Stock Based Compensation (Tables)

3 Months Ended

Sep. 30, 2021

Stock Based Compensation (Tables)

Schedule of fair value of stock options granted

Expected option life (years)	2-4
Expected stock price volatility	227 to 258%
Expected dividend yield		-
Risk-free interest rate	0.44 to 0.54%

Stock option activity

	Shares			Weighted-Average Exercise Price		Weighted-Average Remaining Contractual Price		Aggregate Intrinsic Value
Options:
Outstanding at July 1, 2021		13,594,259		$	0.08
Granted		562,500		$	0.13
Exercised, converted		-		$	0.00
Forfeited / exchanged / modification		(542,027	)	$	0.07
Outstanding at September 30, 2021		13,614,732		$	0.11		2.5	$	-
Exercisable at September 30, 2021		7,471,867		$	0.08		3.0
Number of options available for grant at end of period		426,870

Schedule of nonvested shares

Options	Shares			Weighted-Average Grant-Date Fair Value
Nonvested at July 1, 2021		12,130,179		$	0.08
Granted		562,500		$	0.13
Vested		(542,027	)	$	0.07
Forfeited		(955,733	)	$	0.08
Nonvested at September 30, 2021		11,194,920		$	0.08

Summary of warrant outstanding

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 September 30, 2021	$	0