XML 50 R34.htm IDEA: XBRL DOCUMENT v3.20.2
14. STOCKHOLDERS' DEFICIENCY (Tables)
12 Months Ended
Jun. 30, 2020
Stockholders' deficiency:  
Schedule of proceeds raised under equity distribution

Proceeds raised under the 2019 Equity Distribution Agreement are as follows:

 

    Year Ended June 30, 2020     Year Ended June 30, 2019     Cumulative from inception  
    Shares     Proceeds     Shares     Proceeds     Shares     Proceeds  
Gross proceeds     1,895,934     $ 1,723,195       7,564,575       10,607,047       9,460,509     $ 12,330,242  
Fees     -       (51,697 )     -       (318,211 )     -       (369,908 )
Expenses     -       (90,000 )     -               -       (90,000 )
Net proceeds     1,895,934     $ 1,581,498       7,564,575     $ 10,288,836       9,460,509     $ 11,870,334  

 

Proceeds raised under the 2018 Equity Distribution are as follows:

 

    Year Ended June 30, 2019     Year Ended June 30, 2018     Cumulative from inception  
    Shares     Proceeds     Shares     Proceeds     Shares     Proceeds  
Gross proceeds     17,221,239       23,553,838       1,283,754       1,446,159       18,504,993     $ 24,999,997  
Fees     -       (706,615 )     -       (43,385 )     -       (750,000 )
Expenses     -       -       -       (145,000 )     -       (145,000 )
Net proceeds     17,221,239     $ 22,847,223       1,283,754     $ 1,257,774       18,504,993     $ 24,104,997  

 

Schedule of warrant buybacks
    Year Ended June 30, 2020  
    Warrants     Buyback price  
Series F Warrants     297,352     $ 62,712  
Series H Warrants     1,466,432       577,373  
Series J Warrants     4,774,889       1,907,381  
      6,538,673     $ 2,547,466  
Outstanding Stock Purchase Warrants
    Shares of Common     Exercise Price per   Latest Termination

Descripton

  Stock     Share  

Date

Series F warrants*     1,894,429     $ 0.91   July 2, 2020**
Series G warrants     549,450       0.91   July 2, 2020**
Series H warrants *     7,974,881       0.70   August 4, 2021
Financial services warrants     25,000       0.70   August 4, 2021
Series J warrants*     4,639,614       0.80   December 6, 2021
      15,083,374            
Option activity
    Number of Shares     Weighted Average Exercise Price     Weighted Average Remaining Term in Years     Aggregate Intrinsic Value  
                         
Outstanding - June 30, 2017     8,927,132     $ 0.76       7.5       -  
                                 
Granted     4,182,550       0.90                  
Forfeited     (39,500 )     1.70                  
Exercised     (208,900 )     0.77                  
Expired     (85,820 )     6.95                  
                                 
Outstanding - June 30, 2018     12,775,462       0.76       7.7          
                                 
Granted     2,340,200       1.34                  
Forfeited     (280,362 )     0.62                  
Exercised     (270,500 )     0.64                  
Expired     (129,150 )     1.77                  
Outstanding - June 30, 2019     14,435,650       0.85       7.3          
                                 
Granted     5,779,850       0.58                  
Forfeited     (235,950 )     0.86                  
Exercised     -       -                  
Expired     (77,100 )     2.72                  
                                 
Outstanding - June 30, 2020     19,902,450     $ 0.76       7.4     $ 380,514  
                                 
Exercisable at June 30, 2020     10,366,100     $ 0.79       5.8     $ 299,137  
                                 
Expected to vest at June 30, 2020     9,536,350     $ 0.74       9.2     $ 81,377  
Weighted average assumptions
    Year Ended June 30,  
    2020     2019     2018  
                   
Risk-free interest rate     0.5 %     1.9 %     1.8 %
Volatility factor     67.1 %     69.3 %     52.6 %
Dividend yield     0 %     0 %     0 %
Expected option life (years)     6.1       6.1       6.0  
Weighted average grant date fair value   $ 0.33     $ 0.85     $ 0.58  
Restricted Stock Units
    Year Ended June 30,  
    2020     2019     2018  
Outstanding at beginning of year     10,327,833       9,323,876       5,209,617  
Granted     3,397,950       1,517,450       4,914,550  
Forfeited     (123,438 )     (182,351 )     (5,250 )
Vested     (636,775 )     (331,142 )     (795,041 )
Outstanding at end of year     12,965,570       10,327,833       9,323,876