XML 75 R55.htm IDEA: XBRL DOCUMENT v3.24.3
EQUITY (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Oct. 03, 2023
Sep. 28, 2023
Mar. 31, 2024
Feb. 29, 2024
Mar. 31, 2023
Feb. 28, 2023
Jun. 30, 2024
Jun. 30, 2023
Nov. 30, 2021
Nov. 29, 2021
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Common stock value issued for acquisition               $ 2,846,144    
Stock options exercised             $ 66,111    
Options granted       21,000     1,380,662 2,155,909    
Weighted average exercise price, options granted             $ 2.35 $ 5.63    
Options vested           220,000        
Number of shares cancelled       828,000     3,840,163 407,212    
Number of shares vested       31,000            
Number of shares non-vested granted       250,000            
Options granted, fair value             $ 1,530,000 $ 6,400,000    
Exercise price             $ 3.95 $ 4.84    
Remaining term             7 years 7 years    
Options outstanding, beginning balance             6,128,381 4,484,616    
Weighted average exercise price, outstanding, beginning balance             $ 4.84 $ 4.68    
Intrinsic value, outstanding Beginning balance             $ 1,676,966 $ 2,404,249    
Weighted average remaining contractual term (Yrs), options granted             8 years 3 months 18 days 9 years 7 months 6 days    
Intrinsic value, options granted             $ 98,542    
Options, exercised             (25,000) (104,932)    
Weighted average exercise price, options exercised             $ 2.00 $ 3.94    
Weighted average remaining contractual term (Yrs), options exercised             2 years 4 months 24 days 6 years 1 month 6 days    
Intrinsic value, options exercised             $ 99,505    
Options, Forfeited / Cancelled       (828,000)     (3,840,163) (407,212)    
Weighted average exercise price, options forfeited/Cancelled             $ 4.81 $ 7.39    
Weighted average remaining contractual term (Yrs), options forfeited/Cancelled             6 years 6 months 8 years 6 months    
Intrinsic value, options forfeited/Cancelled             $ 28,830    
Options outstanding, ending balance             3,643,880 6,128,381    
Weighted average exercise price, outstanding, ending balance             $ 3.95 $ 4.84    
Weighted average remaining contractual term (Yrs), Outstanding Ending             6 years 6 months 7 years    
Intrinsic value, outstanding Ending balance             $ 1,676,966    
Options exercisable, ending balance             1,973,499 3,741,523    
Weighted average exercise price, exercisable, Ending balance             $ 4.06 $ 3.96    
Weighted average remaining contractual term (Yrs), exercisable, Ending             5 years 5 years 7 months 6 days    
Intrinsic value, exercisable Ending balance             $ 1,676,966    
Executive Target Options [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Options granted, fair value               $ 8,530,000    
Employees [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Options granted     578,000              
New Options [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Options granted     250,000              
2016 Equity Incentive Plan [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Stock issued during period shares             12,200,000      
Shares available for issuance             5,400,000      
Stock options intrinsic value per share             $ 1.02 $ 3.56    
Unrecognized compensation expense to employees and vendors             $ 2,670,000      
Share-Based Payment Arrangement, Option [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of warrant exercised             9,000 42,000    
Stock options exercised             $ 0.0 $ 70,000.00    
Target Options [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Options granted             2,100,000 2,100,000    
Exercise price             $ 7.00 $ 7.00    
Remaining term             8 years 7 months 6 days 9 years 8 months 12 days    
Weighted average exercise price, outstanding, beginning balance             $ 7.00      
Weighted average exercise price, outstanding, ending balance             $ 7.00 $ 7.00    
Target Options [Member] | 2016 Equity Incentive Plan [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Shares available for issuance             2,100,000      
Unrecognized compensation expense to employees and vendors             $ 8,530,000      
Weighted average period             2 years 21 days      
Employees [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of common stock for services, shares             399,000 155,000    
Share-based compensation             $ 580,000 $ 640,000    
Board of Directors [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Share-based compensation             $ 110,000      
Stock issued during period, shares, new issues             75,000      
Vendors [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of common stock for services, shares             44,000 2,000    
Share-based compensation             $ 100,000 $ 10,000.00    
Executive Officer [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Options granted           2,320,000        
Weighted average exercise price, options granted           $ 7.00        
AUGGD [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Common stock value issued for acquisition         $ 750,000          
Common Stock [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Stock issued during period, shares, new issues               714,286    
Common stock value issued for acquisition               $ 714    
Number of common stock for services, shares             1,885,715      
Options, exercised             (8,819) (42,341)    
Common Stock [Member] | Board of Directors [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of common stock for services, shares             258,000      
Share-based compensation             $ 370,000      
Number of shares vested             443,000      
Common Stock [Member] | Sector 5 Digital, LLC [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Stock issued during period, shares, new issues             714,000 577,000    
Common stock value issued for acquisition             $ 810,000 $ 2,410,000    
Common Stock [Member] | XR Terra, LLC. [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Stock issued during period, shares, new issues             71,000 107,000    
Common stock value issued for acquisition             $ 170,000      
Common Stock [Member] | AUGGD [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Common stock value issued for acquisition               $ 320,000    
Contingent acquisition obligation               570,000    
Repayment of secured debt               $ 250,000    
Common Stock [Member] | Brightline Interactive, LLC [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Stock issued during period, shares, new issues               714,000    
Common stock value issued for acquisition               $ 2,850,000    
Common Stock [Member] | InciteVR [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Stock issued during period, shares, new issues               71,000    
Common stock value issued for acquisition               $ 330,000    
Common Stock [Member] | PulpoAR, LLC [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Stock issued during period, shares, new issues               214,000    
Common stock value issued for acquisition               $ 730,000    
XR Terra [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Stock issued during period, shares, new issues               71,000    
Common stock value issued for acquisition               $ 330,000    
Securities Purchase Agreement [Member] | Common Stock [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Reprice per share                 $ 1.75 $ 14.63
Securities Purchase Agreement [Member] | Warrant [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Warrants tp purchase common stock, shares 750,000                  
Number of warrant exercised             0      
Investor [Member] | Securities Purchase Agreement [Member] | Common Stock [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Sale of stock, shares   1,885,715                
Sale of stock   $ 3,300,000                
Sale of stock, per share   $ 1.75                
Net proceeds $ 2,970,000