XML 84 R19.htm IDEA: XBRL DOCUMENT v3.25.1

Stock-Based Compensation (Tables)

6 Months Ended

12 Months Ended

Dec. 31, 2024

Jun. 30, 2024

Stock-Based Compensation [Abstract]

Schedule of Restricted Stock Awards

The following is a schedule summarizing restricted stock awards for the periods indicated:

		December 31, 2024
		Three Months Ended								Six Months Ended
		Number of Shares				Weighted Average Grant Date Fair Value per Price				Number of Shares				Weighted Average Grant Date Fair Value per Price
Beginning balance			6,923			$	1.90				10,597			$	1.90
Issued			-				-				-				-
Vested			(3,674	)			1.90				(7,348	)			1.90
Forfeited			-				-				-				-
Ending balance			3,249			$	1.90				3,249			$	1.90

		December 31, 2023
		Three Months Ended								Six Months Ended
		Number of Shares				Weighted Average Grant Date Fair Value per Price				Number of Shares				Weighted Average Grant Date Fair Value per Price
Beginning balance			21,619			$	1.90				75,293			$	1.97
Issued			-				-				-				-
Vested			(3,675	)			1.90				(57,349	)			1.99
Forfeited			-				-				-				-
Ending balance			17,944			$	1.90				17,944			$	1.90

The following is a schedule summarizing restricted stock awards for the periods indicated:

		Number of Shares				Weighted Average  Grant Date  Fair Value  Per Share
Outstanding at July 1, 2022			344,426			$	1.90
Granted			150,000				2.00
Vested			(419,133	)			1.92
Forfeited			-				-
Outstanding at June 30, 2023			75,293			$	1.97
Granted			-				-
Vested			(64,696	)			1.98
Forfeited			-				-
Outstanding at June 30, 2024			10,597			$	1.90

Schedule of Estimates Fair Value of Each Option Award

The Company estimates the fair value of each option award using the Black-Scholes option-pricing model. The Company used the following assumptions for to estimate the fair value of stock options for the period presented:

		Six Months Ended December 31,
		2024				2023
Weighted-average fair value		$	1.89			$	2.48
Expected volatility			113.9% - 122.4	%			104.9% - 106.6	%
Expected term			1.0 years - 5.3 years				5.0 years - 6.2 years
Dividend yield			0.00	%			0.00	%
Risk-free interest rate			3.87% - 4.31	%			3.94% - 4.92	%

The Company estimates the fair value of each option award using the Black-Scholes option-pricing model. The Company used the following assumptions for to estimate the fair value of stock options for the period presented:

		Year Ended June 30,
		2024				2023
Weighted-average fair value		$	2.52			$	2.45
Expected volatility			105% - 114	%			100% - 134	%
Expected term			5.0 years - 6.2 years				5.0 years - 7.0 years
Dividend yield			0.00	%			0.00	%
Risk-free interest rate			3.94% - 4.92	%			1.26% - 4.24	%

Schedule of Stock Option Activity

The following is a schedule summarizing stock option activities for the periods presented:

		Number of Options				Weighted Average Exercise Price				Aggregate Intrinsic Value (1)
Outstanding at October 1, 2024			1,056,487			$	2.42			$	794,863
Granted			54,000				3.12
Exercised			(155,666	)			2.11
Expired/forfeited			-				-
Outstanding at December 31, 2024			954,821			$	2.51			$	4,908,085
Exercisable at December 31, 2024			665,348			$	2.44			$	3,469,609
Outstanding at October 1, 2023			995,500			$	2.33			$	965,500
Granted			7,000				2.90
Exercised			-				-
Expired/forfeited			(41,375	)			2.09
Outstanding at December 31, 2023			961,125			$	2.35			$	566,485
Exercisable at December 31, 2023			481,560			$	2.20			$	350,521

(1) Represents the excess of the fair value on the last day of period (which was $7.65 and $2.90 as of December 31, 2024 and 2023, respectively) over the exercise price, multiplied by the number of options.

		Number of Options				Weighted Average Exercise Price				Aggregate Intrinsic Value (1)
Outstanding at July 1, 2024			1,068,000			$	2.41			$	1,257,520
Granted			66,000				3.12
Exercised			(155,666	)			2.11
Expired/forfeited			(23,959	)			2.39
Outstanding at December 31, 2024			954,821			$	2.51			$	4,908,085
Exercisable at December 31, 2024			665,348			$	2.44			$	3,469,609
Outstanding at July 1, 2023			1,034,000			$	2.31			$	639,775
Granted			13,500				3.11
Exercised			-				-
Expired/forfeited			(86,375	)			2.04
Outstanding at December 31, 2023			961,125			$	2.35			$	566,485
Exercisable at December 31, 2023			481,560			$	2.20			$	350,521

The following is a schedule summarizing stock option activities for the periods presented:

		Number of Options				Weighted Average Exercise Price				Aggregate Intrinsic Value (1)
Outstanding at July 1, 2023			1,034,000			$	2.31			$	639,775
Granted			120,821				3.01
Exercised			-				-
Expired/cancelled			(201,000	)			2.08
Outstanding at June 30, 2024			953,821			$	2.45			$	1,087,178
Exercisable at June 30, 2024			550,116			$	2.36			$	673,901

(1) Represents the excess of the fair value on the last day of period (which was $3.59 as of June 30, 2024) over the exercise price, multiplied by the number of options.

		Number of Options				Weighted Average Exercise Price				Aggregate Intrinsic Value (1)
Outstanding at July 1, 2022			817,750			$	2.00			$	-
Granted			471,250				2.68
Exercised			-				-
Expired/cancelled			(255,000	)			2.00
Outstanding at June 30, 2023			1,034,000			$	2.31			$	639,775
Exercisable at June 30, 2023			360,060			$	2.05			$	309,248

(1) Represents the excess of the fair value on the last day of period (which was $2.90 as of June 30, 2023) over the exercise price, multiplied by the number of options.

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 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 for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, 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)(1)
-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_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
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