XML 36 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
STOCK OPTIONS AND WARRANTS (Tables)
12 Months Ended
Jun. 30, 2012
Fiscal Year 2012 Warrants
 
Share-based Compensation Arrangement by Share-based Payment Award  
Schedule of significant assumptions used to calculate the fair market value of a warrant

 

 

 
  2012  

Risk-free interest rate

    0.15 %

Dividend yield

    0 %

Volatility factor

    105 %

Expected life (months)

    14  
Summary of common stock warrants issued and outstanding

 

 

 
  Warrants   Weighted
Average
Share Price
  Aggregate
intrinsic
value
  Weighted
average
remaining
contractual
life(years)
 

Outstanding at year ended June 30, 2009

    10,343,131   $ 1.99   $ 45,375     5.59  

Granted

    6,938,462     1.16              

Exercised

    (5,166,465 )   0.94              

Expired

    (1,050,000 )   4.05              
                   

Outstanding at year ended June 30, 2010

    11,065,128   $ 1.25   $ 1,168,000     3.93  
                   

Granted

                     

Exercised

    (7,106,435 )   1.20              

Expired

    (100,000 )   4.00              
                   

Outstanding at year ended June 30, 2011

    3,858,693   $ 1.26   $ 11,737,345     3.03  
                   

Granted

    10,000,000     3.50              

Exercised

    (430,000 )   0.90              

Expired

                     
                   

Outstanding at year ended June 30, 2012

    13,428,693   $ 2.94         1.08  
                   


Schedule of warrants outstanding and exercisable

Warrants outstanding and exercisable as of June 30, 2012

Exercise Price
  Outstanding
Number of
Shares
  Remaining Life   Exercisable
Number of
Shares
 

$0.90

    2,810,000     2 years     2,810,000  

$0.98

    10,833     2 years     10,833  

$1.58

    207,860     3 years     207,860  

$3.50

    10,000,000     Less than1 year      

$4.00

    400,000     2 years     400,000  
                 

 

    13,428,693           3,428,693  
                 

Warrants outstanding and exercisable as of June 30, 2011

Exercise Price
  Outstanding
Number of
Shares
  Remaining
Life
  Exercisable
Number of
Shares
 

$0.90

    3,240,000     3 years     3,240,000  

$0.98

    10,833     3 years     10,833  

$1.58

    207,860     4 years     207,860  

$4.00

    400,000     3 years     400,000  
                 

 

    3,858,693           3,858,693  
                 
Fiscal Year 2010 Warrants | Equity Purchase Transaction
 
Share-based Compensation Arrangement by Share-based Payment Award  
Schedule of significant assumptions used to calculate the fair market value of a warrant before and after modification of the warrant

 

 

 
  Before
Modification
  After
Modification
 

Risk-free interest rate

    2.63 %   2.63 %

Dividend yield

    0 %   0 %

Volatility factor

    127 %   127 %

Remaining term (years)

    5.49     5.49  

        

Fiscal Year 2010 Warrants | Convertible Debenture Transaction
 
Share-based Compensation Arrangement by Share-based Payment Award  
Schedule of significant assumptions used to calculate the fair market value of a warrant before and after modification of the warrant

 

 

 
  Before
Modification
  After
Modification
 

Risk-free interest rate

    2.63 %   2.63 %

Dividend yield

    0 %   0 %

Volatility factor

    125 %   125 %

Remaining term (years)

    5.80     5.80  

        

Fiscal Year 2010 Warrants | Equity Transaction
 
Share-based Compensation Arrangement by Share-based Payment Award  
Schedule of significant assumptions used to calculate the fair market value of a warrant before and after modification of the warrant

 

 

Risk-free interest rate

    2.14 %

Dividend yield

    0 %

Volatility factor

    118 %

Expected term (years)

    4.5  

        

Fiscal Year 2010 Warrants | Securities Purchase Agreement
 
Share-based Compensation Arrangement by Share-based Payment Award  
Schedule of significant assumptions used to calculate the fair market value of a warrant before and after modification of the warrant

 

 

Risk-free interest rate

    0.41 %   2.49 %

Dividend yield

    0 %   0 %

Volatility factor

    118 %   118 %

Remaining term

    1.5     5.5  

        

Stock options
 
Share-based Compensation Arrangement by Share-based Payment Award  
Schedule of information about options

 

 

 
  2012   2011   2010  

Number of options granted

    4,273,461     2,906,000     7,614,000  

Compensation expense recognized

  $ 5,024,825   $ 2,175,625   $ 1,578,792  

Compensation cost capitalized

    1,745,344     973,730      

Weighted average fair value of options outstanding

  $ 2.09   $ 1.85   $ 0.91  

        

Schedule of significant assumptions used to compute the fair market values of employee and director stock options granted

 

 


  2012   2011   2010  

Risk-free interest rate

    0.11 - 0.91 %   1.11 - 2.68 %   0.17 - 3.58 %

Dividend yield

    0 %   0 %   0 %

Volatility factor

    105 - 129 %   91 - 146 %   58 - 178 %

Expected life (years)

    0.25 - 3.25     0.9 - 6.0     0.23 - 5.0  

        

Summary of employee stock options issued and outstanding

 

 

 
  Options   Weighted
Average Share
Price
  Aggregate
intrinsic
value
  Weighted
average
remaining
contractual life
(years)
 

Outstanding at year ended June 30, 2009

    2,219,707   $ 3.27   $ 45,375     1.76  

Granted

    7,614,000     0.83              

Exercised

    (220,000 )   0.63              

Forfeited

    (130,000 )   2.05              

Expired

    (1,434,947 )   4.10              
                   

Outstanding at year ended June 30, 2010

    8,048,760   $ 0.91   $ 2,589,600     6.20  
                   

Granted

    2,906,520     4.15              

Exercised

    (858,613 )   1.10              

Forfeited

    (438,053 )   0.90              

Expired

    (383,760 )   2.24              
                   

Outstanding at year ended June 30, 2011

    9,274,854   $ 1.85   $ 23,558,086     5.65  
                   

Granted

    4,273,461     2.57              

Exercised

    (804,999 )   0.83              

Forfeited

    (248,000 )   5.51              
                   

Options outstanding at year ended June 30, 2012

    12,495,316   $ 2.09   $ 1,145,800     4.62  
                   

Options exercisable at year ended June 30, 2012

    4,697,261   $ 1.81   $ 498,925     4.47  
                   


Schedule of stock options outstanding and exercisable

Options outstanding and exercisable as of June 30, 2012

Exercise Price
  Outstanding
Number of
Shares
  Remaining Life   Exercisable
Number of Shares
 

$0.01 - 1.00

    40,000   1 year or less     40,000  

$0.01 - 1.00

    3,626,668   2 years     1,640,834  

$0.01 - 1.00

    1,843,461   5 years      

$1.01 - 2.00

    1,271,000   2 years     1,150,667  

$1.01 - 2.00

    30,000   5 years      

$1.01 - 2.00

    750,667   8 years     540,667  

$2.01 - 3.00

    77,000   5 years      

$2.01 - 3.00

    280,000   8 years     195,000  

$3.01 - 4.00

    990,000   4 years      

$3.01 - 4.00

    511,000   8 years     303,833  

$4.01 - 5.00

    1,183,000   4 years      

$4.01 - 5.00

    1,562,520   9 years     631,260  

$5.01 - 6.00

    100,000   1 year or less     100,000  

$5.01 - 6.00

    110,000   9 years     50,000  

$6.01 - 7.00

    30,000   9 years     15,000  

$7.01 - 8.00

    90,000   9 years     30,000  
               

 

    12,495,316         4,697,261  
               


Options outstanding and exercisable as of June 30, 2011

Exercise Price
  Outstanding
Number of
Shares
  Remaining Life   Exercisable
Number of Shares
 

$0.01 - 0.49

    85,000   1 year     85,000  

$0.01 - 0.49

    3,550,000   3 years     1,227,500  

$0.50 - 1.00

    60,000   1 year     60,000  

$0.50 - 1.00

    443,334   3 years     216,667  

$1.00 - 1.49

    720,000   3 years     640,000  

$1.00 - 1.49

    914,000   9 years     377,000  

$1.50 - 1.99

    551,000   3 years     260,333  

$2.00 - 3.00

    120,000   1 year or less     120,000  

$2.00 - 3.00

    280,000   9 years     140,000  

$3.00 - 4.00

    536,000   9 years     140,000  

$4.00 - 5.00

    1,585,520   9 years      

$5.00 - 6.00

    310,000   9 years      

$6.00 - 7.00

    30,000   9 years      

$7.00 - 8.00

    90,000   9 years      
               

 

    9,274,854         3,266,500  
               

        

Schedule of significant assumptions used to compute the fair market values of stock options classified as liability awards

 

 

 
  2012  

Risk-free interest rate

    0.42 %

Dividend yield

    0 %

Volatility factor

    129 %

Expected life (years)

    2.5 - 3.2