XML 33 R22.htm IDEA: XBRL DOCUMENT v3.3.1.900
8. STOCK PURCHASE OPTIONS AND WARRANTS (Tables)
6 Months Ended
Dec. 31, 2015
Notes to Financial Statements  
Schedule of options activity

Date Issued   Number of Options     Weighted Average Exercise Price     Weighted Average Grant Date Fair Value     Expiration Date (yrs)     Value if Exercised  
Balance June 30, 2015     80,000     $ 0.66     $ 0.59       1.20     $ 52,900  
Granted     -       -       -       -       -  
Exercised     -       -       -       -       -  
Cancelled/Expired     (25,000 )     0.85       -       -       (21,250 )
Outstanding as of December 31, 2015     55,000     $ 0.58     $ 0.55       1.21     $ 31,650  

 

Date Issued   Number of Options     Weighted Average Exercise Price     Weighted Average Grant Date Fair Value     Expiration Date (yrs)     Value if Exercised  
Balance June 30, 2014     381,429     $ 0.55     $ 0.12       0.62     $ 209,643  
Granted     -       -       -       -       -  
Exercised     -       -       -       -       -  
Cancelled/Expired     (301,429 )     0.52       -       -       (156,743 )
Outstanding as of June 30, 2015     80,000     $ 0.66     $ 0.59       1.20     $ 52,900  

Schedule of Assumptions Used to Estimate Fair Value
    December, 31 2015   June 30, 2015
Expected volatility   104-114%   71-142%
Expected dividends   0%   0%
Expected term   3-5 Years   0.25-10 Years
Risk-free interest rate   0.65-1.70%   0.00-2.35%
Schedule of Warrants

  

    Number of Warrants     Weighted Average Exercise Price     Weighted Average Grant Date Fair Value     Expiration Date (yrs)     Value if Exercised  
Outstanding as of June 30, 2015     31,951,788     $ 0.43     $ 0.50       4.98     $ 13,585,289  
Granted     2,088,000       0.61       0.36       4.03       1,273,850  
Exercised     -       -       -       -       -  
Cancelled/Expired     (370,000 )     -       -       -       (177,300 )
Outstanding as of December 31, 2015     33,669,788     $ 0.44     $ 0.48       4.50     $ 14,681,839  

 

    Number of Warrants     Weighted Average Exercise Price     Weighted Average Grant Date Fair Value     Expiration Date (yrs)     Value if Exercised  
Outstanding as of June 30, 2014     8,332,579     $ 0.76     $ 0.70       2.96     $ 6,370,432  
Granted     26,434,199       0.24       0.25       5.56       9,821,607  
Exercised     (750,000 )     -       -       -       (160,000 )
Cancelled/Expired     (2,065,000 )     -       -       -       (2,446,750 )
Outstanding as of June 30, 2015     31,951,778     $ 0.43     $ 0.50       4.98     $ 13,585,289