XML 59 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
9. STOCK PURCHASE OPTIONS AND WARRANTS (Tables)
12 Months Ended
Jun. 30, 2014
Notes to Financial Statements  
Schedule of Options

 

Date Issued   Number of Options     Weighted Average Exercise Price     Weighted Average Grant Date Fair Value     Expiration Date (yrs)     Value if Exercised  
Balance June 30, 2013     613,429     $ 0.85     $ 1.20       1.95     $ 522,843  
Granted     25,000       0.15       0.24       5.00       3,750  
Exercised     -       -       -       -       -  
Cancelled/Expired     (257,000 )     (1.23 )     -       -       (316,950 )
Outstanding as of June 30, 2014     381,429     $ 0.55     $ 0.12       0.62     $ 209,643  


 

Date Issued   Number of Options     Weighted Average Exercise Price     Weighted Average Grant Date Fair Value     Expiration Date (yrs)     Value if Exercised  
Balance June 30, 2012     698,429     $ 0.85     $ 1.20       2.95     $ 522,843  
Granted     -       -       -       -       -  
Exercised     -       -       -       -       -  
Cancelled/Expired     (85,000 )     (0.80 )     -       -       -  
Outstanding as of June 30, 2013     613,429     $ 0.55     $ 1.20       1.95     $ 522,843  
Schedule of Assumptions Used to Estimate Fair Value
    2014   2013
Expected volatility   113-132%   111-207%
Expected dividends   0%   0%
Expected term   2-10 Years   2-10 Years
Risk-free interest rate   0.35 – 1.75%   0.41-2.52%
Schedule of Warrants

The following table summarizes the changes in warrants outstanding issued to employees and non-employees of the Company during the fiscal year ended June 30, 2014.

 

Date Issued   Number of Warrants     Weighted Average Exercise Price     Weighted Average Grant Date Fair Value     Expiration Date (yrs)     Value if Exercised  
Balance June 30, 2013     7,530,063     $ 0.67     $ 2.45       4.17     $ 4,770,713  
Granted     1,366,016       1.30       0.23       5.00       1,774,467  
Exercised     (65,000 )     (0.25 )     0.14       -       (16,250 )
Cancelled/Expired     (498,500 )     (0.70 )     -       -       (158,498 )
Outstanding as of June 30, 2014     8,332,579     $ 0.76     $ 0.70       2.96     $ 6,370,432  

  

The following table summarizes the changes in warrants outstanding issued to employees and non-employees of the Company during the fiscal year ended June 30, 2013.

 

Date Issued   Number of Warrants     Weighted Average Exercise Price     Weighted Average Grant Date Fair Value     Expiration Date (yrs)     Value if Exercised  
Balance June 30, 2012     6,529,331     $ 2.84     $ 3.55       1.95     $ 4,835,028  
Granted     1,395,732       0.33       0.19       4.17       458,185  
Exercised     -       -       -       -       -  
Cancelled/Expired     (395,000 )     (0.82 )     -       -       (552,500 )
Outstanding as of June 30, 2013     7,530,063     $ 0.67     $ 2.45       4.17     $ 4,770,713