XML 98 R33.htm IDEA: XBRL DOCUMENT v3.25.1
Stock-Based Compensation - Schedule of Stock Option Activity (Details) - USD ($)
 3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Schedule of Stock Option Activity [Abstract]            
Number of Options, Beginning balance 1,056,487 995,500 1,068,000 1,034,000 1,034,000 817,750
Weighted Average Exercise Price, Beginning balance $ 2.42 $ 2.33 $ 2.41 $ 2.31 $ 2.31 $ 2
Aggregate Intrinsic Value, Beginning balance $ 794,863 [1] $ 965,500 [1] $ 1,257,520 [1] $ 639,775 [1],[2],[3] $ 639,775 [1],[2],[3] [2]
Number of Options, Granted 54,000 7,000 66,000 13,500 120,821 471,250
Weighted Average Exercise Price, Granted $ 3.12 $ 2.9 $ 3.12 $ 3.11 $ 3.01 $ 2.68
Number of Options, Exercised (155,666) (155,666)
Weighted Average Exercise Price, Exercised $ 2.11 $ 2.11
Number of Options, Expired/cancelled (41,375) (23,959) (86,375) (201,000) (255,000)
Weighted Average Exercise Price, Expired/cancelled $ 2.09 $ 2.39 $ 2.04 $ 2.08 $ 2
Number of Options, Ending balance 954,821 961,125 954,821 961,125 1,068,000 1,034,000
Weighted Average Exercise Price, Ending balance $ 2.51 $ 2.35 $ 2.51 $ 2.35 $ 2.41 $ 2.31
Aggregate Intrinsic Value, Ending balance [1] $ 4,908,085 $ 566,485 $ 4,908,085 $ 566,485 $ 1,257,520 $ 639,775 [2],[3]
Number of Options, Exercisable 665,348 481,560 665,348 481,560 550,116 360,060
Weighted Average Exercise Price, Exercisable $ 2.44 $ 2.2 $ 2.44 $ 2.2 $ 2.36 $ 2.05
Aggregate Intrinsic Value, Exercisable $ 3,469,609 [1] $ 350,521 [1] $ 3,469,609 [1] $ 350,521 [1] $ 673,901 [3] $ 309,248 [2]
[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.
[2] 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.
[3] 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.