XML 14 R13.htm IDEA: XBRL DOCUMENT v3.19.2
Stock Based Compensation
12 Months Ended
Jun. 30, 2019
Stock Based Compensation  
Note 7 - Stock Based Compensation

The equity incentive plan of the Company was established in February of 2017. The Board of Directors of the Company may from time to time, in its discretion grant to directors, officers, consultants and employees of the Company, non-transferable options to purchase common shares, provided that the number of options issued do not exceed 10,000,000. The options are exercisable for a period of up to 10 years from the date of the grant. The number of options to purchase common shares was increased from 5,000,000 to 10,000,000 through a consent of stockholders to amend and restate the equity incentive plan.

 

The following table reflects the continuity of stock options for the years ended June 30, 2019 and 2018:

 

A summary of stock option activity is as follows:

 

 

June 30,

2019

 

 June 30,

2018

 

Number of options outstanding:

 

Beginning of year

 

4,145,735

 

-

 

Granted

 

1,537,152

 

4,398,935

 

Exercised, converted

 

(367,387

)

 

(54,000

)

Forfeited / exchanged / modification

 

(716,677

)

 

(199,200

)

 

End of period

 

4,598,823

 

4,145,735

 

Number of options exercisable at end of period

 

763,453

 

1,181,435

 

Number of options available for grant at end of period

 

4,562,408

 

764,565

 

Weighted average option prices per share:

 

Granted during the period

 

$

0.69

 

$

0.25

 

Exercised during the period

 

$

0.26

 

$

0.25

 

Terminated during the period

 

$

0.45

 

$

0.25

 

Outstanding at end of period

 

$

0.37

 

$

0.25

 

Exercisable at end of period

 

$

0.32

 

$

0.25

 

The average fair value of stock options granted was estimated to be $0.88 per share for the period ended June 30, 2019. This estimate was made using the Black-Scholes option pricing model and the following weighted average assumptions:

 

 

2019

 

 2018

 

Expected option life (years)

 

3 - 5

 

 2.5-3

 

Expected stock price volatility

 

147%-170

 %

 

144

%

Expected dividend yield

 

 %

 

 %

Risk-free interest rate

 

2.35%-3.01

 %

 

2.31%-2.78

 %

 

Stock-based compensation expense attributable to stock options was approximately $2,285,543 for the year ended June 30, 2019. As of June 30, 2019, there was approximately $3,098,667 of unrecognized compensation expense related to unvested stock options outstanding, and the weighted average vesting period for those options was 3 years.

 

Stock-based compensation expense attributable to stock options was approximately $810,962 for the year ended June 30, 2018. As of June 30, 2018, there was approximately $4,948,460 of unrecognized compensation expense related to unvested stock options outstanding, and the weighted average vesting period for those options was 3 years.

 

Warrants

 

At June 30, 2019, the Company had outstanding warrants to purchase the Company’s common stock which were issued in connection with multiple financing arrangements. Information relating to these warrants is summarized as follows:

 

Warrants

 

Remaining

Number

Outstanding

 

Weighted

 Average

Remaining Life (Years)

 

Weighted

Average

 Exercise Price

 

Warrants-Financing

 

86,957

 

3,11

 

$

1.15

 

Warrants-Issued with Convertible Notes

 

600,000

 

4.24

 

$

0.75

 

Total

 

686,957