XML 43 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
10. STOCK PURCHASE OPTIONS AND WARRANTS (Tables)
12 Months Ended
Jun. 30, 2017
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, 2016     25,000     $ 0.15     $ 0.24       2.00     $ 3,750  
Granted     500,000       0.18       0.20       5.00       90,000  
Exercised     -       -       -       -       -  
Cancelled/Expired     -       -       -       -       -  
Outstanding as of June 30, 2017     525,000     $ 0.18     $ 0.20       4.81     $ 93,750  
                                         

 

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     (55,000 )     0.89       -       -       (49,150 )
Outstanding as of June 30, 2016     25,000     $ 0.15     $ 0.24       2.00     $ 3,750  

 

Schedule of Assumptions Used to Estimate Fair Value
    June 30, 2017   June 30, 2016
Expected volatility   92-126%   106-114%
Expected dividends   0%   0%
Expected term   0-5 Years   2-5 Years
Risk-free interest rate   0.74-1.89%   0.71-1.01%
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, 2016     35,034,550     $ 0.36     $ 0.45       4.31     $ 12,767,108  
Granted     10,424,998       0.46       0.18       2.07       6,701,566  
Exercised     (3,020,750 )     -       -       -       -  
Cancelled/Expired     (2,511,701 )     0.36       -       -       (4,323,838 )
Outstanding as of June 30, 2017     39,927,097     $ 0.38     $ 0.48       3.43     $ 15,144,835  

  

 

    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     31,981,778     $ 0.43     $ 0.50       4.98     $ 13,585,289  
Granted     5,172,000       0.45       0.33       3.52       2,316,000  
Exercised     (813,360 )     -       -       -       (630,364 )
Cancelled/Expired     (1,175,868 )     0.53       -       -       (2,513,817 )
Outstanding as of June 30, 2016     35,034,550     $ 0.36     $ 0.45       4.31     $ 12,767,108