XML 113 R14.htm IDEA: XBRL DOCUMENT v3.21.2
Stock Based Compensation
12 Months Ended
Jun. 30, 2021
Stock Based Compensation  
Note 8 - 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 20,000,000. The options are exercisable for a period of up to 4 years from the date of the grant. The number of shares authorized to be issued under the equity incentive plan was increased from 10,000,000 to 20,000,000 through consent of stockholders to amend and restate the equity incentive plan.

  

The average fair value of stock options granted was estimated to be $0.14 and $0.07 per share for the period ended June 30, 2021 and June 30, 2020. This estimate was made using the Black-Scholes option pricing model and the following weighted average assumptions:

  

 

 

2021

 

 

2020

 

 

 

 

 

 

Expected option life (years)

 

2-4

 

 

2 - 4

 

Expected stock price volatility

 

227 to 254%

 

 

227 to 230%

 

Expected dividend yield

 

 

-

 

 

 

 

Risk-free interest rate

 

0.44 to 0.54%

 

 

0.44 to 0.54%

 

  

A summary of option activity under the employee share option pan as of June 30, 2021 and changes during the year then ended is presented below.

 

 

 

Shares

 

 

Weighted-Average Exercise Price

 

 

Weighted-Average Remaining Contractual Price

 

 

Aggregate Intrinsic Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options:

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at July 1, 2020

 

 

12,558,375

 

 

$ 0.07

 

 

 

 

 

 

 

Granted

 

 

7,254,124

 

 

$ 0.14

 

 

 

 

 

 

 

Exercised, converted

 

 

-

 

 

$ 0.00

 

 

 

 

 

 

 

Forfeited / exchanged / modification

 

 

(6,218,240 )

 

$ 0.07

 

 

 

 

 

 

 

Outstanding at June 30, 2021

 

 

13,594,259

 

 

$ 0.11

 

 

 

2.5

 

 

$ 155,693

 

Exercisable at June 30, 2021

 

 

5,509,213

 

 

$ 0.08

 

 

 

3.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of options available for grant at end of period

 

 

426,870

 

 

 

 

 

 

 

 

 

 

 

 

 

      

A summary of the status of the Company’s nonvested shares as of June 30, 2021, and changes during the year ended June 30, 2021, is presented below:

 

Options

 

Shares

 

 

Weighted-Average Grant-Date Fair Value

 

Nonvested at July 1, 2020

 

 

12,558,375

 

 

$ 0.07

 

Granted

 

 

7,254,124

 

 

$ 0.14

 

Vested

 

 

(1,464,080 )

 

$ 0.07

 

Forfeited

 

 

(6,218,240 )

 

$ 0.07

 

Nonvested at June 30, 2021

 

 

12,130,179

 

 

$ 0.11

 

 

Stock-based compensation expense attributable to stock options was approximately $326,506 for the year ended June 30, 2021. As of June 30, 2021, there was approximately $2,415,541 of unrecognized compensation expense related to 12,130,179 nonvested stock options outstanding, and the weighted average vesting period for those options was 3 years.

  

Warrants

 

At June 30, 2021, 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 - SEDA Financing

 

 

86,957

 

 

 

1.80

 

 

$ 1.15

 

Warrants - Issued with Convertible Notes

 

 

600,000

 

 

 

2.23

 

 

$ 0.75

 

Warrants - Securities Purchase Agreement

 

 

360,577

 

 

 

3.02

 

 

$ 0.78

 

Warrants A - Securities Purchase Agreement

 

 

28,072,364

 

 

 

3.02

 

 

$ 0.16

 

Total

 

 

29,119,898

 

 

 

 

 

 

 

 

 

Aggregate intrinsic value at June 30, 2021

 

$ 0