XML 109 R48.htm IDEA: XBRL DOCUMENT v3.25.3
Share-Based Payment (Tables)
12 Months Ended
Jun. 30, 2025
Share-Based Payment [Abstract]  
Schedule of Assumptions Used to Value the Company's Stock Options Grants

The assumptions used to value the Company’s stock options grants were as follows:

 

    2025     2024     2023  
                   
Expected volatility     41 %     42 %     43 %
Risk-free interest rate     4.13 %     4.42 %     4.00 %
Exercise multiples     2.2~2.8       2.2~2.8       2.2~2.8  
Expected dividend yield     9 %     - %     - %
Forfeited rates     15~19 %     12~30 %     16~23 %
Fair market value per common share     0.81       0.98       1.135  
Schedule of Stock Options Activities

The following table sets forth the summary of stock options activities:

 

   Number of stock options   Weighted Average Exercise Price   Weighted Average Grant-date Fair Value   Weighted Average Remaining Contractual Life   Aggregate Intrinsic Value 
Outstanding as of July 1, 2024   6,372,427    1.93    0.92    2.3 years    175,494 
Granted   1,472,000    0.81    0.16    -    
-
 
Exercised   (313,736)   0.80    -    -    (40,786)
Forfeited or expired   (1,081,873)   2.34    0.94    -    
-
 
Outstanding as of June 30, 2025   6,448,818    1.66    0.75    2.0 years    401,095 
Outstanding and exercisable as of June 30, 2025   2,698,895    2.25    1.06    -    52,913 
Vested and expected to vest as of June 30, 2025   5,610,358    1.43    0.18    2.0 years    403,476 
Schedule of RSU Activities

The following table sets forth the summary of RSUs activities:

 

   Number of
Shares
   Weighted-
Average
Grant Date
Fair Value
 
         
Outstanding as of July 1, 2024   60,600    3.02 
Granted   2,200,000    0.81 
Vested   (2,219,300)   0.83 
Forfeited or expired   
-
    
-
 
Outstanding as of June 30, 2025   41,300    2.96 
Schedule of Share-Based Compensation Expense

The following table summarizes the total share-based compensation expense recognized by the Company:

 

   2025   2024   2023 
General and administrative expenses   2,280,470    2,880,987    2,333,023 
Selling and marketing expenses   179,938    275,562    129,060 
Cost of revenue   7,503    11,467    16,212 
Total   2,467,911    3,168,016    2,478,295