XML 35 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
8. STOCK PURCHASE OPTIONS AND WARRANTS (Tables)
3 Months Ended
Sep. 30, 2017
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, 2017     525,000     $ 0.18     $ 0.16       4.81     $ 93,750  
Granted     -       -       -       -       -  
Exercised     -       -       -       -       -  
Cancelled/Expired     -       -       -       -       -  
Outstanding as of September 30, 2017     525,000     $ 0.18     $ 0.20       4.56     $ 93,750  

 

Schedule of Assumptions Used to Estimate Fair Value
    September 30, 2017   June 30, 2017
Expected volatility   105-174%   92-126%
Expected dividends   0%   0%
Expected term   0-5 Years   0-5 Years
Risk-free interest rate   0.96-1.77%   0.74-1.89%
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, 2017     39,927,097     $ 0.38     $ 0.45       3.38     $ 15,144,835  
Granted     725,000       0.20       0.10       3.31       146,250  
Exercised     -       -       -       -       -  
Cancelled/Expired     (65,000 )     0.36       -       -       (40,000 )
Outstanding as of September 30, 2017     40,587,097     $ 0.38     $ 0.48       3.38     $ 15,251,085