XML 58 R41.htm IDEA: XBRL DOCUMENT v3.5.0.2
STOCK BASED COMPENSATION PLANS (Tables)
12 Months Ended
Jun. 30, 2016
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of stock based compensation plans
 
Date Approved Name of Plan Type of Plan Authorized
Shares
 
June 2013 2013 Stock Incentive Plan Stock  500,000 
June 2014 2014 Stock Option Incentive Plan Stock Options  750,000 
June 2015 2015 Equity Incentive Plan Stock & Stock Options  1,250,000 
       2,500,000 
Schedule of common stock for future issuance
 
Exercise of Common Stock Warrants  2,445,653 
Conversions of Preferred Stock and cumulative Preferred Stock dividends  99,999 
Issuance under 2013 Stock Incentive Plan  162,330 
Issuance under 2014 Stock Option Incentive Plan  737,215 
Issuance under 2015 Stock Incentive Plan  1,250,000 
Issuance to former Chief Executive Officer upon the occurrence of a USA Transaction  140,000 
Total shares reserved for future issuance  4,835,197 


Schedule of stock option granted weighted average assumptions
 
  Year Ended  Year ended  Year ended 
  June 30, 2016  June 30, 2015  June 30, 2014 
Expected volatility  59-66%   78-79%   79%
Expected life  4.5 years    7 years    7 years 
Expected dividends  0.00%  0.00%  0.00%
Risk-free interest rate  1.46-1.49%   1.59-2.04%   2.22%
 
Schedule of options outstanding
  For the Twelve Months Ended June 30, 
  2016  2015  2014 
  Shares  Weighted
Average Grant
Date Fair Value
  Shares  Weighted
Average Grant
Date Fair Value
  Shares  Weighted
Average Grant
Date Fair Value
 
Outstanding options, beginning of period  538,888  $1.32   120,000  $1.49   -   - 
Granted  199,586  $1.63   438,888  $1.30   120,000  $1.49 
Forfeited  (95,000) $1.80   (20,000) $1.49   -   - 
Excercised  (33,333) $1.27                 
Outstanding options, end of period  610,141  $1.35   538,888  $1.33   120,000  $1.49 
Schedule of information related to options

 

  Options Outstanding Options Exercisable 
Range of Exercise Prices Options Outstanding Remaining Contractual Life Shares Exercisable Remaining Contractual Life Weighted Average Exercise Price 
$1.62 to $1.68 75,000 5.51 25,002 5.51 1.65 
$1.80 295,555 5.16 195,555 5.16 1.8 
$2.05 100,000 4.97 66,670 4.97 2.05 
$2.09 10,000 5.58 3,333 5.58 2.09 
$2.75 25,000 5.77 8,333 5.77 2.75 
$2.94 75,000 6.53 -   -   -   
$3.38 29,586 6.06 -   -   -   
  610,141 5.42 298,893 5.17 1.87 
Schedule of unvested options
  For the Twelve Months Ended June 30, 
  2016  2015  2014 
  Shares  Weighted
Average Grant
Date Fair Value
  Shares  Weighted
Average Grant
Date Fair Value
  Shares  Weighted
Average Grant
Date Fair Value
 
Unvested options, beginning of period  505,553  $1.32   120,000  $1.49   -   - 
Granted  199,586  $1.63   438,888  $1.30   120,000  $1.49 
Vested  (298,891) $1.31   (33,335) $1.49   -   - 
Forfeited  (95,000) $1.80   (20,000) $1.49   -   - 
Unvested options, end of period  311,248  $1.39   505,553  $1.32   120,000  $1.49 
Schedule of share based compensation arrangement by share based payment award, options outstanding and exercisable options
 
  As of June 30, 
  2016  2015  2014 
  Options
Outstanding
  Exercisable
Options
  Options
Outstanding
  Exercisable
Options
  Options
Outstanding
  Exercisable
Options
 
Number  610,141   298,893   538,888   33,335   120,000   - 
Weighted average exercise price $2.07  $1.87  $1.86  $2.05  $2.05   - 
Aggregate intrinsic value $1,341,828  $717,343  $451,177  $21,668  $7,200   - 
Weighted average contractual term $5.42   5.17   6.21   5.97   6.97   - 
Share price as of June 30 $4.27  $4.27  $2.70  $2.70  $2.11  $2.11 
Schedule of nonvested share activity
     Weighted-Average 
     Grant-Date 
  Shares  Fair Value 
       
Nonvested at June 30, 2013  97,146  $1.52 
Granted  10,000   2.17 
Vested  (55,001)  1.62 
Forfeited, Director changes  (3,334)  0.94 
Forfeited, Employee shares not earned  (5,000)  1.52 
Nonvested at June 30, 2014  43,811  $1.59 
Granted  155,927   2.00 
Vested  (181,134)  1.89 
Nonvested at June 30, 2015  18,604  $1.88 
Granted  131,558   3.04 
Vested  (21,664)  2.70 
Nonvested at June 30, 2016  128,498  $2.97