XML 50 R35.htm IDEA: XBRL DOCUMENT
v3.25.2

Compensatory Equity Incentive Plan and Other Equity Incentives (Tables) | 12 Months Ended
--- | ---
Jun. 30, 2025
Compensatory Equity Incentive Plan and Other Equity Incentives |
Schedule of stock-based compensation expense including Stock Options, RSA, RSU |
Fiscal Year Ending: |  | Stock Options |  |  | RSAs |  |  | RSUs |  |  | Total |
June 30, 2026 |  | $ | 178,586 |  |  | $ | 103,709 |  |  | $ | 470,951 |  |  | $ | 753,246 |
June 30, 2027 |  |  | 178,586 |  |  |  | 49,346 |  |  |  | 110,083 |  |  |  | 338,015 |
June 30, 2028 |  |  | 146,784 |  |  |  | - |  |  |  | 18,252 |  |  |  | 165,036 |
|  | $ | 503,956 |  |  | $ | 153,055 |  |  | $ | 599,286 |  |  | $ | 1,256,297 |
Schedule of share based compensation award plans |
Equity Compensation Arrangement |  | Award Shares Authorized |  |  | Outstanding at June 30, 2025 |  |  | Available for Issuance at June 30, 2025 |
SICP (or Omnibus Plan) |  |  | 11,215,625 |  |  |  | 1,923,484 |  |  |  | 4,184,925 |
2025 ESPP |  |  | 400,000 |  |  |  | — |  |  |  | 400,000 |
|  |  | 11,615,625 |  |  |  | 1,923,484 |  |  |  | 4,584,925 |
Schedule of stock options fair value assumptions |
|  | Year Ended June 30, |
|  | 2025 |  |  | 2024 |
Weighted-average expected volatility |  |  | 74.0 | % |  |  | 74.0 | %
Dividend yields |  |  | 0 | % |  |  | 0 | %
Weighted-average risk-free interest rate |  |  | 4.09 | % |  |  | 3.98 | %
Weighted-average expected term, in years |  |  | 7.50 |  |  |  | 7.49 |
Schedule of share-based payment awards activity |
|  | Stock Options |  |  | Restricted Stock Units (RSUs) |  |  | Restricted Stock Awards (RSAs) |
|  |  |  |  | Weighted- |  |  | Weighted- |  |  |  |  |  | Weighted- |  |  |  |  |  | Weighted- |
|  |  |  |  | Average |  |  | Average |  |  |  |  |  | Average |  |  |  |  |  | Average |
|  |  |  |  | Exercise |  |  | Remaining |  |  |  |  |  | Remaining |  |  |  |  |  | Remaining |
|  | Shares |  |  | Price |  |  | Contract |  |  | Shares |  |  | Contract |  |  | Shares |  |  | Contract |
June 30, 2023 |  |  | 534,462 |  |  | $ | 2.03 |  |  |  | 6.1 |  |  |  | 1,596,222 |  |  |  | 1.1 |  |  |  | 101,733 |  |  |  | 0.7 |
Granted |  |  | 28,736 |  |  | $ | 1.74 |  |  |  |  |  |  |  | 543,305 |  |  |  |  |  |  |  | 270,070 |  |  |  |  |
Exercised |  |  | (3,000 | ) |  | $ | 1.38 |  |  |  |  |  |  |  | (843,246 | ) |  |  |  |  |  |  | (191,007 | ) |  |  |  |
Cancelled/Forfeited |  |  | (6,509 | ) |  | $ | 1.45 |  |  |  |  |  |  |  | (46,149 | ) |  |  |  |  |  |  | (19,256 | ) |  |  |  |
June 30, 2024 |  |  | 553,689 |  |  | $ | 2.02 |  |  |  | 5.4 |  |  |  | 1,250,132 |  |  |  | 0.8 |  |  |  | 161,540 |  |  |  | 1.5 |
Granted |  |  | 347,959 |  |  | $ | 2.23 |  |  |  |  |  |  |  | 234,615 |  |  |  |  |  |  |  | 182,352 |  |  |  |  |
Exercised |  |  | (133,078 | ) |  | $ | 1.97 |  |  |  |  |  |  |  | (365,199 | ) |  |  |  |  |  |  | (221,980 | ) |  |  |  |
Cancelled/Forfeited |  |  | (47,951 | ) |  | $ | 2.47 |  |  |  |  |  |  |  | (38,595 | ) |  |  |  |  |  |  | - |  |  |  |  |
June 30, 2025 |  |  | 720,619 |  |  | $ | 2.10 |  |  |  | 7.2 |  |  |  | 1,080,953 |  |  |  | 0.6 |  |  |  | 121,912 |  |  |  | 1.2 |
Awards exercisable/ |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
vested as of |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
June 30, 2025 |  |  | 372,660 |  |  | $ | 1.98 |  |  |  | 4.8 |  |  |  | 718,739 |  |  |  | - |  |  |  | - |  |  |  | - |
Awards unexercisable/ unvested as of |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
June 30, 2025 |  |  | 347,959 |  |  | $ | 2.23 |  |  |  | 9.8 |  |  |  | 362,214 |  |  |  | 0.6 |  |  |  | 121,912 |  |  |  | 1.2 |
|  |  | 720,619 |  |  |  |  |  |  |  |  |  |  |  | 1,080,953 |  |  |  |  |  |  |  | 121,912 |  |  |  |  |
Schedule of share-based payment awards exercised and vested |
|  | Year Ended June 30, |
|  | 2025 |  |  | 2024 |
Intrinsic Value - Exercised |  |  |  |  |  |
Stock Options |  | $ | 216,473 |  |  | $ | 720 |
RSUs |  |  | 831,188 |  |  |  | 1,051,976 |
RSAs |  |  | 436,439 |  |  |  | 243,231 |
Fair Value - Vested |  |  |  |  |  |  |  |
Stock Options |  | $ | 42,938 |  |  | $ | 124,744 |
RSUs |  |  | 1,280,694 |  |  |  | 660,449 |
RSAs |  |  | 419,928 |  |  |  | 243,223 |
|  | As of June 30, |
|  | 2025 |  |  | 2024 |
Stock Options |  | $ | 409,082 |  |  | $ | - |
RSUs |  |  | 2,213,716 |  |  |  | 740,062 |
Schedule of total stock-based compensation expense included in the consolidated statements of comprehensive income |
|  | Year Ended June 30, |
|  | 2025 |  |  | 2024 |
Stock options |  | $ | 67,486 |  |  | $ | 94,124 |
RSAs |  |  | 439,667 |  |  |  | 260,322 |
RSUs |  |  | 536,311 |  |  |  | 664,577 |
Total |  | $ | 1,043,464 |  |  | $ | 1,019,023 |

X
- References No definition available. + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of share-based payment arrangement. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_DisclosureOfShareBasedCompensationArrangementsByShareBasedPaymentAwardTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of allocation of amount expensed and capitalized for award under share-based payment arrangement to statement of income or comprehensive income and statement of financial position. Includes, but is not limited to, corresponding line item in financial statement. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfEmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of activity for award under share-based payment arrangement. Includes, but is not limited to, outstanding award at beginning and end of year, granted, exercised, forfeited, and weighted-average grant date fair value. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfSharebasedCompensationRestrictedStockAndRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration