XML 37 R22.htm IDEA: XBRL DOCUMENT
v3.25.2

Note 13 - Stockholders Equity | 12 Months Ended
--- | ---
Jun. 30, 2025
Notes to Financial Statements |
Equity [Text Block] |
NOTE 13. | STOCKHOLDERS EQUITY
Officers and Directors Stock Compensation Effective October 2018, the Board of Directors approved the following compensation for directors who are not employed by the Company:
| ● | Annual compensation of $75,000 payable at the rate of $18,750 per quarter. The Company has the right to pay this amount in the form of cash or shares of the Company’s Common Stock.
| ● | Upon appointment, outside independent directors receive a grant of $150,000 payable in shares of the Company’s restricted Common Stock calculated based on the market value of the shares of Common Stock on the date of grant. The shares vest ratably over a five-year period.
| ● | Reimbursement of all travel expense related to performance of Directors’ duties on behalf of the Company.
Officers, Key Employees, Consultants and Directors Stock Compensation In January 2013, the Board of Directors approved the Second Amended and Restated 2011 Stock Plan (the “Amended 2011 Plan”), which Amended 2011 Plan was approved by shareholders on March 29, 2013. Under the terms of the Amended 2011 Plan, all employees, consultants and directors of the Company are eligible to participate. The maximum aggregate number of shares of Common Stock that may be granted under the Amended 2011 Plan is 675,000 shares. The Company’s Amended 2011 Plan terminated on April 1, 2023, and no new awards were granted under the 2011 Plan thereafter. Awards outstanding under the 2011 Plan remain subject to the 2011 Plan. Any shares subject to outstanding awards under the 2011 Plan that subsequently expire, terminate, or are surrendered or forfeited for any reason without issuance of shares will automatically become available for issuance under the 2023 Plan, as defined below. In August 2023, our Board of Directors approved the 2023 Omnibus Equity Incentive Plan (the “2023 Plan”), which plan was approved by shareholders on November 20, 2023. Under the terms of the 2023 Plan, all employees, consultants and directors of the Company are eligible to participate. The maximum aggregate number of shares of Common Stock that may be granted under the 2023 Plan is 400,000 shares. A Committee of independent members of the Company’s Board of Directors administers the 2023 Plan. In August 2023, our Board of Directors approved the 2023 Employee Stock Purchase Plan (the “2023 ESPP”), which plan was approved by shareholders on November 20, 2023. Under the terms of the 2023 ESPP, all full- and part-time employees of the Company are eligible to participate. The maximum aggregate number of shares of Common Stock that may be granted under the 2023 ESPP is 50,000 shares. A Committee of independent members of the Company’s Board of Directors administers the 2023 ESPP. The Company issued 11,126 and 18,978 shares to its directors during the years ended June 30, 2025 and 2024, respectively, under the 2023 Plan. The Company issued 27,295 and 64,266 shares to employees and consultants during the years ended June 30, 2025 and 2024, respectively, under the 2023 Plan. The Company issued 10,260 and 19,635 shares to its employees during the years ended June 30, 2025 and 2024, respectively, under its 2023 ESPP. The Company holds no treasury stock. Vested and issued shares under the 2023 Plan for the fiscal year ending June 30, 2025 and June 30, 2024 totaling 32,245 and 69,437, respectively, are included in the roll-forward of restricted stock units below. Restricted Stock Units
|  |  |  |  |  | Weighted |
|  |  |  |  |  | Average |
|  | Restricted |  |  | Grant Date |
|  | Stock |  |  | Fair Value |
|  | Units |  |  | ($/share) |
Outstanding at July 1, 2023 |  |  | 907,451 |  |  |  | 5.30 |
Granted |  |  | 15,130 |  |  |  | 10.55 |
Vested and issued |  |  | (69,437 | ) |  |  | 5.53 |
Forfeited |  |  | - |  |  |  | - |
Outstanding at June 30, 2024 |  |  | 853,144 |  |  |  | 5.37 |
Granted |  |  | 6,368 |  |  |  | 18.87 |
Vested and issued |  |  | (31,989 | ) |  |  | 6.78 |
Forfeited |  |  | - |  |  |  | - |
Outstanding at June 30, 2025 |  |  | 827,523 |  |  |  | 5.45 |
The number of restricted stock units outstanding at June 30, 2025 includes 2,483 units that have vested but for which shares of Common Stock had not yet been issued pursuant to the terms of the agreement. As of June 30, 2025, there was approximately $4.5 million of unrecognized stock-based compensation obligations under our equity compensation plans. The stock-based compensation obligation is in connection with certain employment agreements which have a deferral option at the Board’s discretion. At the end of the deferral period, the stock-based compensation expense associated with the obligation is expected to be recognized on a straight-line basis over a period of three years. Warrants Outstanding warrants were issued in connection with private placements of the Company’s Common Stock and with the restructuring of the Series B Preferred that occurred in March of 2018. The following table summarizes information about fixed stock warrants outstanding at June 30, 2025:
Warrants Outstanding |  |  | Warrants Exercisable |
at June 30, 2025 |  |  | at June 30, 2025 |
Range of |  |  |  |  |  |  | Weighted average |  |  | Weighted |  |  |  |  |  |  | Weighted |
exercise |  |  | Number |  |  | remaining contractual |  |  | average |  |  | Number |  |  | average |
prices |  |  | Outstanding |  |  | life (years) |  |  | exercise price |  |  | exercisable |  |  | exercise price |
$ | 4.00 |  |  |  | 1,085,068 |  |  |  | 0.60 |  |  | $ | 4.00 |  |  |  | 1,085,068 |  |  | $ | 4.00 |
$ | 10.00 |  |  |  | 15,825 |  |  |  | 0.57 |  |  | $ | 10.00 |  |  |  | 15,825 |  |  | $ | 10.00 |
|  |  |  |  | 1,100,893 |  |  |  | 0.60 |  |  | $ | 4.09 |  |  |  | 1,100,893 |  |  | $ | 4.09 |
Preferred Stock The Company’s articles of incorporation currently authorizes the issuance of up to 30,000,000 shares of ‘blank check’ preferred stock, par value $0.01 (“Preferred Stock”) with designations, rights, and preferences as may be determined from time to time by the Company’s Board of Directors, of which 700,000 shares are currently designated as Series B Preferred Stock (“Series B Preferred”). Series B Preferred Stock pay dividends at a rate of 7% per annum if paid by the Company in cash, or 9% if paid by the Company by the issuance of additional shares of Series B Preferred. Previously, 550,000 shares were designated as Series B-1 Preferred Stock ("Series B-1 Preferred"), which Series B-1 Preferred designation was withdrawn in December 2024. Preferred Redemption Section 5 of the Company’s Fourth Amended and Restated Certificate of Designation of the Relative Rights, Powers and Preferences of the Series B Preferred Stock, as amended (the “Series B COD”) and Section 4 of the First Amended and Restated Certificate of Designation of the Relative Rights, Powers and Preferences of the Series B-1 Preferred Stock, as amended (the "Series B-1 COD") provides the Company’s Board of Directors with the right to redeem any or all of the outstanding shares of the Company’s Series B Preferred or Series B-1 Preferred, respectively, for a cash payment of $10.70 per share plus accrued and unpaid dividends at any time upon providing the holders of Series B Preferred or Series B-1 Preferred at least ten days written notice that sets forth the date on which the redemption will occur (the “Redemption Notice”). On August 29, 2023, the Board approved the redemption and retirement of its Series B Preferred and Series B-1 Preferred for their stated value, or $10.70 for each share of Preferred Stock, resulting in an aggregate purchase price of $8,964,214 (the “Preferred Redemption”). The Preferred Redemption is to occur over a three-year period beginning August 29, 2023. During the year ended June 30, 2025, 280,372 shares of Series B Preferred were redeemed. The following table provides information about the redemption and retirement of the Series B Preferred during the years ended June 30, 2025 and 2024:
|  | Series B Preferred |
|  |  |  |  |  |  |  |  |  | Dollars |  |  | Remaining |
|  |  |  |  |  |  |  |  |  | Expended |  |  | Amount |
|  | Total |  |  |  |  |  |  | by Period |  |  | Available |
|  | Number of |  |  |  |  |  |  | under the |  |  | for Future |
|  | Shares |  |  | Price Paid |  |  | Preferred |  |  | Preferred |
Period (1) |  | Redeemed |  |  | Per Share |  |  | Redemption |  |  | Redemption |
July 1, 2023 – September 30, 2023: |  |  | - |  |  | $ | 10.70 |  |  | $ | - |  |  | $ | 6,691,513 |
October 1, 2023 – December 31, 2023: |  |  | - |  |  | $ | 10.70 |  |  | $ | - |  |  | $ | 6,691,513 |
January 1, 2024 – March 31, 2024: |  |  | - |  |  | $ | 10.70 |  |  | $ | - |  |  | $ | 6,691,513 |
April 1, 2024 – June 30, 2024: |  |  | 8,905 |  |  | $ | 10.70 |  |  | $ | 95,284 |  |  | $ | 6,596,229 |
Total |  |  | 8,905 |  |  |  |  |  |  | $ | 95,284 |  |  | $ | 6,596,229 |
July 1, 2024 – September 30, 2024: |  |  | 70,093 |  |  | $ | 10.70 |  |  | $ | 749,995 |  |  | $ | 5,846,234 |
October 1, 2024 – December 31, 2024: |  |  | 70,093 |  |  | $ | 10.70 |  |  | $ | 749,995 |  |  | $ | 5,096,239 |
January 1, 2025 – March 31, 2025: |  |  | 70,093 |  |  | $ | 10.70 |  |  | $ | 749,995 |  |  | $ | 4,346,244 |
April 1, 2025 – June 30, 2025: |  |  | 70,093 |  |  | $ | 10.70 |  |  | $ | 749,995 |  |  | $ | 3,596,249 |
Total |  |  | 280,372 |  |  |  |  |  |  | $ | 2,999,980 |  |  | $ | 3,596,249 |
(1) | We close our books and records on the last calendar day of each month to align our financial closing with our business processes.
The full redemption of the Series B-1 Preferred was completed during fiscal 2024. On December 9, 2024, the Company filed a Withdrawal of Certificate of Designation with the Secretary of State of the State of Nevada and terminated the designation of the Series B-1 Preferred. The following table provides information about the redemption and retirement of the Series B-1 Preferred during the year ended June 30, 2024:
|  | Series B-1 Preferred |
|  |  |  |  |  |  |  |  |  | Dollars |  |  | Remaining |
|  |  |  |  |  |  |  |  |  | Expended |  |  | Amount |
|  | Total |  |  |  |  |  |  | by Period |  |  | Available |
|  | Number of |  |  |  |  |  |  | under the |  |  | for Future |
|  | Shares |  |  | Price Paid |  |  | Preferred |  |  | Preferred |
Period (1) |  | Redeemed |  |  | Per Share |  |  | Redemption |  |  | Redemption |
July 1, 2023 – September 30, 2023: |  |  | - |  |  | $ | 10.70 |  |  | $ | - |  |  |  |  |
October 1, 2023 – December 31, 2023: |  |  | 70,093 |  |  | $ | 10.70 |  |  | $ | 749,995 |  |  | $ | 1,522,706 |
January 1, 2024 – March 31, 2024: |  |  | 70,093 |  |  | $ | 10.70 |  |  | $ | 749,995 |  |  | $ | 772,711 |
April 1, 2024 – June 30, 2024: |  |  | 72,216 |  |  | $ | 10.70 |  |  | $ | 772,711 |  |  | $ | - |
Total |  |  | 212,402 |  |  |  |  |  |  | $ | 2,272,701 |  |  | $ | - |
(1) | We close our books and records on the last calendar day of each month to align our financial closing with our business processes.
As of June 30, 2025, a total of 336,098 shares of Series B Preferred were issued and outstanding. Since inception, a total of 501,679 Preferred shares at the redemption price of $10.70 per share have been redeemed for a total of $5,367,965. Share Repurchase Program On May 9, 2019, our Board of Directors approved the repurchase of up to $4.0 million in shares of our Common Stock, which repurchases may be made in privately negotiated transactions or in the open market at prices per share not exceeding the then-current market prices (the “Share Repurchase Program”). Under the Share Repurchase Program, management has discretion to determine the dollar amount of shares to be repurchased and the timing of any repurchases in compliance with applicable laws and regulations, including Rule 10b-18 of the Exchange Act. On March 17, 2020, the Board, given the extreme uncertainty due to COVID-19 at the time, suspended the Share Repurchase Program. On May 18, 2021, our Board of Directors resumed its Share Repurchase Program, and increased the number of shares of Common Stock available to repurchase under the Share Repurchase Program by an additional $4 million. On August 31, 2021, our Board of Directors approved a further increase by an additional $4.0 million. On May 10, 2022, our Board of Directors approved an increase of $9.0 million, resulting in a total approved for repurchase through the Share Repurchase Program of $21.0 million in shares of Common Stock as of June 30, 2025. Since inception of the Share Repurchase Program June 30, 2025, 2,131,384 shares of Common Stock have been repurchased at an average purchase price of $6.20, and $7,792,173 remains available to repurchase under the current Share Repurchase Program as of June 30, 2025. From time-to-time, our Board of Directors may authorize further increases to our Share Repurchase Program. The Share Repurchase Program may also be further suspended for periods of time or discontinued at any time, at the Board’s discretion. The following table provides information about repurchases of our Common Stock registered pursuant to Section 12 of the Exchange Act, during the years ended June 30, 2025 and 2024:
|  |  |  |  |  |  |  |  |  |  |  |  |  | Remaining |
|  |  |  |  |  |  |  |  |  |  |  |  |  | Amount |
|  |  |  |  |  |  |  |  |  |  |  |  |  | Available for |
|  |  |  |  |  |  |  |  |  | Dollars |  |  | Future |
|  | Total |  |  |  |  |  |  | Expended |  |  | Share |
|  | Number |  |  |  |  |  |  | by Period |  |  | Repurchases |
|  | of Shares |  |  | Average |  |  | Under the |  |  | Under the |
|  | Purchased |  |  | Price Paid |  |  | Plans or |  |  | Plans or |
Period (1) |  | by Period |  |  | Per Share |  |  | Programs |  |  | Programs |
Year Ended June 30, 2024: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
July 1, 2023 – September 30, 2023 |  |  | 155,025 |  |  | $ | 8.53 |  |  | $ | 1,322,082 |  |  | $ | 8,185,698 |
October 1, 2023 – December 31, 2023 |  |  | 22,012 |  |  | $ | 8.79 |  |  | $ | 193,492 |  |  | $ | 7,992,206 |
January 1, 2024 – March 31, 2024 |  |  | - |  |  | $ | - |  |  | $ | - |  |  | $ | 7,992,206 |
April 1, 2024 – June 30, 2024 |  |  | - |  |  | $ | - |  |  | $ | - |  |  | $ | 7,992,206 |
Year Ended June 30, 2025: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
July 1, 2024 – September 30, 2024 |  |  | - |  |  | $ | - |  |  | $ | - |  |  | $ | 7,992,206 |
October 1, 2024 – December 31, 2024 |  |  | 4,074 |  |  | $ | 24.55 |  |  | $ | 100,016 |  |  | $ | 7,892,190 |
January 1, 2025 – March 31, 2025 |  |  | - |  |  | $ | - |  |  | $ | - |  |  | $ | 7,892,190 |
April 1, 2025 – June 30, 2025 |  |  | 4,607 |  |  | $ | 21.71 |  |  | $ | 100,017 |  |  | $ | 7,792,173 |
(1) We close our books and records on the last calendar day of each month to align our financial closing with our business processes.

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

X
- Definition The entire disclosure for equity. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8A -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-8A Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 505 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478448/946-505-50-6 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480237/815-40-50-6 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/505/tableOfContent Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14 Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14 Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 16 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-16 Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18 Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18 Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18 + Details
Name: | us-gaap_StockholdersEquityNoteDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration