XML 39 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
Stockholders' Equity (Tables)
12 Months Ended
Jun. 30, 2017
Equity [Abstract]  
Schedule of stock-based compensation expense

he Company recorded stock-based compensation expense for the shares issued to consultants that have vested, which is a component of operating expenses in the Consolidated Statement of Operations as follows:

 

          Stock-Based Compensation  
                   
          For the Year Ended  
Month of Original Grant   Shares
Issued
    June 30,
2017
    June 30,
2016
 
December 2015     230,000     $ 945,189     $ 342,811  
March 2016     60,000       261,214       71,786  
August 2016     40,000       147,600       —  
January 2017     50,000       194,776       —  
      380,000     $ 1,548,779     $ 414,597  
Schedule of Black-Scholes option pricing model with weighted average assumptions

The fair values of the Company’s options were estimated at the dates of grant using a Black-Scholes option pricing model with the following weighted average assumptions:

 

Expected term (years)     6.25  
Risk-free interest rate     1.29 %
Volatility     47 %
Dividend yield     0 %
Schedule of the option activity

The following is a summary of the option activity:

 

    Options     Weighted
Average
Exercise
Price
 
Outstanding – July 1, 2015     160,000     $ 1.50  
Exercisable – July 1, 2015     —     $ —  
Granted     —       —  
Exercised     —       —  
Forfeited/Cancelled     —       —  
Outstanding – June 30, 2016     160,000       1.50  
Exercisable – June 30, 2016     40,000       1.50  
Granted     —       —  
Exercised     —       —  
Forfeited/Cancelled     —       —  
Outstanding – June 30, 2017     160,000     $ 1.50  
Exercisable – June 30, 2017     80,000     $ 1.50  
Schedule of resricted shares

The following is a summary of restricted shares:

 

Grant Date   Shares
Issued
    Fair
Value (1)
    Shares
Vested
 
June 2014     307,876     $ 1,294,029       121,530  
July 2014     32,408       48,612       23,791  
August 2014     81,020       326,323       8,102  
September 2014     129,633       352,282       13,667  
March 2015     72,918       401,717       —  
October 2015     293,000       439,500       —  
November 2015     36,200       54,300       —  
December 2015     300,000       1,393,000       230,000  
January 2016     40,000       68,000       —  
March 2016     60,000       333,000       60,000  
June 2016     118,000       535,809       —  
August 2016     351,000       1,489,247       40,000  
January 2017     192,000       1,165,122       —  
February 2017     110,000       697,500       —  
March 2017     20,000       135,000       —  
      2,144,055     $ 8,733,441       497,090