XML 58 R30.htm IDEA: XBRL DOCUMENT v3.19.3
10. STOCK PURCHASE OPTIONS AND WARRANTS (Tables)
12 Months Ended
Jun. 30, 2019
Share-based Payment Arrangement, Noncash Expense [Abstract]  
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, 2018     525,000     $ 0.05     $ 0.16       3.81     $ 28,750  
Granted     -       -       -       -       -  
Exercised     -       -       -       -       -  
Cancelled/Expired     (25,000 )     -.15       -       -       (3,750 )
Outstanding as of June 30, 2019     500,000     $ 0.05     $ 0.17       3.00     $ 25,000  

 

 

Date Issued   Number of
Options
    Weighted Average
Exercise Price
    Weighted Average
Grant Date Fair
Value
    Expiration Date
(yrs.)
    Value if Exercised  
Balance June 30, 2017     525,000     $ 0.18     $ 0.16       4.81     $ 93,750  
Granted     -       -       -       -       -  
Exercised     -       -       -       -       -  
Cancelled/Expired     -       -       -       -       -  
Outstanding as of June 30, 2018     525,000     $ 0.05     $ 0.16       3.81     $ 28,750  
Schedule of assumptions used to estimate fair value
    June 30, 2019     June 30, 2018  
Expected volatility     125-322%       105-304%  
Expected dividends     0%       0%  
Expected term     0-5 Years       0-5 Years  
Risk-free interest rate     1.71-3.05%       0.96-2.73%  
Schedule of warrants
    Number of
Warrants
    Weighted Average
Exercise Price
    Weighted Average
Grant Date Fair
Value
    Expiration Date
(yrs.)
    Value if Exercised  
Balance June 30, 2018     41,759,597     $ 0.32     $ 0.40       3.01     $ 13,291,022  
Granted     15,946,587       0.06       0.03       3.90       180,199  
Exercised     -       -       -       -       -  
Cancelled/Expired     (15,805,466 )     0.50       -       -       (7,162,231 )
Outstanding as of June 30, 2019     41,900,718     $ 0.15     $ 0.36       3.43     $ 6,308,991  

 

    Number of
Warrants
    Weighted Average
Exercise Price
    Weighted Average
Grant Date Fair
Value
    Expiration Date
(yrs.)
    Value if Exercised  
Outstanding as of June 30, 2017     39,927,097     $ 0.38     $ 0.45       3.38     $ 15,144,835  
Granted     6,675,000       0.08       0.05       4.38       534,250  
Exercised     -       -       -       -       -  
Cancelled/Expired     (4,842,500 )     0.49       -       -       (2,388,063 )
Outstanding as of June 30, 2018     41,759,597     $ 0.32     $ 0.40       3.01     $ 13,291,022