XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Jun. 30, 2021 $ 7,580 $ 20,936,050 $ (22,115,408) $ (1,171,778)
Beginning balance, shares at Jun. 30, 2021 7,579,285      
Common stock issued to vendors for compensation $ 15 162,880 162,895
Common stock issued to vendors for compensation, shares 14,902      
Common stock issued for exercise of options $ 559 1,325,484 $ 1,326,043
Common stock issued for exercise of options, shares 559,775     969,775
Common stock and stock option based compensation expense $ 11 1,704,342 $ 1,704,353
Stock based compensation expense, shares 10,841      
Stock option-based board of directors expense 332,166 332,166
Net loss (4,983,768) (4,983,768)
Common stock issued for acquisition $ 388 3,346,915 3,347,303
Common stock issued for acquisitions, shares 388,342      
Common stock issued to satisfy legacy acquisition obligation $ 453 1,249,547 1,250,000
Common stock issued for legacy acquisition obligation, shares 452,978      
Common stock issued in Initial Public Offering, net $ 1,913 11,819,451 11,821,364
Common stock issued in Initial Public Offering, net, shares 1,912,500      
Common stock issued in Securities Purchase Agreement, net $ 1,500 13,576,900 13,578,400
Common stock issued in Securities Purchase Agreement, net, shares 1,500,000      
Common stock issued for convertible note conversion $ 324 1,605,852 1,606,176
Common stock issued for convertible note conversion, shares 324,150      
Ending balance, value at Mar. 31, 2022 $ 12,743 56,059,587 (27,099,176) 28,973,154
Ending balance, shares at Mar. 31, 2022 12,742,773      
Beginning balance, value at Dec. 31, 2021 $ 12,480 55,764,735 (25,347,563) 30,429,652
Beginning balance, shares at Dec. 31, 2021 12,480,416      
Common stock issued to vendors for compensation $ 2 14,998 15,000
Common stock issued to vendors for compensation, shares 1,529      
Common stock issued for exercise of options $ 203 712,221 712,424
Common stock issued for exercise of options, shares 202,850      
Common stock and stock option based compensation expense 654,090 654,090
Stock option-based board of directors expense 156,298 156,298
Net loss (1,751,613) (1,751,613)
Common stock issued for acquisition - fair value adjustment at close (1,702,697) (1,702,697)
Common stock issued to satisfy legacy acquisition obligation $ 58 459,942 460,000
Common stock issued for legacy acquisition obligation, shares 57,978      
Ending balance, value at Mar. 31, 2022 $ 12,743 56,059,587 (27,099,176) 28,973,154
Ending balance, shares at Mar. 31, 2022 12,742,773      
Beginning balance, value at Jun. 30, 2022 $ 12,749 56,885,815 (28,081,695) 28,816,869
Beginning balance, shares at Jun. 30, 2022 12,747,624      
Common stock issued to vendors for compensation $ 2 5,236 5,238
Common stock issued to vendors for compensation, shares 1,800      
Common stock issued for exercise of options $ 42 66,069 $ 66,111
Common stock issued for exercise of options, shares 41,996     94,932
Common stock issued to satisfy contingent acquisition obligations $ 469 1,874,605 $ 1,875,074
Common stock issued to satisfy contingent acquisition obligations, shares 469,541      
Common stock and stock option based compensation expense $ 79 2,270,981 2,271,060
Stock based compensation expense, shares 79,167      
Stock option-based board of directors expense 379,319 379,319
Net loss (9,296,960) (9,296,960)
Common stock issued for acquisition $ 714 2,845,430 2,846,144
Common stock issued for acquisitions, shares 714,286      
Common stock issued for satisfaction of prior year acquisition liability $ 214 733,822 734,036
Common stock issued for satisfaction of prior year acquisition liability, shares 214,288      
Common stock issued for purchase of intangible asset - technology $ 72 326,364 326,436
Common stock issued for purchase of intangible asset - technology, shares 71,430      
Ending balance, value at Mar. 31, 2023 $ 14,341 65,387,641 (37,378,655) 28,023,327
Ending balance, shares at Mar. 31, 2023 14,340,132      
Beginning balance, value at Dec. 31, 2022 $ 13,968 63,069,423 (32,156,057) 30,927,334
Beginning balance, shares at Dec. 31, 2022 13,966,007      
Common stock issued to vendors for compensation $ 2 5,236 5,238
Common stock issued to vendors for compensation, shares 1,800      
Common stock issued for exercise of options $ 15 21,180 21,195
Common stock issued for exercise of options, shares 15,315      
Common stock issued to satisfy contingent acquisition obligations $ 326 1,358,678 1,359,004
Common stock issued to satisfy contingent acquisition obligations, shares 326,684      
Common stock and stock option based compensation expense $ 30 847,372 847,402
Stock based compensation expense, shares 30,326      
Stock option-based board of directors expense 85,752 85,752
Net loss (5,222,598) (5,222,598)
Ending balance, value at Mar. 31, 2023 $ 14,341 $ 65,387,641 $ (37,378,655) $ 28,023,327
Ending balance, shares at Mar. 31, 2023 14,340,132