XML 35 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
8. STOCK PURCHASE OPTIONS AND WARRANTS (Tables)
6 Months Ended
Dec. 31, 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       4.31     $ 93,750  
Granted     -       -       -       -       -  
Exercised     -       -       -       -       -  
Cancelled/Expired     -       -       -       -       -  
Outstanding as of December 31, 2017     525,000     $ 0.18     $ 0.20       4.56     $ 93,750  

 

 

Schedule of Assumptions Used to Estimate Fair Value
    December 31, 2017   June 30, 2017
Expected volatility   105-190%   92-126%
Expected dividends   0%   0%
Expected term   0-5 Years   0-5 Years
Risk-free interest rate   0.96-2.09%   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     1,025,000       0.17       0.07       3.26       176,250  
Exercised     -       -       -       -       -  
Cancelled/Expired     (177,500 )     0.48       -       -       (85,000 )
Outstanding as of December 31, 2017     40,774,597     $ 0.37     $ 0.40       2.94     $ 15,236,085