 

 

Contractual

 

Intrinsic

 

 

 

Outstanding

 

 

Exercise Price

 

 

Term

 

Value

 

Outstanding at December 31, 2022

 

 

131,789

 

 

$6.03

 

 

 

 

 

 

Granted

 

 

47,600

 

 

 

1.20

 

 

 

 

 

 

Expired

 

 

(6,335)

 

 

3.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2023

 

 

173,054

 

 

$5.14

 

 

 2.9 years

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2023- vested or

 

 

 

 

 

 

 

 

 

 

 

 

 

 

expected to vest

 

 

158,054

 

 

$5.14

 

 

 2.7 years

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable

 

 

158,054

 

 

$5.14

 

 

 2.7 years

 

$0.00

 

 

Note 11. Lease

 

Beginning on June 1, 2022, the Company leases its headquarters facility under an operating lease agreement that expires on May 31, 2029. Rent due is $118,487 annually during the first year of the lease term, and increases by 2.0% annually thereafter.

 

Upon entering the lease agreement, the Company recognized a right-of-use asset of $691,009 and a lease liability of $691,009.

 

Supplemental balance sheet information related to the lease on June 30, 2023 and December 31, 2022 is as follows:

 

 

 

 

June 30,

 

 

December 31,

 

Description

 

Classification

 

2023

 

 

2022

 

Right of Use Asset – Lease, net

 

Other assets (non-current)

 

$604,366

 

 

$645,095

 

 

 

 

 

 

 

 

 

 

 

 

Operating Lease liability – Short-term

 

Accrued liabilities

 

 

80,762

 

 

 

76,826

 

Operating Lease liability – Long-term

 

Other long-term liabilities

 

 

531,374

 

 

 

572,560

 

Total operating lease liability

 

 

 

$612,136

 

 

$649,386

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate – operating lease

 

 

 

 

7.00%

 

 

7.00%

 

Note 12. Related Party Accrued Interest Payable

 

Included in accrued interest payable are amounts due to related parties of approximately $345,000, at June 30, 2023 ($299,000 at December 31, 2022).

 

Note 13. Subsequent Events

 

On July 13, 2023, Donald Reeve, Chairman of the Board, and the Company, entered into a short term note wherein the Company borrowed $40,000 from Mr. Reeve.  Interest will accrue monthly at a rate of 10% per annum.  The note was due in full with interest on August 14, 2023 and has been extended to a new term date of September 13, 2023.  This note remains outstanding as of the filing date.

 

In July 2023, warrants were exercised via a cashless exercise, resulting in 14,567 shares of common stock being issued.

 

On August 7, 2023, the Company received legal notice from a former employee, that he is suing the Company for alleged violations of Oregon labor law, related to his July 2023 termination. The Company believes this lawsuit is without merit and will defend it vigorously.

 

 
14

Table of Contents

 

On August 25, 2023, the Company, as borrower, entered into a business loan arrangement (the “Loan”) with WebBank (the “Lender”). In exchange for the Loan, Lender agreed to lend the Company $150,000.00, with a payment plan of $2,671.15 per week for 78 weeks effective August 28, 2023.  The effective interest rate of the Loan is 46.8%. If Loan is prepaid, the unpaid portion of the finance charge of $58,350 will be due to Lender.

 

On September 14, 2023, the Company, as borrower, entered into a Financing and Security Agreement ("Agreement") with Celtic Bank Corporation (the “Celtic”). In exchange for a line of credit (“LOC”), Celtic agreed to lend the Company $200,000.00, with a payment plan of $20,892.15 per month for 12 months effective October 16, 2023.  The annual percentage rate of the LOC is 48.4%, If LOC is prepaid, the unpaid interest accrued will be due to Celtic.  If an additional draw on the LOC is requested, a draw fee will be imposed.

 

On October 13, 2023, the Company received funding from a loan agreement with Stripe and Celtic Bank.  The loan amount was $140,200 plus a fixed fee of $16,403. The repayment amount of $156,603 will be repaid at a repayment rate of 20% of the Company’s receivables automatically withheld by Stripe.  There is no financing percentage.  The repayment start date is October 19, 2023, with a minimum payment amount of $17,400 over every 60-day period. The final repayment date is April 25, 2025, if total repayment amount is not paid as of that date.  This loan agreement also eliminates the remaining balance of $35,754 from the previous Stripe loan dated March 16, 2023, as the remaining balance was rolled into this new loan.

 

************

 

 
15

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

This discussion contains forward-looking statements, the accuracy of which involves risks and uncertainties. Our actual results could differ materially from those anticipated in the forward-looking statements for many reasons including, but not limited to, those discussed under the heading “Forward Looking Statements” above and elsewhere in this report. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our financial statements and the notes thereto appearing elsewhere in this report.

 

Overview

 

Impact of COVID-19

 

The COVID-19 pandemic has resulted, and is likely to continue to result, in economic disruption on a global basis. It has already changed traditional global travel and supply chains and adversely impacted global commercial activity. Considerable uncertainty still surrounds COVID-19 and its potential long-term economic effects, as well as the effectiveness of any responses taken by government authorities and businesses. While the travel restrictions, limits on hours of operations and/or closures of non-essential businesses, and other efforts to curb the spread of COVID-19, have been generally lifted, there continues to be a disruption in business activity globally. New strains and variants of the coronavirus continue to spread around the world. The rollout of vaccines around the globe is encouraging, but their long-term impact on the political environment, business environment, and the Company is still uncertain.

 

During 2023, our managed support services, cybersecurity projects and software revenues were minimally impacted by the impact of the COVID-19 pandemic on our customers’ operational priorities. We are continuing to adapt our operations to meet the challenges of these changing priorities.  While employees at our headquarters are physically present in the office, other locations have had to go fully remote due to the changing nature of IT work during the pandemic.  Our sales and marketing expenses increased significantly during the first two quarters of 2023, and we expect these expenses to continue to grow. We will continue to actively monitor the nature and extent of the impact to our business, operating results, and financial condition.

 

Our Business

 

Headquartered in Pittsford, New York, Infinite Group is a developer of cybersecurity software and related cybersecurity consulting, advisory, and managed information security services. We principally sell our software and services through indirect channels such as Managed Service Providers (“MSPs”), Managed Security Services Providers (“MSSPs”), agents and distributors and government contractors, whom we refer to collectively as our channel partners. We also sell directly to end customers.

 

We believe our ability to succeed depends on how successful we are in differentiating ourselves in the cybersecurity market at a time when competition and consolidation in these markets are on the rise. Our strategy to differentiate our cybersecurity software and services from our competitors is to combine customized software and professional services, and grow our business by designing, developing, and marketing cybersecurity software-as-a-service (“SaaS”) solutions that can be deployed in myriad environments. Software and services are initially developed in our wholly-owned subsidiary, IGI CyberLabs (“CyberLabs”), to fill technology gaps we identify, and then we bring these software and services to market through our existing channel partner and customer relationships. Our software and services are designed to simplify and manage the security needs of our customers and channel partners in a variety of environments. We focus on the small and medium-sized enterprises market. We support our channel partners by providing recurring-revenue business models for both services and through our cybersecurity SaaS solutions. Products may be sold as standalone solutions or integrated into existing environments to further automate the management of cybersecurity and related IT functions.

 

As part of these software and service offerings we:

 

Internally developed and brought to market Nodeware®, a patented SaaS solution that automates network asset identification, and cybersecurity vulnerability management and monitoring. Nodeware simply and affordably enhances security by proactively identifying, monitoring, and addressing potential cybersecurity vulnerabilities on networks, which creates enhanced security to safeguard against hackers and ransomware. Nodeware provides an economical solution for small and medium-sized enterprises as compared to more costly solutions focused on enterprise-sized customers and is designed to accommodate the varying network needs of our end customers’ organizations and networks. Nodeware’s flexibility allows it to span from a single network to several subnetworks, as well as accommodating larger, more complex organizations with more advanced network needs. Nodeware is sold as a SaaS solution and continuously releases enhancements, updates, and upgrades to stay current with security needs and changes in the market. Nodeware is also designed to be integrated into other technology platforms. We primarily sell Nodeware through our channel partners, with a small percentage being sold directly to end customers. We intend to continue to develop our intellectual property to serve as the core to our proprietary software and services. In addition to our proprietary software and services we also act as a master distributor for other cybersecurity software, principally Webroot a cloud-based endpoint security platform solution, where we market to and provide support for over 250 channel partners across North America;

 

Provide cybersecurity consulting and advisory services to channel partners and direct customers across different markets, including banking, manufacturing, supply chain, and technology. As part of our consulting and advisory services, we are contracted to support existing information technology and executive teams at both the customer and channel partner level and provide security leadership and guidance. We validate overall corporate and infrastructure cybersecurity with the goal of maintaining and securing the integrity of confidential client information, preserving the continuity of services, and minimizing potential data damage from threats and incidents; and

 

Provide managed support services related to information security, principally as a subcontractor for Peraton, a large information technology provider and U.S. government contractor, by providing in-depth troubleshooting, backend analysis, and technical and security support, commonly referred to as Level 2 support, for mission critical technical infrastructure from the server level to the end user interface application in a critical government environment.

 

 
16

Table of Contents

 

Business Strategy

 

We have a threefold business strategy composed of:

 

-

providing differentiated cybersecurity software and services to small to mid-sized enterprises who lack the internal resources to focus on cybersecurity related matters by combining customized software and professional services;

 

 

-

designing, developing, and marketing cybersecurity SaaS solutions, including Nodeware; and

 

 

-

identifying other cybersecurity companies to acquire as part of a strategic roll-up strategy.

 

We believe our ability to succeed depends on how successful we are in differentiating ourselves in the market at a time when competition and consolidation in these markets is on the rise.

 

Our software and services are designed to simplify the security needs of our customers and channel partners, with a focus on the small to mid-sized enterprises, and we believe our ability to integrate our product and service offerings differentiates them from our competitors. In addition, we support our channel partners by providing recurring -revenue business models for both services and our cybersecurity SaaS solutions.

 

Cybersecurity is a constantly evolving field, so we devote significant efforts in developing proprietary software and services to meet our customer and channel partners’ evolving needs. These efforts have resulted in the development of our patented and patent-pending Nodeware solution. We expect to continue to make significant investments in developing other intellectual property to serve as the core to other proprietary software and services.

 

Historically, a significant portion of our revenues has been derived through our managed support services, however, we believe our cybersecurity SaaS solutions, including Nodeware, present an opportunity for significant growth. We believe that Nodeware’s ability to be deployed across a wide variety of networks and the ability to integrate it into existing and new cybersecurity solutions, will allow us to significantly grow this segment of our business. Similarly, we believe Nodeware’s SaaS recurring revenue business model and its flexibility as a standalone or integrated solution makes it an attractive part of our channel partners’ portfolio of products. Accordingly, in 2022 we made significant investments in IGI and CyberLabs sales and marketing to grow our team of cybersecurity sales and technical consultants. As a result, we believe we are seeing the pipeline growth expected from focused efforts, which we anticipate will convert to revenue growth in 2023.

 

We believe the market for cybersecurity services for small and medium-sized enterprises is fragmented and does not currently meet the needs of this customer base. The market is fragmented and is beginning to consolidate, which is why we are seeking to strategically acquire other cybersecurity technology and services companies.

 

The following sections define specific components of our business strategy.

 

Nodeware®

 

In May 2016, we filed a provisional patent application for our proprietary product, Nodeware and launched it commercially in November 2016. In May 2017, we filed a utility patent application for Nodeware.

 

U.S. Patent No. 10,999,307, was issued on May 4, 2021, for NETWORK ASSESSMENT SYSTEMS AND METHODS THEREOF U. S. Patent Application Serial No. 15/600,297, filed May 19, 2017, claiming priority of U.S. Provisional Patent Application Serial No. 62/338,904, filed May 19, 2016.

 

Nodeware is an automated asset identification and vulnerability management and monitoring solution that enhances security by proactively identifying, monitoring, and addressing potential vulnerabilities on both internal and external facing networks, creating a safeguard against malicious intent to exploit known problems in a customer’s network with simplicity and affordability. Nodeware assesses vulnerabilities in a computer network using scanning technology to capture a comprehensive view of the security exposure of a network infrastructure. Users receive alerts and view network information through a proprietary, web enabled dashboard. Continuous and automated internal scanning and external on demand scanning are components of this offering.

 

The Cloud based SaaS platform has an agile and continuous development process that is flexible to react to customer and market needs. In December 2019, we filed a second provisional patent application and in December 2020 we filed the subsequent action on the institutional patent on the Nodeware platform. In 2020 and 2021, we created many new feature updates and improvements to the platform in response to COVID-19 needs and impact such as a downloadable Windows executable version along with Windows, Mac, and Linux Agents that could be downloaded to a remote PC or server. A number of enhancements related to data management, threat intelligence, and user functionality were part of the 2020/21 continued evolution of Nodeware.

 

Nodeware creates an opportunity for resellers, including managed service providers, managed security service providers, distributors, and value-added resellers to use a product that provides greater visibility into the network security of an organization. We sell Nodeware in the commercial sector through channel partners and agents. Since 2018, we have continued to expand our channel of direct resellers, which now includes Telarus, SYNNEX, and Staples.

 

 
17

Table of Contents

 

In June 2021, we created IGI CyberLabs, LLC, a wholly owned subsidiary to support our Nodeware solution and continued software development. Cyberlabs’ overarching mission is to drive sales of our Nodeware Cloud security platform, which will drive monthly and annualized recurring revenue. CyberLabs will also drive product and platform enhancements in Nodeware and continue to enhance our rapid scale Go-to-Market capabilities. Additionally, CyberLabs is chartered with development of cloud and SaaS cybersecurity related products that will be brought to market through our growing channel relationships.

 

Intellectual Property

 

We believe that our intellectual property is an asset that will contribute to the growth and profitability of our business. We rely on a combination of patented, patent-pending and confidentiality procedures, trademarks and contractual provisions to establish and protect our intellectual property rights in the United States and abroad. We intend to rely on both registration and common law protection for our trademarks.

 

In May 2016, we filed a provisional patent application for our proprietary product, Nodeware, and launched it commercially in November 2016. In May 2017, we filed a utility patent application for Nodeware: U.S. Patent No. 10,999,307, was issued on May 4, 2021, for NETWORK ASSESSMENT SYSTEMS AND METHODS THEREOF U.S. Patent Application Serial No. 15/600,297, filed May 19, 2017, claiming priority of U.S. Provisional Patent Application Serial No. 62/338,904, filed May 19, 2016. The patent will remain in effect for four years from the date of issue and may be extended for up to twenty years from the filing date. Therefore, the expiration date of the subject patent, assuming all milestones to extend are met, is July 19, 2037.

 

In December 2019, we filed a second provisional patent application and in December 2020 we filed the subsequent action on the patent on Nodeware. In 2020 and 2021, we created updates and improvements to the platform in response to COVID-19 needs and impact such as a downloadable Windows executable version along with Windows, Mac, and Linux Agents that could be downloaded to a remote PC or server. A number of enhancements related to data management, threat intelligence, and user functionality were part of these updates.

 

The efforts we have taken to protect our intellectual property may not be sufficient or effective. As a result of this uncertainty and overall significance to the financial statements, these costs have been expensed.

 

The U.S. patent system permits the filing of provisional and non-provisional patent applications. A non-provisional patent application is examined by the United States Patent and Trademark Office and can mature into a patent once that office determines that the claimed invention meets the standards for patentability.

 

Our current patent and trademark portfolio consists of a patent for the Nodeware solution and process for scanning for vulnerabilities and a pending patent covering the methodologies associated with identifying and cataloging the assets on or across any physical or cloud network, together with a registered trademark for the “Nodeware” name and other trademarks and tradenames associated with our company and products. We intend to continue to work to enhance our intellectual property position on the Nodeware solution and in other appropriate cybersecurity technology we generate.

 

Technology and Product Development

 

Our goal is to position our products and solutions to enable vertical and other Application Programming Interface (API) based integration, with other industry solutions. We have a technology and product development strategy aligned with our business strategy. We continue to identify other technical partners in the cybersecurity market to integrate Nodeware into, through either API or full stack integration.

 

Cybersecurity Services

 

We provide cybersecurity consulting services that include incident response, security awareness training, risk management, IT governance and compliance, security assessment services, penetration testing, and Chief Information Security Officer Team as a Service (CISOTaaS™) offerings to channel partners and direct customers across different vertical markets (banking, supply chain, manufacturing, healthcare, legal, etc.) in North America. Our cybersecurity projects leverage different technology platforms and processes such as Nodeware to create a living document that a customer can use to go forward on a path of continuous improvement for its overall Information security. We support both internal and external organizations with our cybersecurity overlay that allows us to stay agnostic in the process, especially for compliance while enabling the IT organization to address the issues discovered. We validate overall network security with the goal of maintaining the integrity of confidential client information, preserving the continuity of services, and minimizing potential data damage from attempted threats and incidents. We continue to enhance our cybersecurity services when opportunities materialize and as the market evolves.

 

Results of Operations

 

Comparison of the Three and Six Months Ended June 30, 2023 and 2022

 

The following tables compare our statements of operations data for the three and six months ended June 30, 2023 and 2022. The trends suggested by this table are not indicative of future operating results.

 

 
18

Table of Contents

 

 

 

Three Months Ended June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023 vs 2022

 

 

 

 

 

 

 

 

 

As a % of

 

 

 

 

 

As a % of

 

 

Amount of

 

 

% Increase

 

 

 

2023

 

 

Sales

 

 

2022

 

 

Sales

 

 

Change

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$1,783,476

 

 

 

100.0%

 

$1,696,492

 

 

 

100.0%

 

$86,984

 

 

 

5.1%

Cost of sales

 

 

998,215

 

 

 

56.0

 

 

 

1,059,639

 

 

 

62.5

 

 

 

(61,424)

 

 

(5.8)

Gross profit

 

 

785,261

 

 

 

44.0

 

 

 

636,853

 

 

 

37.5%

 

 

148,408

 

 

 

23.3

 

General and administrative

 

 

465,177

 

 

 

26.1

 

 

 

613,317

 

 

 

36.2

 

 

 

(148,140)

 

 

(24.2)

Selling

 

 

761,365

 

 

 

42.7

 

 

 

612,957

 

 

 

36.1

 

 

 

148,408

 

 

 

24.2

 

Total cost and expenses

 

 

1,226,542

 

 

 

68.8

 

 

 

1,226,274

 

 

 

72.3

 

 

 

268

 

 

 

0.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(441,281)

 

 

(24.7)

 

 

(589,421)

 

 

(34.7)

 

 

148,140

 

 

 

25.1

 

Interest expense (net)

 

 

(647,564)

 

 

(36.3)

 

 

(243,779)

 

 

(14.4)

 

 

(403,785)

 

 

(165.6)

Other income

 

 

1,757,829

 

 

 

98.6

 

 

 

0

 

 

 

-

 

 

 

1,757,829

 

 

 

-

 

Net profit (loss)

 

$668,984

 

 

 

37.5%

 

$(833,200)

 

 

(49.1)%

 

$1,502,184

 

 

 

180.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share - basic

 

$1.35

 

 

 

 

 

 

$(1.88)

 

 

 

 

 

$3.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share - diluted

 

$1.07

 

 

 

 

 

 

$(1.88)

 

 

 

 

 

$2.95

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023 vs 2022

 

 

 

 

 

 

 

 

 

As a % of

 

 

 

 

 

As a % of

 

 

Amount of

 

 

% Increase

 

 

 

2023

 

 

Sales

 

 

2022

 

 

Sales

 

 

Change

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$3,547,469

 

 

 

100.0%

 

$3,363,562

 

 

 

100.0%

 

$183,907

 

 

 

5.5%

Cost of sales

 

 

1,964,421

 

 

 

55.4

 

 

 

2,180,879

 

 

 

64.8

 

 

 

(216,458)

 

 

(9.9)

Gross profit

 

 

1,583,048

 

 

 

44.6

 

 

 

1,182,683

 

 

 

35.2%

 

 

400,365

 

 

 

33.9

 

General and administrative

 

 

996,822

 

 

 

28.1

 

 

 

1,217,300

 

 

 

36.2

 

 

 

(220,478)

 

 

(18.1)

Selling

 

 

1,454,475

 

 

 

41.0

 

 

 

1,260,582

 

 

 

37.5

 

 

 

193,893

 

 

 

15.4

 

Total cost and expenses

 

 

2,451,297

 

 

 

69.1

 

 

 

2,477,882

 

 

 

73.7

 

 

 

(26,585)

 

 

(1.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(868,249)

 

 

(24.5)

 

 

(1,295,199)

 

 

(38.5)

 

 

426,950

 

 

 

33.0

 

Interest expense (net)

 

 

(1,174,567)

 

 

(33.1)

 

 

(406,235)

 

 

(12.1)

 

 

(768,332)

 

 

(189.1)

Other Income

 

 

1,757,829

 

 

 

49.6

 

 

 

0

 

 

 

-

 

 

 

1,757,829

 

 

 

-

 

Net loss

 

$(284,987)

 

 

(8.0)%

 

$(1,701,434)

 

 

(50.6)%

 

$1,416,447

 

 

 

83.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic and diluted

 

$(0.59)

 

 

 

 

 

$(3.87)

 

 

 

 

 

$3.28

 

 

 

 

 

 

Sales

 

Our managed support service sales increased by 1% from $1,115,607 during the three months ended June 30, 2022 to $1,122,084 during the corresponding period of 2023.  For the six month period ended June 30, managed support service sales increased 2% from $2,204,614 in 2022, to $2,248,882 for the same period in 2023.  Managed support service sales comprised approximately 63% of our sales in three months ended June 30, 2023, and approximately 66% for the same period in 2022. For the six months ended June 30, managed support service sales comprised approximately 63% of sales in 2023, and 66% for the same period in 2022.  The increase in our managed support service sales during the three and six months ended June 30, 2023 was due to additional projects requested by Perspecta.

 

Our cybersecurity projects revenue increased by 18%, from $300,456 for the three months ended June 30, 2022, to $353,937 for the same period ended June 30, 2023. For the six months ended June 30, 2023, cybersecurity projects increased 8% to $676,000 from $626,917 in the same prior year period.  These increases were due to increased sales efforts and the timing of the completion of the engagements.

 

 
19

Table of Contents

 

Software sales, which includes the selling of licenses of Nodeware and third-party software Webroot, increased by 10% from the three months ended June 30, 2022 to the same period in 2023.  Sales for the period in 2022 were $280,429 and increased by $27,026 to $307,455 for the same period in 2023.  For the six months ended June 30, 2022 and 2023, sale were $532,031 and $622,587, respectively, for an increase of 17%.  The increase was primarily attributable to improving sales of Nodeware, and slightly offset by decreasing sales of Webroot.  We expect this trend to continue throughout 2023 as we focus our resources on Nodeware.

 

Cost of Sales and Gross Profit

 

Cost of sales principally represents compensation expense for our employees. Cost of sales decreased by 6% to $998,215 during the three months ended June 30, 2023 from $1,059,639 during the corresponding period of 2022. For the six month periods ended June 30 2022 and 2023, cost of sales decreased from $2,180,879 in 2022 to $1,964,421 in 2023; a decrease of 10%.  The decrease in cost of sales during the three and six months ended June 30, 2023 from 2022 was primarily due to a decrease in payroll and benefits of salaried employees who support our managed services and cybersecurity projects.  This reduction of payroll was due to normal attrition without replacement.  There was no impact on performance, as we were able to absorb the staff reduction with efficiency improvements to our processes and tools.

 

Our gross profit increased by $148,408 for the three months ended June 30, 2022 to 2023, from $636,853 to $785,261. For the six months ended June 30, 2023, gross profit of $1,583,048 represents a 34% increase over gross profits for the same period in 2022 of $1,182,683.  The increase was due to the combination of increased sales and the decrease in salary and benefits previously referenced above.

 

General and Administrative Expenses

 

General and administrative expenses include corporate overhead such as compensation and benefits for executive, administrative and finance personnel, rent, insurance, professional fees, travel, and office expenses. General and administrative expenses of $465,177 for the three months ended June 30, 2023 decreased approximately 24% from $613,317 for the same quarter of 2022. For the six months ended June 30, 2023, general and administrative expenses were $996,822, down from $1,217,300 for the same period in 2022.  The decrease was primarily due to the reduction in legal, accounting, and other related fees associated with the S-1 filing in 2022, down approximately $135,000 for the comparative three month periods, and down approximately $265,000 for the comparative six month periods.  During the three month period comparison, the decrease was partially offset by an increase in bad debt expense of approximately $10,000, and $26,000 for the six month period comparison.

 

Selling Expenses

 

Selling expenses of $761,365 for the three months ended June 30, 2023 increased approximately 24% from $612,957 for the same quarter of 2022. For the six months ended June 30, 2023, selling expenses were $1,454,475; an increase of 15% over $1,260,582 for the same period in 2022.  For the three month period, approximately $220,000 of the increase was due to marketing spending, partially offset by reductions in staffing and related benefits.  For the six month period, approximately $260,000 of the increase was due to an increase in marketing spending, partially offset by reductions in staffing and related benefits.

 

Operating Income (Loss)

 

For the three months ended June 30, 2023 and June 30, 2022, operating loss was $441,281 and $589,421, respectively, for an improvement in the loss by $148,140. For the six months ended June 30, 2023 and June 30, 2022, the operating loss was $868,249 and $1,295,199, respectively.  The improvement in our operating loss from the previous year is principally attributable to the growth of sales as referenced above, the reduction in cost of sales as referenced above, the reduction of general and administrative expenses as referenced above, partially offset by the increase in selling expenses as referenced above.

 

Interest Expense

 

Net interest expense of $647,564 for the three months ended June 30, 2023 increased 166% from expense of $243,779 for the same quarter of 2022. For the six months ended June 30, 2023, net interest expense of $1,174,567 represents an increase of $768,332 over the same period in 2022.  The increase in interest expense is primarily attributable to the bridge loans entered into during 2022 and the first quarter of 2023 and penalty interest accrued on the defaulted loans of approximately $130,000 for the three months ended June 30, 2023 and approximately $347,000 for the six months ended June 30, 2023.

 

Other Income

 

For the three and six months ended June 30, 2023, other income included a one-time refund of taxes of $1,662,698 related to the approval of the Employee Retention Credit by the IRS as well as the gain of $95,131 related to debt forgiveness.

 

 
20

Table of Contents

 

Net Profit (Loss)

 

For the three months ended June 30, 2023, net profit was $668,984.  For the same period in 2022, we showed a net loss of $833,200. For the six months ended June 30, 2023 and June 30, 2022, the net loss was $284,987 and $1,701,434, respectively.  The primary reasons for this improvement in both periods was the one-time other income recognized during the three months ended June 30, 2023 associated with the Employee Retention Credit mentioned above.

 

Liquidity and Capital Resources

 

At June 30, 2023, we had cash of $17,339 available for working capital needs and planned capital asset expenditures. At June 30, 2023, we had a working capital deficit of approximately $6.6 million and a current ratio of 0.10.

 

During 2023, our primary source of liquidity is cash provided by collections of accounts receivable and our factoring line of credit. We maintain an accounts receivable financing line of credit with an independent financial institution that allows us to sell selected accounts receivable invoices to the financial institution with full recourse against us in the amount of $2,000,000, including a sublimit for one major client of $1,500,000. This provides us with the cash needed to finance certain of our on-going costs and expenses. At June 30, 2023, based on eligible accounts receivable, we had $20,000 available under this arrangement. We expect sales during 2023 to generate additional accounts receivable eligible for factoring, that will support our operations. We pay fees based on the length of time that the invoice remains unpaid.

 

At June 30, 2023, we had current notes payable of $199,000 to related parties. $100,000 of this debt was due on January 1, 2023. The remaining $99,000 are in the form of demand notes with an interest rate of 6%.

 

At June 30, 2023, we have current notes payable of approximately $1,491,000 to third parties, which includes convertible notes payable of approximately $150,000. Also included is $12,500 in principal amount of a note payable due on June 30, 2016 but not paid by then. This note was issued in payment of software we purchased in February 2016 and secured by a security interest in the software. To date, the holder has not taken any action to collect the amount past due on this note or to enforce the security interest in the software.

 

Also included in the current notes payable to third parties at June 30, 2023, are five bridge loans with Mast Hill Fund, L.P., for $1,449,902. All five loans bear interest at 8%.  We used the proceeds from the bridge loans to substantially enhance our marketing of CyberLabs’ Nodeware solution, in order to significantly increase its growth.

 

Notes payable to third parties at June 30, 2023, also includes a loan balance with Celtic Bank for $105,696.  This loan does not bear interest, and instead incurred a one-time fee of $12,464 at origination.  The payments consist of 30% of the Company’s receivables processed through Stripe, Inc.’s payment processing platform until the loan is repaid.

 

In the first six months of 2023, a total of approximately $404,000 was recorded as deferred note costs. At June 30, 2023, the unamortized balance of the deferred note costs for all notes payable to third parties was approximately $227,000. See Notes 5 and 6 of the 2022 Audited Financial Statements for more information.

 

We entered into unsecured lines of credit financing agreements (the “LOC Agreements”) with two related parties in previous years. The LOC Agreements provide for working capital of up to $100,000 through July 31, 2022 and $75,000 through January 2, 2023. At June 30, 2023, we had approximately $15,000 of availability under the LOC Agreements.

 

During 2021, we issued demand notes to three board members for $79,000 in total. The demand notes bear a 6% interest rate. The amount outstanding as of June 30, 2023 is $49,000. 

 

We have $549,000 of current maturities of long-term obligations to third parties. This is comprised of various notes including long-term notes to third parties of $265,000 due on January 1, 2018 (plus accrued interest of approximately $260,000), and approximately $284,000 due on January 1, 2024.

 

At June 30, 2023, we have $659,300 of current maturities of long-term obligations to related parties. $270,000 was due on January 1, 2023, $25,000 was due June 30, 2023, $90,000 is due on July 31, 2023, and$274,300 is due January 1, 2024.    

 

We plan to renegotiate the terms of the various notes payable, seek funds to repay the notes or use a combination of both alternatives. We cannot provide assurance that we will be able to repay current notes payable or obtain extensions of maturity dates for long-term notes payable when they mature or that we will be able to repay or otherwise refinance the notes at their scheduled maturities.

 

We have a note payable agreement for up to $500,000 with a related party. The note has an interest rate of 7.5% and is due on August 31, 2026. The balance is $499,000 at June 30, 2023.

 

 
21

Table of Contents

 

The following table sets forth our cash flow information for the periods presented:

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

Net cash provided (used) by operating activities

 

$796,922

 

 

$(636,906)

Net cash provided (used) by investing activities

 

 

1,297,405

 

 

 

(111,347)

Net cash provided (used) by financing activities

 

 

(2,100,175)

 

 

650,415

 

Net decrease in cash

 

$(5,848)

 

$(97,838)

 

Cash Flows Provided by (Used in) Operating Activities

 

Our operating cash flow is primarily affected by the overall profitability of our contracts, our ability to invoice and collect from our clients in a timely manner, and our ability to manage our vendor payments. We bill our clients weekly or monthly after services are performed as well as collect down payments depending on the contract terms. Our net loss of $284,987 for the six months ended June 30, 2023 was offset by non-cash expenses and credits of $695,641. In addition, our net loss was offset by an increase in accounts receivable and other assets of $102,727, an increase in accrued payroll, deferred revenue and other expenses payable of $570,630 and a decrease in accounts payable of $81,635 resulting in cash provided by operating activities of $796,922.

 

We are increasing our marketing of Nodeware to our IT channel partners who resell to their customers. We are making investments in our cyber security team for penetration testing, CISOTaaS and other services. Due to the lengthy lead times typically needed to generate these new sales, we expect a delay before realizing a return from our sales and marketing efforts, of one or more quarters. As a result, we may continue to experience operating income or operating losses from these resource expenditures until sufficient sales are generated. We expect to fund the cost for the new expenditures from our operating cash flows, the equity raise and incremental borrowings, as needed.

 

Cash Flows Provided by (Used in) Investing Activities

 

During the six months ended June 30, 2023, we received approximately $1,413,000 for the aforementioned Risk Participation of ERC (Employee Retention Credit) Claim Agreement.  We also incurred capital expenditures for computer hardware as well as software development labor for the enhancements to Nodeware. We expect to continue to invest in computer hardware and software to update our technology to support the growth of our business. We do not anticipate our continued investment to be significant in these two categories.

 

Cash Flows Provided by (Used in) Financing Activities

 

During the six months ended June 30, 2023, we received $257,645 from various debt products, including a fifth Mast Hill Fund L.P. loan for $118,000, and a restructured loan with Celtic Bank for 139,645.  We paid the ERC Claim with the amounts received from the IRS of $1,662,698, principal of $369,786 on short term debt and $30,000 of related party short term debt.  There were debt issuance costs of $295,336 during the period.

 

Credit Resources

 

We maintain an accounts receivable financing line of credit from an independent financial institution that allows us to sell selected accounts receivable invoices to the financial institution with full recourse against us in the amount of $2,000,000, including a sublimit for one major client of $1,500,000. This provides us with the cash needed to finance certain costs and expenses. At June 30, 2023, we had financing availability, based on eligible accounts receivable, of approximately $20,000 under this line. We pay fees based on the length of time that the invoice remains unpaid. We also have approximately $16,000 of available credit under various lines of credit as of June 30, 2023.

 

During May 2019, we originated a line of credit note payable for a $500,000 with a related party and borrowed $499,000 and have $1,000 available to borrow for working capital. This agreement matures in August 2026.

 

During 2017, we originated two lines of credit with related parties totaling $175,000. At June 30, 2023, we had $15,000 available under these financing agreements which matured in January 2023 and July 2023, respectively. 

 

We believe the capital resources available under our factoring line of credit, cash from additional related party loans and cash generated by improving the results of our operations will be sufficient to fund our ongoing operations for at least the next 12 months. The funds from the equity raise will allow us to support and accelerate the internal growth of our operations and offer additional opportunities if they arise.

 

We anticipate financing growth from acquisitions of other businesses, if any, and our longer-term internal growth through one or more of the following sources: issuance of equity: cash from collections of accounts receivable; additional borrowing from related and third parties; use of our existing accounts receivable credit facility; or a refinancing of our accounts receivable credit facility.

 

 
22

Table of Contents

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

As a smaller reporting company, we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures. Our management, with the participation of our chief executive officer and chief financial officer, carried out an evaluation of the effectiveness of our “disclosure controls and procedures” (as defined in the Securities Exchange Act of 1934 (the “Exchange Act”) Rules 13a-15(e) and 15-d-15(e)) as of the end of the period covered by this report (the “Evaluation Date”). Based upon that evaluation, the chief executive officer and chief financial officer concluded that as of the Evaluation Date, our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act (i) is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms and (ii) is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control over Financial Reporting. There were no changes in our internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 
23

Table of Contents

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We are not currently a party to any lawsuit or proceeding which, in the opinion of management, is likely to have a material adverse effect on us or our business.

 

Item 1A. Risk Factors

 

Refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 for a comprehensive listing of the Company’s other risk factors. There are no material changes for the three and six months ended June 30, 2023.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

During the six months ended June 30, 2023, warrants were exercised, resulting in 6,515 shares of common stock being issued.

 

The securities described above were issued in reliance upon the exemption from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”), as set forth in Section 4(a)(2) of the Securities Act relative to transactions by an issuer not involving any public offering, to the extent an exemption from registration was required. The recipients of the securities described in the transactions above acquired the securities for their own account for investment purposes only and not with a view to, or for sale in connection with, any distribution thereof.

 

Item 3. Defaults Upon Senior Securities.

 

The Company is in default on convertible notes to third parties of $150,000 due on December 31, 2016. The accrued interest on these notes is approximately $123,000 at June 30, 2023.

 

The Company is in default on long-term notes to third parties of $265,000 due on January 1, 2018. The accrued interest on these notes is approximately $261,000 at June 30, 2023.

 

The Company is in default on a note payable to third parties of $355,000 due on December 31, 2022. The accrued interest on the note is approximately $111,000 at June 30, 2023.

 

The Company is in default on a note payable to third parties of $566,000 due on March 22, 2023. The accrued interest on the note is approximately $121,000 at June 30, 2023.

 

The Company is in default on a note payable to third parties of $118,000 due on June 3, 2023. The accrued interest on the note is approximately $22,000 at June 30, 2023.

 

The Company is in default on a note payable to third parties of $170,000 due on June 30, 2023. The accrued interest on the note is approximately $121,000 at June 30, 2023.

 

The Company is in default on a note payable to third parties of $240,902 due on June 30, 2023. The accrued interest on the note is approximately $105,000 at June 30, 2023.

  

Item 6. Exhibits

 

Exhibits required to be filed by Item 601 of Regulation S-K.

 

For the exhibits that are filed herewith or incorporated herein by reference, see the Index to Exhibits located below in this report. The Index to Exhibits is incorporated herein by reference.

 

 
24

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

Infinite Group, Inc.

 

 

(Registrant)

 

 

 

 

Date: October 16, 2023

/s/ James Villa

 

 

James Villa

 

 

 

Chief Executive Officer

 

 

(Principal Executive Officer)

 

 

 

 

Date: October 16, 2023

/s/ Richard Glickman

 

 

Richard Glickman

Finance and Chief Accounting Officer

VP Finance and Chief Accounting Officer

 

 

 
25

Table of Contents

 

INDEX TO EXHIBITS

 

 

 

Exhibit

 

 

No.

 

Description

 

 

 

10.1

 

Business Loan Agreement, dated August, 23, 2023, between Infinite Group, Inc. and WebBank

10.2

 

Financing and Security Agreement, dated September 14, 2023, between Infinite Group, Inc. and Celtic Bank Corporation

10.3

 

Loan Agreement between the Infinite Group, Inc.and Celtic Bank dated October 12, 2023

31.1

 

Chief Executive Officer Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002. *

31.2

 

VP Finance 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

 

VP Finance 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.*

 

* Filed as an exhibit hereto.

 

 
26

 

nullnullnullnullnullnullnullv3.23.3
Cover - shares
6 Months Ended
Jun. 30, 2023
Oct. 10, 2023
Cover [Abstract]    
Entity Registrant Name INFINITE GROUP, INC.  
Entity Central Index Key 0000884650  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status No  
Document Period End Date Jun. 30, 2023  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q2  
Document Fiscal Year Focus 2023  
Entity Common Stock Shares Outstanding   521,175
Entity File Number 000-21816  
Entity Incorporation State Country Code DE  
Entity Tax Identification Number 52-1490422  
Entity Address Address Line 1 175 Sully’s Trail  
Entity Address Address Line 2 Suite 202  
Entity Address City Or Town Pittsford  
Entity Address State Or Province NY  
Entity Address Postal Zip Code 14534  
City Area Code 585  
Local Phone Number 385-0610  
Entity Interactive Data Current Yes  
v3.23.3
BALANCE SHEETS - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Current assets:    
Cash $ 17,339 $ 23,187
Accounts receivable, net of allowances for expected credit losses of $32,692 as of June 30, 2023 and $36,710 as of December 31, 2022, respectively 212,890 406,005
Prepaid expenses and other current assets 462,260 144,218
Total current assets 692,489 573,410
Right of Use Asset Operating Lease, net 604,366 645,095
Property and equipment, net 11,640 19,996
Software, net 420,897 417,325
Deposits 10,144 10,144
Total assets 1,739,536 1,665,970
Current liabilities:    
Accounts payable 1,605,944 1,687,579
Accrued payroll 420,602 386,289
Accrued interest payable 1,301,144 783,581
Accrued retirement 292,366 286,605
Deferred revenue 451,738 550,523
Accrued expenses other and other current liabilities 230,336 138,639
Current maturities of long-term obligations 549,000 515,000
Operating lease liability - Short-term 80,762 76,826
Current maturities of long-term obligations - related parties 659,300 385,000
Notes payable, net 1,491,004 1,572,857
Notes payable - related parties 199,000 229,000
Total current liabilities 7,281,196 6,611,899
Notes payable:    
Other 416,473 458,849
Related parties 499,000 886,876
Operating lease liability - long-term 531,374 572,560
Total liabilities 8,728,043 8,530,184
Stockholders' deficiency:    
Common stock, $.001 par value, 60,000,000 shares authorized; 506,608 and 470,093 shares issued and outstanding, June 30, 2023 and December 31, 2022, respectively. 507 470
Additional paid-in capital 32,324,991 32,164,334
Accumulated deficit (39,314,005) (39,029,018)
Total stockholders' deficiency (6,988,507) (6,864,214)
Total liabilities and stockholders' deficiency $ 1,739,536 $ 1,665,970
v3.23.3
BALANCE SHEETS (Parenthetical) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
BALANCE SHEETS    
Allowances for accounts receivable $ 32,692 $ 36,710
Common stock, par value $ 0.001 $ 0.001
Common stock, shares authorized 60,000,000 60,000,000
Common stock, shares issued 506,608 470,093
Common stock, shares outstanding 506,608 470,093
v3.23.3
STATEMENTS OF OPERATIONS (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
STATEMENTS OF OPERATIONS (Unaudited)        
Revenue $ 1,783,476 $ 1,696,492 $ 3,547,469 $ 3,363,562
Cost of revenue 998,215 1,059,639 1,964,421 2,180,879
Gross profit 785,261 636,853 1,583,048 1,182,683
Costs and expenses:        
General and administrative 465,177 613,317 996,822 1,217,300
Selling 761,365 612,957 1,454,475 1,260,582
Total costs and expenses 1,226,542 1,226,274 2,451,297 2,477,882
Operating loss (441,281) (589,421) (868,249) (1,295,199)
Other income (expense)        
Interest Income 71,324 10 71,624 18
Interest expense:        
Related parties (30,755) (22,728) (57,700) (46,142)
Other (688,133) (221,061) (1,188,491) (360,111)
Total interest expense (718,888) (243,789) (1,246,191) (406,253)
Debt forgiveness 95,131 0 95,131 0
ERC tax refund 1,662,698 0 1,662,698 0
Total other income (expense) 1,110,265 583,262 243,779 (406,235)
Net profit (loss) $ 668,984 $ (833,200) $ (284,987) $ (1,701,434)
Net profit (loss) per share - basic $ 1.35 $ (1.88) $ (0.59) $ (3.87)
Net profit (loss) per share - diluted $ 1.07 $ (1.88) $ (0.59) $ (3.87)
- basic 494,960 443,953 483,243 440,004
- dilluted 638,776 443,953 483,243 440,004
v3.23.3
STATEMENTS OF CHANGES IN STOCKHOLDERS' Deficit (Unaudited) - USD ($)
Total
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Dec. 31, 2021   436,012    
Balance, amount at Dec. 31, 2021 $ (4,097,889) $ 436 $ 31,369,036 $ (35,467,361)
Stock based compensation, shares   0    
Stock based compensation, amount 923 $ 0 923 0
Warrants issued, shares   0    
Warrants issued, amount 148,334 $ 0 148,334 0
Net loss (868,234) $ 0 0 (868,234)
Balance, shares at Mar. 31, 2022   436,012    
Balance, amount at Mar. 31, 2022 (4,816,866) $ 436 31,518,293 (36,335,595)
Balance, shares at Dec. 31, 2021   436,012    
Balance, amount at Dec. 31, 2021 (4,097,889) $ 436 31,369,036 (35,467,361)
Net loss (1,701,434)      
Balance, shares at Jun. 30, 2022   447,482    
Balance, amount at Jun. 30, 2022 (5,387,542) $ 447 31,780,806 (37,168,795)
Balance, shares at Mar. 31, 2022   436,012    
Balance, amount at Mar. 31, 2022 (4,816,866) $ 436 31,518,293 (36,335,595)
Stock based compensation, shares   0    
Stock based compensation, amount 51,708 $ 0 51,708 0
Warrants issued, shares   0    
Warrants issued, amount 210,816 $ 0 210,816 0
Net loss (833,200) $ 0 0 (833,200)
Cashless exercise of warrants, shares   11,470    
Cashless exercise of warrants, amount 0 $ 11 (11) 0
Balance, shares at Jun. 30, 2022   447,482    
Balance, amount at Jun. 30, 2022 (5,387,542) $ 447 31,780,806 (37,168,795)
Balance, shares at Dec. 31, 2022   470,093    
Balance, amount at Dec. 31, 2022 (6,864,214) $ 470 32,164,334 (39,029,018)
Stock based compensation, shares   0    
Stock based compensation, amount 26,159 $ 0 26,159 0
Warrants issued, shares   0    
Warrants issued, amount 107,834 $ 0 107,834 0
Net loss (953,971) $ 0 0 (953,971)
Cashless exercise of warrants, shares   6,515    
Cashless exercise of warrants, amount 0 $ 7 (7) 0
Balance, shares at Mar. 31, 2023   476,608    
Balance, amount at Mar. 31, 2023 (7,684,192) $ 477 32,298,320 (39,982,989)
Balance, shares at Dec. 31, 2022   470,093    
Balance, amount at Dec. 31, 2022 (6,864,214) $ 470 32,164,334 (39,029,018)
Net loss (284,987)      
Balance, shares at Jun. 30, 2023   506,608    
Balance, amount at Jun. 30, 2023 (6,988,507) $ 507 32,324,991 (39,314,005)
Balance, shares at Mar. 31, 2023   476,608    
Balance, amount at Mar. 31, 2023 (7,684,192) $ 477 32,298,320 (39,982,989)
Net loss 668,984 $ 0 0 668,984
Stock Issued, shares   30,000    
Stock Issued, amount 26,701 $ 30 26,671 0
Balance, shares at Jun. 30, 2023   506,608    
Balance, amount at Jun. 30, 2023 $ (6,988,507) $ 507 $ 32,324,991 $ (39,314,005)
v3.23.3
STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Cash flows from operating activities:    
Net loss $ (284,987) $ (1,701,434)
Adjustments to reconcile net loss to net cash used    
Stock based compensation 26,159 52,631
Depreciation and amortization 124,154 117,686
Amortization of debt discount 635,960 255,042
Amortization of common stock expensed for services 8,517 0
Bad debt recovery (4,018) 0
Foregiveness of debt 95,131 0
(Increase) decrease in assets:    
Accounts receivable 197,132 76,894
Prepaid expenses and other assets (299,859) 17,394
Increase (decrease) in liabilities:    
Accounts payable (81,635) 549,665
Deferred revenue (98,785) (22,334)
Accrued expenses 663,654 12,014
Accrued retirement 5,761 5,536
Net cash provided (used) by operating activities 796,922 (636,906)
Cash flows from investing activities:    
Purchase of property and equipment (2,099) (969)
Sale of ERC claim 1,413,294 0
Capitalization of software development costs 113,790 110,378
Net cash provided (used) by investing activities 1,297,405 (111,347)
Cash flows from financing activities:    
Proceeds from notes payable 257,645 918,900
Debt issuance costs (295,336) (53,445)
Repayment of ERC Claim Agreement (1,662,698) 0
Repayments of note payable-related parties (30,000) 0
Repayments of note payable-short-term (369,786) (215,040)
Net cash provided (used) by financing activities (2,100,175) 650,415
Net decrease in cash (5,848) (97,838)
Cash - beginning of period 23,187 99,432
Cash - end of period 17,339 1,594
Supplemental Disclosures of Cash Flow Information:    
Cash payments for interest 248,549 54,826
Non-cash investing and financing activities:    
Warrant issued in conjunction with debts 107,834 359,150
Common stock issued via exercise of warrant 7 11
Common stock issued in conjunction with services $ 30 $ 0
v3.23.3
Basis of Presentation
6 Months Ended
Jun. 30, 2023
Basis of Presentation  
Basis of Presentation

Note 1. Basis of Presentation

 

The accompanying unaudited financial statements of Infinite Group, Inc. (“Infinite Group, Inc.” or the “Company”) included herein have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America (U.S.) (“GAAP”) for interim financial information and with instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the U.S. for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. All such adjustments are of a normal recurring nature. The December 31, 2022 balance sheet has been derived from the audited financial statements at that date but does not include all disclosures required by GAAP. The accompanying unaudited financial statements should be read in conjunction with the Company’s audited financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the U.S. Securities and Exchange Commission (SEC). Results of operations for the three and six months ended June 30, 2023, are not necessarily indicative of the operating results that may be expected for the year ending December 31, 2023.

v3.23.3
Management Plans Capital Resources
6 Months Ended
Jun. 30, 2023
Management Plans Capital Resources  
Management Plans - Capital Resources

Note 2. Management Plans - Capital Resources

 

The Company reported net losses of $284,987 and $1,701,434 for the six months ended June 30, 2023 and 2022, respectively, and stockholders’ deficiencies of $6,988,507 and $6,864,214 at June 30, 2023 and December 31, 2022, respectively. The Company has a working capital deficit of approximately $6.6 million at June 30, 2023.

 

The Company’s mission is to drive shareholder value by developing and bringing to market automated, cost effective, and innovative cybersecurity technologies. The Company’s strategy is to build its business by designing, developing, and marketing IT security-based products and solutions that fill technology gaps in cybersecurity.

 

The Company's goal is to increase sales and generate cash flow from operations on a consistent basis. The Company’s business plans require improving the results of its operations in future periods. The Company has renegotiated the terms of some certain obligations, using operational cash flow to pay down balances and extending terms, and provided financing with the issuance of new loans.

 

 The Company plans to issue stock, restructure certain debt and anticipates significant growth of business. 

 

The Company believes the capital resources generated by the improving results of its operations as well as cash available under its factoring line of credit and from additional related parties and third-party loans, if needed, provide sources to fund its ongoing operations and to support the internal growth of the Company. The Company may need to extend existing debt agreements in order to provide resources for other purposes. If the Company experiences significant growth in its sales, the Company believes that this may require it to increase its financing line, finance additional accounts receivable, or obtain additional working capital from other sources to support its sales growth.

 

The Company plans to continue to evaluate alternatives which may include continuing to renegotiate the terms of other notes, seeking conversion of the notes to shares of common stock and seeking funds to repay the notes. The Company continues to evaluate repayment of our remaining notes payable based on its cash flow.

 

As a result, for the foreseeable future, there is substantial doubt about the Company’s ability to continue as a going concern.

v3.23.3
Summary of Significant Accounting Policies
6 Months Ended
Jun. 30, 2023
Summary of Significant Accounting Policies  
Summary of Significant Accounting Policies

Note 3. Summary of Significant Accounting Policies

 

There are several accounting policies that the Company believes are significant to the presentation of its financial statements. These policies require management to make complex or subjective judgments about matters that are inherently uncertain. Note 3 to the Company’s audited financial statements for the year ended December 31, 2022 presents a summary of significant accounting policies as included in the Company’s Annual Report on Form 10-K as filed with the SEC.

 

Reclassifications – It is the Company’s policy to reclassify prior year amounts to conform with the current year presentation.

 

Fair Value of Financial Instruments - The carrying amounts reported in the balance sheets for cash, accounts receivable, accounts payable, and accrued expenses approximate fair value because of the immediate short-term maturity of these financial instruments. The carrying value of notes payable and convertible notes payable approximates the fair value based on rates currently available from financial institutions and various lenders.

Revenue

 

The Company’s total revenue recognized from contracts from customers was comprised of three major services: Managed support services, Cybersecurity projects, and Software. The categories depict how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. There were no material unsatisfied performance obligations at June 30, 2023 or 2022 for contracts with an expected original duration of more than one year. The following table summarizes the revenue recognized by the major services:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Managed support services

 

 

1,122,084

 

 

 

1,115,607

 

 

 

2,248,882

 

 

 

2,204,614

 

Cybersecurity projects

 

 

353,937

 

 

 

300,456

 

 

 

676,000

 

 

 

626,917

 

Software

 

 

307,455

 

 

 

280,429

 

 

 

622,587

 

 

 

532,031

 

Total Revenue

 

 

1,783,476

 

 

 

1,696,492

 

 

 

3,547,469

 

 

 

3,363,562

 

 

Managed support services

 

Managed support services consist of revenue primarily from our subcontracts with Peraton for services to its end clients, principally a major establishment of the U.S. Government for which we manage one of the nation’s largest physical and virtual Microsoft Windows environments.

 

We generate revenue primarily from these subcontracts through fixed price service and support agreements. Revenues are earned and billed weekly and are generally paid within 45 days. The revenues are recognized at time of service.

 

Cybersecurity projects

 

Cybersecurity projects includes performing cybersecurity assessments, testing and consulting as a CISO (Chief Information Security Officer).

 

Cybersecurity assessments and testing services are considered distinct performance obligations when sold stand alone or with other products. These contracts generally have terms of one year or less. For substantially all these contracts, revenue is recognized when the specific performance obligation is satisfied. If the contract has multiple performance obligations, the revenue is recognized when the performance obligations are satisfied. Depending on the nature of the service, the amounts recognized are based on an allocation of the transaction price to each performance obligation based on a relative standalone selling price of the products sold.

 

In substantially all agreements, a 50% to 75% down payment is required before work is initiated. Down payments received are deferred until revenue is earned. Upon completion of performance obligation of service, payment terms are 30 days.

 

Software

 

Software revenue includes the selling of licenses of Nodeware® and third-party software, principally Webroot™.

 

Nodeware and Webroot software offerings consist of fees generated from the use of the respective software by our customers. Revenue is recognized on a ratable basis over the contract term beginning on the date that our service is made available to the customer. For Webroot, substantially all customers are billed in the month of the service and is cancellable upon notice per the respective agreements. The majority of Webroot billing is electronic, and those billed amounts are paid to the Company instantaneously via an online payment platform. For Nodeware, billings generally occur annually or monthly in advance of services for clients with recurring subscriptions. In some instances, billing is made monthly in arrears based on actual consumption in the prior month. For payments made in advance, revenue related to the term associated with our software licenses is recognized ratably over the contractual period.

 

We generate revenue via fixed price service agreements. These are based on periodic billings of a fixed dollar amount for recurring services of a similar nature performed according to the contractual arrangements with clients. The revenues are recognized at time of service.

 

Based on historical experience, the Company believes that collection is reasonably assured.

 

During the three and six months ended June 30, 2023, sales to one client, including sales under subcontracts for services to several entities, accounted for 63% of total sales in both periods, (65% for both periods in 2022) and 27% of accounts receivable at June 30, 2023 (27% at December 31, 2022).

Capitalization of Software for Resale - The Company capitalizes the software development costs for software to be sold, leased, or otherwise marketed.Capitalization begins upon the establishment of technological feasibility of a new product or enhancements to an existing product, which is generally the completion of a working prototype that has been certified as having no critical bugs and is a release candidate. Costs incurred after the enhancement has reached technological feasibility and before it is released in the market are capitalized and are primarily labor costs related to coding and testing. Amortization begins once the software is ready for its intended use, generally based on the pattern in which the economic benefits will be consumed. Costs associated with major upgrade releases begin amortization in the month after release. The amortization period is three years. See Note 5 for further disclosure regarding capitalization of software for resale.

 

Leases - At contract inception, the Company determines whether the arrangement is or contains a lease and determines the lease classification. The lease term is determined based on the non-cancellable term of the lease adjusted to the extent optional renewal terms and termination rights are reasonably certain. Lease expense is recognized evenly over the lease term. Variable lease payments are recognized as period costs. The present value of remaining lease payments is recognized as a liability on the balance sheet with a corresponding right-of-use asset adjusted for prepaid or accrued lease payments. The Company uses its incremental borrowing rate for the discount rate, unless the interest rate implicit in the lease contract is readily determinable. The Company has adopted the practical expedients to not separate non-lease components from lease components and to not present short-term leases on the balance sheet. See Note 11 for further disclosure regarding lease accounting.

 

Recently Adopted Accounting Guidance - In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments”, which requires entities to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost. This guidance is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022. The adoption of this new accounting standard increased the reserve by approximately $21,600, which was deemed immaterial to adjust beginning accumulated deficit.

v3.23.3
Sale of Certain Accounts Receivable
6 Months Ended
Jun. 30, 2023
Sale of Certain Accounts Receivable  
Sale of Certain Accounts Receivable

Note 4. Sale of Certain Accounts Receivable

 

The Company has available a financing line with a financial institution (the Purchaser), which enables the Company to sell accounts receivable to the Purchaser with full recourse against the Company. Pursuant to the provisions of FASB ASC 860, the Company reflects the transactions as a sale of assets and establishes an accounts receivable from the Purchaser for the retained amount less the costs and fees of the transaction and less any anticipated future loss in the value of the retained asset.

 

The retained amount is 10% of the total accounts receivable invoice sold to the Purchaser. The fee is charged at prime plus 3.6% (effective rate of 11.85% at June 30, 2023) against the average daily outstanding balance of funds advanced. The estimated future loss reserve for each receivable included in the estimated value of the retained asset is based on the payment history of the accounts receivable customer and is included in the allowance for expected credit losses, if any. As collateral, the Company granted the Purchaser a first priority interest in accounts receivable and a blanket lien, which may be junior to other creditors, on all other assets.

 

The financing line provides the Company the ability to finance up to $2,000,000 of selected accounts receivable invoices, which includes a sublimit for one of the Company’s customers of $1,500,000. During the six months ended June 30, 2023, the Company sold approximately $1,916,000 ($1,062,000 – June 30, 2022) of its accounts receivable to the Purchaser. As of June 30, 2023, approximately $343,000 ($228,000 - December 31, 2022) of these receivables remained outstanding. Additionally, as of June 30, 2023, the Company had $20,000 available under the financing line with the Purchaser ($144,000 at December 31, 2022). After deducting estimated fees, allowance for expected credit losses and advances from the Purchaser, the net receivable from the Purchaser amounted to approximately $34,000 at June 30, 2023 ($23,000 at December 31, 2022), and is included in accounts receivable in the accompanying balance sheets.

 

There were no gains or losses on the sale of the accounts receivable because all were collected. The cost associated with the financing line totaled $9,838 for the three months ended June 30, 2023 ($12,195 – June 30, 2022). The cost associated with the financing line totaled $24,510 for the six months ended June 30, 2023 ($22,306 – June 30, 2022). These financing line fees are classified on the statements of operations as interest expense.

v3.23.3
Capitalization of Software for Resale
6 Months Ended
Jun. 30, 2023
Capitalization of Software for Resale  
Capitalization of Software for Resale

Note 5. Capitalization of Software for Resale

 

As of June 30, 2023, there was $1,007,817 of costs capitalized ($894,027 as of December 31, 2022) and $586,920 of accumulated amortization ($472,702 as of December 31, 2022). During the three and six months ended June 30, 2023, there was $49,389 and $110,218, respectively, of amortization expense recorded ($53,402 and $106,803, respectively, for the three and six months ended June 30, 2022). Costs incurred prior to reaching technological feasibility are expensed as incurred. During the three and six months ended June 30, 2023, there was approximately $15,000 and $21,700, respectively, of labor amounts expensed related to these development costs ($7,800 and $16,100, respectively in 2022).

v3.23.3
Deferred Revenue and Performance Obligations
6 Months Ended
Jun. 30, 2023
Deferred Revenue and Performance Obligations  
Deferred Revenue and Performance Obligations

Note 6. Deferred Revenue and Performance Obligations

 

Deferred Revenue

 

Deferred revenue, which is a contract liability, consists primarily of payments received and accounts receivable recorded in advance of revenue recognition under the Company’s contracts with customers and is recognized as the revenue recognition criteria are met.

Revenue recognized during the three months ended June 30, 2023 and 2022, that was included in the deferred revenue balances at the beginning of the respective periods, was approximately $123,000 and $136,000, respectively.

 

Revenue recognized during the six months ended June 30, 2023 and 2022, that was included in the deferred revenue balances at the beginning of the respective periods was approximately $307,000 and $278,000, respectively.

 

Transaction Price Allocated to the Remaining Performance Obligations

 

Transaction price allocated to the remaining performance obligations represents all future, non-cancelable contracted revenue that has not yet been recognized, inclusive of deferred revenue that has been invoiced and non-cancelable amounts that will be invoiced and recognized as revenue in future periods.

 

As of June 30, 2023, total remaining non-cancelable performance obligations under the Company’s contracts with customers was approximately $882,000. The Company expects to recognize all but approximately $90,000 of this revenue over the next 12 months.

v3.23.3
Debt Obligations
6 Months Ended
Jun. 30, 2023
Debt Obligations  
Debt Obligations

Note 7. Debt Obligations

 

Mast Hill Loan #5 - On February 3, 2023, Infinite Group, Inc. (the “Company”), as borrower, entered into a financing arrangement (the “Loan”) with Mast Hill Fund, L.P. (the “Lender”), a Delaware limited partnership. In exchange for a promissory note, Lender agreed to lend the Company $118,000.00, which bears interest at a rate of eight percent (8%) per annum, less $11,800.00 original issue discount. Under the terms of the Loan, amortization payments are due beginning June 3, 2023, and each month thereafter with the final payment due on February 3, 2024. Additionally, in the event of a default under the Loan or if the Company elects to pre-pay the Loan, the Lender has the right to convert any portion or all of the outstanding and unpaid principal and interest into fully paid and non-assessable shares of the Company’s common stock at a conversion price of $2.00 per share. The conversion price is subject to adjustment under certain circumstances, including issuances of Company common stock below the conversion price. The Company is not required to issue additional shares to Lender in the event an adjustment to the conversion price occurs. Except for the option to convert the note in the event of a pre-payment, there is no pre-payment penalty associated with the promissory note. The Loan is subject to customary events of default, including cross-defaults on the Loan agreements and on other indebtedness of the Company, violations of securities laws (including Regulation FD), and failure to issue shares upon a conversion of the note. Amounts due under the Loan are subject to a 15% penalty in the event of a default. As additional consideration for the financing, the Company issued Lender a 5-year warrant to purchase 59,000 shares of Company common stock at a fixed price of $2.00 per share, subject to price adjustments for certain actions, including dilutive issuances, representing 100% warrant coverage on the principal amount of the Loan. The Company has granted the Lender customary “piggy-back” registration rights with respect to the shares issuable upon conversion of the promissory note and exercise of the warrant. No material relationship exists between the Company or its affiliates and Lender, other than in respect of the Loan and similar loans between the Company and Lender entered into on November 3, 2021, February 11, 2022, May 31, 2022, and November 23, 2022, respectively. This loan was in default at June 30, 2023 and the amount of interest expense recorded as penalties during the three months ended June 30, 2023 was approximately $18,900.

 

J.H. Darbie & Co., Inc. ( “Finder”), a registered broker-dealer, acted as a finder in connection with the Loan, and was paid a cash fee of $3,100 (2.92% of the gross proceeds of the Loan) and issued a 5-year warrant to purchase 3,098 shares of Company common stock at a fixed price of $2.40 per share (120% of the exercise price of the warrant issued in connection with the Loan), subject to price adjustments for certain actions, including dilutive issuances, representing 7% warrant coverage on the gross proceeds of the Loan. The Company has granted the Finder customary “piggy-back” registration rights with respect to the shares issuable upon exercise of the warrant.

 

Amended and Restated Line of Credit Note - On March 17, 2023, the Company, as borrower, entered into an Amended and Restated Line of Credit Note and Agreement (the “New Note”) effective as of October 1, 2022, which amended and restated that certain Line of Credit Note and Agreement dated March 14, 2016 (the “Original Note”) by and between the Company and James V. Leonardo (the “Holder”). The New Note has a principal amount of $250,000 (the ‘Principal Amount”) and accrues interest on the unpaid Principal Amount at a rate of ten percent (10%) per annum. Also on March 17, 2023, James Villa, the Company’s Chief Executive Officer, entered into a personal guarantee with the Holder to personally guarantee the obligations of the Company under the New Note.

 

Under the terms of the New Note, the Company agreed to make a one-time payment of $16,667 for interest accrued on the Original Note for the four-month period covering June 2022 through September 2022 during the first quarter of 2023. The Company has also agreed to make quarterly interest payments of $6,250, commencing on December 31, 2022, and continuing through and including September 30, 2024.

 

Revised Financing Arrangement - During March 2023, the Company entered into a revised financing arrangement with Celtic Bank which originally loaned the Company $139,400 with a one-time fixed loan fee of $11,152 for a total obligation of $150,552 in 2022. Under the terms of the revised financing arrangement, the lender loaned the Company $155,800 with a one-time fixed loan fee of $12,464 for a total obligation of $168,264. The balance of the original loan of $27,559 was paid to the lender as part of the revised financing agreement. The lender payments became due on March 24, 2023, and consisted of 30% of the Company’s receivables processed through Stripe, Inc.’s payment processing platform and then due and owing to the Company or $18,696 over a sixty-day period, whichever is higher, with the final payment due on September 14, 2024. At June 30, 2023, the balance of this revised financing arrangement was $105,696.

 

Extinguishment of Convertible Promissory Note - On April 12, 2023, the Company entered into an agreement with Talos Victory Fund to accept final payment in the amount of $200,000 on the convertible promissory note dated April 12, 2022. The debt was forgiven at that time and approximately $95,000 was recorded as forgiveness of debt in the Statements of Operations.

Payment to Board Member – On April 11, 2023, the Company paid off a demand note to one board member. The payment was for $30,000 plus $2,891 of accrued interest.

 

Obligations in Default – As of June 30, 2023, the Company is in default with the Mast Hill financing arrangements dated November 3, 2021, February 11, 2022, May 31, 2022, and November 23, 2022 and February 3, 2023. Per the arrangements, the Company has accrued approximately $130,000 and $347,000 in default and penalty interest expense during the three months and six months ended June 30, 2023, respectively.

v3.23.3
Shortterm Obligation
6 Months Ended
Jun. 30, 2023
Shortterm Obligation  
Short-term Obligation

Note 8. Short-term Obligation

 

ERC Claim and Risk Participation Agreement – In January 2023, the Company filed for the Employee Retention Credit (“ERC”) for $1,662,698.  The ERC is a refundable tax credit for businesses that continued to pay employees while sustaining a full or partial suspension of operations limiting commerce, travel or group meetings due to COVID-19 pandemic and orders from an appropriate governmental authority or had significant declines in gross receipts from March 13, 2020 to September 30, 2021. The Company sustained a partial suspension of operations during this time due to governmental orders.  Eligible employers can claim the ERC on an original or adjusted employment tax return for a period within those dates.  The Company did not record the calculated quarterly credits as income at December 31, 2022 because as of December 31, 2022 it was not reasonably certain the amounts would be collected.

 

On March 29, 2023, Company, as seller, received $1,330,464 as a purchase price (the “Purchase Price”) for the sale of the Company’s rights, title and interest per a Risk Participation of ERC Claim Agreement, dated March 27, 2023 (“Agreement”) by and between the Company and 1861 Acquisition LLC (the “Buyer”). On April 21, 2023, the Company received an additional $82,830 from the Buyer which was held in escrow.

 

The Agreement transferred all of the Company’s rights to receive any and all payments, proceeds or distributions of any kind (without set-off, deduction or withholding of any kind), including interest, from the United States Internal Revenue Service (the “IRS”) in respect of the employee retention credits duly and timely claimed by Seller on account of qualified wages paid by Seller and identified as a “Claim for Refund” under Form 941-X Adjusted Employer’s Quarterly Federal Tax Return or Claim for Refund for the third (3rd) and fourth (4th) quarters of 2020, and the first (1st), second (2nd) and third (3rd) quarters of 2021 (the “Tax Refund Claim”) in the aggregate amount of $1,662,698 (“Transferred Interests”).

 

During June 2023, the Company received checks for the ERC from the IRS.  The amount received was the $1,662,698 plus $70,699 of interest.  These checks were forwarded to the Buyer as per the Agreement.  The Company recorded the Transferred Interests amount as other income and the interest as interest income and interest expense.  In the Statements of Cash Flows the amounts received from the IRS were recorded as an operating activity and the amounts forwarded to the Buyer were recorded as a financing activity.

v3.23.3
Earnings per Share
6 Months Ended
Jun. 30, 2023
Earnings per Share  
Earnings per Share

Note 9. Earnings per Share

 

Basic earnings per share is based on the weighted average number of common shares outstanding during the periods presented. Diluted earnings per share is based on the weighted average number of common shares outstanding, as well as dilutive potential common shares which, in the Company’s case, comprise shares issuable under convertible notes payable and stock options. The treasury stock method is used to calculate dilutive shares, which reduces the gross number of dilutive shares by the number of shares purchasable from the proceeds of the options and warrants assumed to be exercised. In a loss period, the calculation for basic and diluted earnings per share is considered to be the same, as the impact of potential common shares is anti-dilutive.

  

The following table sets forth the computation of basic and diluted net profit (loss) per share for the three and six months ended June 30, 2023:

 

 
12

Table of Contents

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Numerator for basic  net profit (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss)

 

$668,984

 

 

$(833,200)

 

$(284,987)

 

$(1,701,434)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share - basic

 

$1.35

 

 

$(1.88)

 

$(0.59)

 

$(3.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for diluted net profit (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss)

 

$681,001

 

 

$(833,200)

 

$(284,987)

 

$(1,701,434)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share - diluted

 

$1.07

 

 

$(1.88)

 

$(0.59)

 

$(3.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

494,960

 

 

 

443,953

 

 

 

483,243

 

 

 

440,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

638,776

 

 

 

443,953

 

 

 

483,243

 

 

 

440,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anti-dilutive shares excluded from

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

per share calculations

 

 

325,634

 

 

 

319,350

 

 

 

505,770

 

 

 

319,350

 

 

Certain common shares issuable under stock options and convertible notes payable have been omitted from the diluted net loss per share calculation because their inclusion is considered anti-dilutive because the exercise prices were greater than the average market price of the common shares or their inclusion would have been anti-dilutive.

v3.23.3
Stock Option Plans and Agreements
6 Months Ended
Jun. 30, 2023
Stock Option Plans and Agreements  
Stock Option Plans and Agreements

Note 10. Stock Option Plans and Agreements

 

At the annual meeting of stockholders of the Company held on January 26, 2022; the Company’s stockholders voted to approve the Company’s 2021 Equity Incentive Plan (“2021 Plan”). The maximum number of shares of Common Stock available for grant and issuance under the 2021 Plan will be (a) 60,000, plus (b) any shares of Common Stock that are subject to options granted under the Prior Plans that expire, are forfeited or canceled or terminate for any other reason without the issuance of shares under the Prior Plans on or after January 26, 2022, plus (c) any shares of Common Stock that are subject to options granted under the Prior Plans that are used to pay the exercise price of an option or withheld to satisfy the tax withholding obligations related to any option under the Prior Plans on or after January 26, 2022.

 

The Company has approved stock options plans and agreements covering up to an aggregate of 249,113 shares of common stock. Such options may be designated at the time of grant as either incentive stock options or nonqualified stock options. Stock based compensation consists of charges for stock option awards to employees, directors and consultants.

 

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model. 47,600 options were granted during the six months ended June 30, 2023. 1,267 options were granted during the six months ended June 30, 2022. The following assumptions were used for the six months ended June 30, 2023:

 

Risk-free interest rate

 

3.57% - 3.98

Expected dividend yield

 

 

0%

Expected stock price volatility

 

 

110%

Expected life of options (years)

 

 

2.75

 

 

The Company recorded expense for options issued to employees and independent service providers of $26,159 for both the three and six months ended June 30, 2023, and $51,708 and $52,631, for the three and six months June 30, 2022, respectively.

 

32,600 options vested during the six months ended June 30, 2023.

 

The Company issued 15,000 performance-based stock options during the six months ended June 30, 2023 at $1.17 per share to an executive of the Company. Certain bookings targets must be made for the options to vest. The unrecognized compensation expense for these options is approximately $12,000 at June 30, 2023.

A summary of all stock option activity for the six months ended June 30, 2023 follows:

 

 

 

Number of

 

 

Weighted

 

 

Remaining

 

Aggregate

 

 

 

Options

 

 

Average

 

 

Contractual

 

Intrinsic

 

 

 

Outstanding

 

 

Exercise Price

 

 

Term

 

Value

 

Outstanding at December 31, 2022

 

 

131,789

 

 

$6.03

 

 

 

 

 

 

Granted

 

 

47,600

 

 

 

1.20

 

 

 

 

 

 

Expired

 

 

(6,335)

 

 

3.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2023

 

 

173,054

 

 

$5.14

 

 

 2.9 years

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2023- vested or

 

 

 

 

 

 

 

 

 

 

 

 

 

 

expected to vest

 

 

158,054

 

 

$5.14

 

 

 2.7 years

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable

 

 

158,054

 

 

$5.14

 

 

 2.7 years

 

$0.00

 

v3.23.3
Lease
6 Months Ended
Jun. 30, 2023
Lease  
Lease

Note 11. Lease

 

Beginning on June 1, 2022, the Company leases its headquarters facility under an operating lease agreement that expires on May 31, 2029. Rent due is $118,487 annually during the first year of the lease term, and increases by 2.0% annually thereafter.

 

Upon entering the lease agreement, the Company recognized a right-of-use asset of $691,009 and a lease liability of $691,009.

 

Supplemental balance sheet information related to the lease on June 30, 2023 and December 31, 2022 is as follows:

 

 

 

 

June 30,

 

 

December 31,

 

Description

 

Classification

 

2023

 

 

2022

 

Right of Use Asset – Lease, net

 

Other assets (non-current)

 

$604,366

 

 

$645,095

 

 

 

 

 

 

 

 

 

 

 

 

Operating Lease liability – Short-term

 

Accrued liabilities

 

 

80,762

 

 

 

76,826

 

Operating Lease liability – Long-term

 

Other long-term liabilities

 

 

531,374

 

 

 

572,560

 

Total operating lease liability

 

 

 

$612,136

 

 

$649,386

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate – operating lease

 

 

 

 

7.00%

 

 

7.00%
v3.23.3
Related Party Accrued Interest Payable
6 Months Ended
Jun. 30, 2023
Related Party Accrued Interest Payable  
Related Party Accrued Interest Payable

Note 12. Related Party Accrued Interest Payable

 

Included in accrued interest payable are amounts due to related parties of approximately $345,000, at June 30, 2023 ($299,000 at December 31, 2022).

v3.23.3
Subsequent Events
6 Months Ended
Jun. 30, 2023
Subsequent Events  
Subsequent Events

Note 13. Subsequent Events

 

On July 13, 2023, Donald Reeve, Chairman of the Board, and the Company, entered into a short term note wherein the Company borrowed $40,000 from Mr. Reeve.  Interest will accrue monthly at a rate of 10% per annum.  The note was due in full with interest on August 14, 2023 and has been extended to a new term date of September 13, 2023.  This note remains outstanding as of the filing date.

 

In July 2023, warrants were exercised via a cashless exercise, resulting in 14,567 shares of common stock being issued.

 

On August 7, 2023, the Company received legal notice from a former employee, that he is suing the Company for alleged violations of Oregon labor law, related to his July 2023 termination. The Company believes this lawsuit is without merit and will defend it vigorously.

On August 25, 2023, the Company, as borrower, entered into a business loan arrangement (the “Loan”) with WebBank (the “Lender”). In exchange for the Loan, Lender agreed to lend the Company $150,000.00, with a payment plan of $2,671.15 per week for 78 weeks effective August 28, 2023.  The effective interest rate of the Loan is 46.8%. If Loan is prepaid, the unpaid portion of the finance charge of $58,350 will be due to Lender.

 

On September 14, 2023, the Company, as borrower, entered into a Financing and Security Agreement ("Agreement") with Celtic Bank Corporation (the “Celtic”). In exchange for a line of credit (“LOC”), Celtic agreed to lend the Company $200,000.00, with a payment plan of $20,892.15 per month for 12 months effective October 16, 2023.  The annual percentage rate of the LOC is 48.4%, If LOC is prepaid, the unpaid interest accrued will be due to Celtic.  If an additional draw on the LOC is requested, a draw fee will be imposed.

 

On October 13, 2023, the Company received funding from a loan agreement with Stripe and Celtic Bank.  The loan amount was $140,200 plus a fixed fee of $16,403. The repayment amount of $156,603 will be repaid at a repayment rate of 20% of the Company’s receivables automatically withheld by Stripe.  There is no financing percentage.  The repayment start date is October 19, 2023, with a minimum payment amount of $17,400 over every 60-day period. The final repayment date is April 25, 2025, if total repayment amount is not paid as of that date.  This loan agreement also eliminates the remaining balance of $35,754 from the previous Stripe loan dated March 16, 2023, as the remaining balance was rolled into this new loan.

v3.23.3
Summary of Significant Accounting Policies (Policies)
6 Months Ended
Jun. 30, 2023
Summary of Significant Accounting Policies  
Reclassifications

Reclassifications – It is the Company’s policy to reclassify prior year amounts to conform with the current year presentation.

Fair Value of Financial Instruments

Fair Value of Financial Instruments - The carrying amounts reported in the balance sheets for cash, accounts receivable, accounts payable, and accrued expenses approximate fair value because of the immediate short-term maturity of these financial instruments. The carrying value of notes payable and convertible notes payable approximates the fair value based on rates currently available from financial institutions and various lenders.

Revenue

Revenue

 

The Company’s total revenue recognized from contracts from customers was comprised of three major services: Managed support services, Cybersecurity projects, and Software. The categories depict how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. There were no material unsatisfied performance obligations at June 30, 2023 or 2022 for contracts with an expected original duration of more than one year. The following table summarizes the revenue recognized by the major services:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Managed support services

 

 

1,122,084

 

 

 

1,115,607

 

 

 

2,248,882

 

 

 

2,204,614

 

Cybersecurity projects

 

 

353,937

 

 

 

300,456

 

 

 

676,000

 

 

 

626,917

 

Software

 

 

307,455

 

 

 

280,429

 

 

 

622,587

 

 

 

532,031

 

Total Revenue

 

 

1,783,476

 

 

 

1,696,492

 

 

 

3,547,469

 

 

 

3,363,562

 

 

Managed support services

 

Managed support services consist of revenue primarily from our subcontracts with Peraton for services to its end clients, principally a major establishment of the U.S. Government for which we manage one of the nation’s largest physical and virtual Microsoft Windows environments.

 

We generate revenue primarily from these subcontracts through fixed price service and support agreements. Revenues are earned and billed weekly and are generally paid within 45 days. The revenues are recognized at time of service.

 

Cybersecurity projects

 

Cybersecurity projects includes performing cybersecurity assessments, testing and consulting as a CISO (Chief Information Security Officer).

 

Cybersecurity assessments and testing services are considered distinct performance obligations when sold stand alone or with other products. These contracts generally have terms of one year or less. For substantially all these contracts, revenue is recognized when the specific performance obligation is satisfied. If the contract has multiple performance obligations, the revenue is recognized when the performance obligations are satisfied. Depending on the nature of the service, the amounts recognized are based on an allocation of the transaction price to each performance obligation based on a relative standalone selling price of the products sold.

 

In substantially all agreements, a 50% to 75% down payment is required before work is initiated. Down payments received are deferred until revenue is earned. Upon completion of performance obligation of service, payment terms are 30 days.

 

Software

 

Software revenue includes the selling of licenses of Nodeware® and third-party software, principally Webroot™.

 

Nodeware and Webroot software offerings consist of fees generated from the use of the respective software by our customers. Revenue is recognized on a ratable basis over the contract term beginning on the date that our service is made available to the customer. For Webroot, substantially all customers are billed in the month of the service and is cancellable upon notice per the respective agreements. The majority of Webroot billing is electronic, and those billed amounts are paid to the Company instantaneously via an online payment platform. For Nodeware, billings generally occur annually or monthly in advance of services for clients with recurring subscriptions. In some instances, billing is made monthly in arrears based on actual consumption in the prior month. For payments made in advance, revenue related to the term associated with our software licenses is recognized ratably over the contractual period.

 

We generate revenue via fixed price service agreements. These are based on periodic billings of a fixed dollar amount for recurring services of a similar nature performed according to the contractual arrangements with clients. The revenues are recognized at time of service.

 

Based on historical experience, the Company believes that collection is reasonably assured.

 

During the three and six months ended June 30, 2023, sales to one client, including sales under subcontracts for services to several entities, accounted for 63% of total sales in both periods, (65% for both periods in 2022) and 27% of accounts receivable at June 30, 2023 (27% at December 31, 2022).

Capitalization of Software for Resale

Capitalization of Software for Resale - The Company capitalizes the software development costs for software to be sold, leased, or otherwise marketed.Capitalization begins upon the establishment of technological feasibility of a new product or enhancements to an existing product, which is generally the completion of a working prototype that has been certified as having no critical bugs and is a release candidate. Costs incurred after the enhancement has reached technological feasibility and before it is released in the market are capitalized and are primarily labor costs related to coding and testing. Amortization begins once the software is ready for its intended use, generally based on the pattern in which the economic benefits will be consumed. Costs associated with major upgrade releases begin amortization in the month after release. The amortization period is three years. See Note 5 for further disclosure regarding capitalization of software for resale.

Leases

Leases - At contract inception, the Company determines whether the arrangement is or contains a lease and determines the lease classification. The lease term is determined based on the non-cancellable term of the lease adjusted to the extent optional renewal terms and termination rights are reasonably certain. Lease expense is recognized evenly over the lease term. Variable lease payments are recognized as period costs. The present value of remaining lease payments is recognized as a liability on the balance sheet with a corresponding right-of-use asset adjusted for prepaid or accrued lease payments. The Company uses its incremental borrowing rate for the discount rate, unless the interest rate implicit in the lease contract is readily determinable. The Company has adopted the practical expedients to not separate non-lease components from lease components and to not present short-term leases on the balance sheet. See Note 11 for further disclosure regarding lease accounting.

Recently Adopted Accounting Guidance

Recently Adopted Accounting Guidance - In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments”, which requires entities to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost. This guidance is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022. The adoption of this new accounting standard increased the reserve by approximately $21,600, which was deemed immaterial to adjust beginning accumulated deficit.

v3.23.3
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2023
Summary of Significant Accounting Policies  
Schedule of Disaggregation of revenue

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Managed support services

 

 

1,122,084

 

 

 

1,115,607

 

 

 

2,248,882

 

 

 

2,204,614

 

Cybersecurity projects

 

 

353,937

 

 

 

300,456

 

 

 

676,000

 

 

 

626,917

 

Software

 

 

307,455

 

 

 

280,429

 

 

 

622,587

 

 

 

532,031

 

Total Revenue

 

 

1,783,476

 

 

 

1,696,492

 

 

 

3,547,469

 

 

 

3,363,562

 

v3.23.3
Earnings Per Share (Tables)
6 Months Ended
Jun. 30, 2023
Earnings per Share  
Schedule of earning Loss per share, basic and diluted

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Numerator for basic  net profit (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss)

 

$668,984

 

 

$(833,200)

 

$(284,987)

 

$(1,701,434)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share - basic

 

$1.35

 

 

$(1.88)

 

$(0.59)

 

$(3.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for diluted net profit (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss)

 

$681,001

 

 

$(833,200)

 

$(284,987)

 

$(1,701,434)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) per share - diluted

 

$1.07

 

 

$(1.88)

 

$(0.59)

 

$(3.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

494,960

 

 

 

443,953

 

 

 

483,243

 

 

 

440,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

638,776

 

 

 

443,953

 

 

 

483,243

 

 

 

440,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anti-dilutive shares excluded from

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

per share calculations

 

 

325,634

 

 

 

319,350

 

 

 

505,770

 

 

 

319,350

 

v3.23.3
Stock Option Plans and Agreements (Tables)
6 Months Ended
Jun. 30, 2023
Stock Option Plans and Agreements  
Stock option valuation assumptions

Risk-free interest rate

 

3.57% - 3.98

Expected dividend yield

 

 

0%

Expected stock price volatility

 

 

110%

Expected life of options (years)

 

 

2.75

 

Stock option activity

 

 

Number of

 

 

Weighted

 

 

Remaining

 

Aggregate

 

 

 

Options

 

 

Average

 

 

Contractual

 

Intrinsic

 

 

 

Outstanding

 

 

Exercise Price

 

 

Term

 

Value

 

Outstanding at December 31, 2022

 

 

131,789

 

 

$6.03

 

 

 

 

 

 

Granted

 

 

47,600

 

 

 

1.20

 

 

 

 

 

 

Expired

 

 

(6,335)

 

 

3.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2023

 

 

173,054

 

 

$5.14

 

 

 2.9 years

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2023- vested or

 

 

 

 

 

 

 

 

 

 

 

 

 

 

expected to vest

 

 

158,054

 

 

$5.14

 

 

 2.7 years

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable

 

 

158,054

 

 

$5.14

 

 

 2.7 years

 

$0.00

 

v3.23.3
Lease (Tables)
6 Months Ended
Jun. 30, 2023
Lease  
Supplemental operating lease information

 

 

 

June 30,

 

 

December 31,

 

Description

 

Classification

 

2023

 

 

2022

 

Right of Use Asset – Lease, net

 

Other assets (non-current)

 

$604,366

 

 

$645,095

 

 

 

 

 

 

 

 

 

 

 

 

Operating Lease liability – Short-term

 

Accrued liabilities

 

 

80,762

 

 

 

76,826

 

Operating Lease liability – Long-term

 

Other long-term liabilities

 

 

531,374

 

 

 

572,560

 

Total operating lease liability

 

 

 

$612,136

 

 

$649,386

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate – operating lease

 

 

 

 

7.00%

 

 

7.00%
v3.23.3
Management Plans - Capital Resources (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Management Plans - Capital Resources (Details Narrative)              
Net income (loss) $ 668,984 $ (953,971) $ (833,200) $ (868,234) $ (284,987) $ (1,701,434)  
Total stockholders' deficiency 6,988,507       6,988,507   $ 6,864,214
Working capital deficit $ 6,600,000       $ 6,600,000    
v3.23.3
Summary of Significant Accounting Policies (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Total Revenue $ 1,783,476 $ 1,696,492 $ 3,547,469 $ 3,363,562
Software Member        
Total Revenue 307,455 280,429 622,587 532,031
Cybersecurity projects Member        
Total Revenue 353,937 300,456 676,000 626,917
Managed Support Services [Member]        
Total Revenue $ 1,122,084 $ 1,115,607 $ 2,248,882 $ 2,204,614
v3.23.3
Summary of Significant Accounting Policies (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Increases in reserves     $ 21,600    
Sales Revenue Net [Member] | Customer A [Member]          
Concentration risk 63.00% 65.00% 63.00% 65.00%  
Accounts Receivable [Member] | Customer A [Member]          
Concentration risk     27.00%   27.00%
Cybersecurity projects and software Member          
Description of agreements     In substantially all agreements, a 50% to 75% down payment is required before work is initiated. Down payments received are deferred until revenue is earned. Upon completion of performance obligation of service, payment terms are 30 days    
v3.23.3
Sale of Certain Accounts Receivable (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Retained amount rate     10.00%    
Prime plus rate     3.60%    
Effective rate     11.85%    
Sublimit for accounts receivable $ 1,500,000   $ 1,500,000    
Accounts receivable 2,000,000   2,000,000    
Purchaser [Member]          
Accounts receivable net 34,000   34,000   $ 23,000
Accounts receivable 1,916,000 $ 1,062,000 1,916,000 $ 1,062,000  
Remained outstanding receivables financiing agreeent 20,000   20,000   144,000
Cost associated with the financing line 9,838 $ 12,195 24,510 $ 22,306  
Remained outstanding receivables $ 343,000   $ 343,000   $ 228,000
v3.23.3
Capitalization of Software for Resale (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Capitalization of Software for Resale          
Cost of capitalised software $ 1,007,817   $ 1,007,817   $ 894,027
Accumulated capitalized SW amortization 586,920   586,920   $ 472,702
Development costs 15,000 $ 7,800 21,700 $ 16,100  
Amortization expense $ 49,389 $ 53,402 $ 110,218 $ 106,803  
v3.23.3
Deferred Revenue and Performance Obligations (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Deferred Revenue and Performance Obligations        
Remaining non-cancelable performance obligations $ 882,000 $ 90,000 $ 882,000 $ 90,000
Revenue recognized $ 123,000 $ 136,000 $ 307,000 $ 278,000
v3.23.3
Debt Obligations (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended
Apr. 12, 2023
Apr. 11, 2023
Feb. 03, 2023
Mar. 17, 2023
Jun. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Mar. 24, 2023
Dec. 31, 2022
Common stock par value         $ 0.001 $ 0.001     $ 0.001
J.H. Darbie & Co., Inc. [Member]                  
Finders cash fee paid     $ 3,100            
Warrant coverage on principal amount     120.00%            
Gross proceeds of the Loan     2.92%            
Warrant to purchase commo stock shares     3,098            
Warrants exercise price     $ 2.40            
Talos Victory Fund [Member]                  
Convertible promissory note issued $ 200,000                
Forgiveness of debt $ 95,000                
Mast Hill Fund L P [Member]                  
Bears interest rate     8.00%            
Accrued expense         $ 130,000 $ 347,000      
Conversion price     $ 2.00            
Borrowed amount     $ 118,000            
Warrant coverage on principal amount     100.00%            
Due maturity date     June 3, 2023            
Warrants to purchase     59,000            
Common stock par value     $ 2.00            
Warrants term           5 years      
Original issue discount     $ 11,800     $ 18,900      
Amended and Restated Line of Credit Note and Agreement [Member]                  
Accrued interest   $ 2,891   $ 16,667          
Interest payments quarterly   $ 30,000   $ 6,250          
Bears interest rate       10.00%          
Borrowed amount       $ 250,000          
Revised Financing Arrangement [Member]                  
Borrowed amount         $ 105,696 105,696 $ 139,400    
Loan fee           11,152      
Total obligation amount                 $ 150,552
Outstanding loan amount paid           27,559      
Payments due           18,696      
Repayment interest rate               30.00%  
Revised Financing Arrangement One [Member]                  
Borrowed amount             $ 155,800    
Loan fee           $ 12,464      
Total obligation amount                 $ 168,264
v3.23.3
Shortterm Obligation (Details Narrative) - USD ($)
6 Months Ended
Jun. 30, 2023
Apr. 21, 2023
Mar. 29, 2023
Balance Amount   $ 82,830  
Purchase price     $ 1,330,464
Aggregate Purchase Price $ 1,662,698    
ERC Claim and Risk Participation Agreement      
Employee Retention Credit 1,662,698    
Interest income (expense) $ 70,699    
v3.23.3
Earnings Per Share (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Earnings per Share            
Net profit (loss) per share - basic $ 1.35   $ (1.88)   $ (0.59) $ (3.87)
Net profit (loss) $ 681,001   $ (833,200)   $ (284,987) $ (1,701,434)
Net profit (loss) per share - diluted $ 1.07   $ (1.88)   $ (0.59) $ (3.87)
Net income (loss) $ 668,984 $ (953,971) $ (833,200) $ (868,234) $ (284,987) $ (1,701,434)
Weighted average common shares outstanding Basic 494,960   443,953   483,243 440,004
Weighted average common shares outstanding Diluted 638,776   443,953   483,243 440,004
Anti-dilutive shares excluded from net loss per share calculation 325,634   319,350   505,770 319,350
v3.23.3
Stock Option Plans and Agreements (Details)
6 Months Ended
Jun. 30, 2023
Expected dividend yield 0.00%
Expected life of options 2 years 9 months
Expected stock price volatility 110.00%
Minimum [Member]  
Risk-free interest rate 3.57%
Maximum [Member]  
Risk-free interest rate 3.98%
v3.23.3
Stock Option Plans and Agreements (Details 1)
6 Months Ended
Jun. 30, 2023
USD ($)
$ / shares
shares
Stock Option Plans and Agreements  
Number of options outstanding, beginning | shares 131,789
Number of options granted | shares 47,600
Number of options expired | shares (6,335)
Number of options outstanding, ending | shares 173,054
Number of options vested or expected to vest | shares 158,054
Number of options exercisable | shares 158,054
Weighted average exercise price outstanding, beginning | $ / shares $ 6.03
Weighted average exercise price granted | $ / shares 1.20
Weighted average exercise price expired | $ / shares 3.85
Weighted average exercise price outstanding, ending | $ / shares 5.14
Weighted average exercise price vested or expected to vest | $ / shares 5.14
Weighted average exercise price exercisable | $ / shares $ 5.14
Weighted-average remaining contractual term outstanding 2 years 10 months 24 days
Weighted-average remaining contractual term vested or expected to vest 2 years 8 months 12 days
Weighted-average remaining contractual term exercisable 2 years 8 months 12 days
Aggregate intrinsic value outstanding | $ $ 0
Aggregate intrinsic value vested or expected to vest | $ 0
Aggregate intrinsic value exercisable | $ $ 0
v3.23.3
Stock Option Plans and Agreements (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Stock Option Plans and Agreements        
Option expense $ 26,159 $ 51,708 $ 26,159 $ 52,631
Unrecognized compensation cost $ 12,000   $ 12,000  
Options and granted     47,600 1,267
Options vested     32,600  
Performance-based stock options     15,000  
Option price $ 1.17   $ 1.17  
Aggregate shares of common stock authorized under stock option plans and agreements 249,113   249,113  
v3.23.3
LEASE (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Lease    
Right of use asset - lease, net $ 604,366 $ 645,095
Operating lease liability - short-term 80,762 76,826
Operating lease liability - long-term 531,374 572,560
Total operating lease liability $ 612,136 $ 649,386
Discount Rate Operating Lease 7.00% 7.00%
v3.23.3
LEASE (Details Narrative)
6 Months Ended
Jun. 30, 2023
USD ($)
Lease  
Leases expires May 31, 2029
Rent expense $ 118,487
Leases rate 2.00%
Right-of-use asset $ 691,009
Lease liability $ 691,009
v3.23.3
RELATED PARTY ACCRUED INTEREST PAYABLE (Details Narrative) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Related Party Accrued Interest Payable    
Additional accrued interest to related parties $ 345,000 $ 299,000
v3.23.3
Subsequent Events (Details Narrative) - USD ($)
1 Months Ended
Oct. 13, 2023
Sep. 14, 2023
Aug. 25, 2023
Oct. 19, 2023
Jul. 13, 2023
Jun. 30, 2023
Dec. 31, 2022
Common stock shares           506,608 470,093
Subsequent Event [Member]              
Accrued interest         $ 40,000    
Interest rate         10.00%    
Common stock shares         14,567    
Amended and Restated Line of Credit Note - [Member] | Subsequent Event [Member]              
Interest rate   48.40% 46.80%        
Repayment interest rate 20.00%            
Depersible live   12 months 546 days        
Loan fee $ 140,200 $ 200,000 $ 150,000 $ 17,400      
Fixed Fee 16,403            
Principal Due Amount $ 156,603 $ 20,892 2,671        
Original loan     $ 58,350 $ 35,754      

Infinite (CE) (USOTC:IMCI)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Infinite (CE) Charts.
Infinite (CE) (USOTC:IMCI)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Infinite (CE) Charts.