XML 18 R5.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statement of Stockholders' Equity - USD ($)
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Deficit [Member]
Other Comprehensive Loss [Member]
Balance at Jun. 30, 2017 $ 4,344,623 $ 23,883 $ 22,267,327 $ (17,875,858) $ (70,729)
Balance (in shares) at Jun. 30, 2017   23,883,145      
Fair value of vested stock options 176,983 $ 0 176,983 0 0
Fair value of vested restricted common stock 103,026 $ 287 102,739 0 0
Fair value of vested restricted common stock (in shares)   286,647      
Repurchase of common stock (39,672) $ (35) (39,637) 0 0
Repurchase of common stock (in shares)   (34,800)      
Modification cost of stock options 6,233 $ 0 6,233 0 0
Net loss for the period (772,965) 0 0 (772,965) 0
Foreign currency translation (8,951) 0 0 0 (8,951)
Balance at Sep. 30, 2017 3,809,277 $ 24,135 22,513,645 (18,648,823) (79,680)
Balance (in shares) at Sep. 30, 2017   24,134,992      
Balance at Jun. 30, 2017 4,344,623 $ 23,883 22,267,327 (17,875,858) (70,729)
Balance (in shares) at Jun. 30, 2017   23,883,145      
Net loss for the period (1,593,531)        
Foreign currency translation (23,051)        
Balance at Mar. 31, 2018 3,314,756 $ 23,980 22,853,945 (19,469,389) (93,780)
Balance (in shares) at Mar. 31, 2018   23,980,383      
Balance at Jun. 30, 2017 4,344,623 $ 23,883 22,267,327 (17,875,858) (70,729)
Balance (in shares) at Jun. 30, 2017   23,883,145      
Balance at Jun. 30, 2018 3,279,402 $ 24,017 22,904,691 (19,554,599) (94,707)
Balance (in shares) at Jun. 30, 2018   24,016,999      
Balance at Sep. 30, 2017 3,809,277 $ 24,135 22,513,645 (18,648,823) (79,680)
Balance (in shares) at Sep. 30, 2017   24,134,992      
Fair value of vested stock options 212,253 $ 0 212,253 0 0
Fair value of vested restricted common stock 102,313 $ 52 102,261 0 0
Fair value of vested restricted common stock (in shares)   51,655      
Repurchase of common stock (63,283) $ (52) (63,231) 0 0
Repurchase of common stock (in shares)   (52,300)      
Common stock issued upon exercise of warrants 0 $ 13 (13) 0 0
Common stock issued upon exercise of warrants (in shares)   13,235      
Net loss for the period (624,580) $ 0 0 (624,580) 0
Foreign currency translation (6,715) 0 0 0 (6,715)
Balance at Dec. 31, 2017 3,429,265 $ 24,148 22,764,915 (19,273,403) (86,395)
Balance (in shares) at Dec. 31, 2017   24,147,582      
Fair value of vested stock options 49,632 $ 0 49,632 0 0
Fair value of vested restricted common stock 64,708 $ 48 64,660 0 0
Fair value of vested restricted common stock (in shares)   48,305      
Forfeited restricted common stock 0 $ (214) 214 0 0
Forfeited restricted common stock (in shares)   (214,324)      
Repurchase of common stock (25,478) $ (20) (25,458) 0 0
Repurchase of common stock (in shares)   (19,750)      
Common stock issued upon exercise of warrants 0 $ 18 (18) 0 0
Common stock issued upon exercise of warrants (in shares)   18,570      
Net loss for the period (195,986) $ 0 0 (195,986) 0
Foreign currency translation (7,385) 0 0 0 (7,385)
Balance at Mar. 31, 2018 3,314,756 $ 23,980 22,853,945 (19,469,389) (93,780)
Balance (in shares) at Mar. 31, 2018   23,980,383      
Balance at Jun. 30, 2018 3,279,402 $ 24,017 22,904,691 (19,554,599) (94,707)
Balance (in shares) at Jun. 30, 2018   24,016,999      
Fair value of vested stock options 39,648 $ 0 39,648 0 0
Fair value of vested restricted common stock 76,261 $ 130 76,131 0 0
Fair value of vested restricted common stock (in shares)   130,127      
Repurchase of common stock (75,200) $ (34) (75,166) 0 0
Repurchase of common stock (in shares)   (34,200)      
Common stock issued upon exercise of stock options 0 $ 4 (4) 0 0
Common stock issued upon exercise of stock options (in shares)   3,750      
Common stock issued upon exercise of warrants 0 $ 39 (39) 0 0
Common stock issued upon exercise of warrants (in shares)   39,000      
Net loss for the period (177,888) $ 0 0 (177,888) 0
Foreign currency translation (4,370) 0 0 0 (4,370)
Balance at Sep. 30, 2018 3,137,853 $ 24,156 22,945,261 (19,732,487) (99,077)
Balance (in shares) at Sep. 30, 2018   24,155,676      
Balance at Jun. 30, 2018 $ 3,279,402 $ 24,017 22,904,691 (19,554,599) (94,707)
Balance (in shares) at Jun. 30, 2018   24,016,999      
Common stock issued upon exercise of stock options (in shares) 198,500        
Net loss for the period $ (888,105)        
Foreign currency translation (11,254)        
Balance at Mar. 31, 2019 2,921,114 $ 24,231 23,445,548 (20,442,704) (105,961)
Balance (in shares) at Mar. 31, 2019   24,230,661      
Balance at Sep. 30, 2018 3,137,853 $ 24,156 22,945,261 (19,732,487) (99,077)
Balance (in shares) at Sep. 30, 2018   24,155,676      
Fair value of vested stock options 375,795 $ 0 375,795 0 0
Fair value of vested restricted common stock 77,493 $ 20 77,473 0 0
Fair value of vested restricted common stock (in shares)   20,087      
Repurchase of common stock (38,078) $ (16) (38,062) 0 0
Repurchase of common stock (in shares)   (15,800)      
Common stock issued upon exercise of stock options 0 $ 79 (79) 0 0
Common stock issued upon exercise of stock options (in shares)   79,050      
Net loss for the period (592,537) $ 0 0 (592,537) 0
Foreign currency translation (1,668) 0 0 0 (1,668)
Balance at Dec. 31, 2018 2,958,858 $ 24,239 23,360,388 (20,325,024) (100,745)
Balance (in shares) at Dec. 31, 2018   24,239,013      
Fair value of vested stock options 55,795 $ 0 55,795 0 0
Fair value of vested restricted common stock 75,277 $ 12 75,265 0 0
Fair value of vested restricted common stock (in shares)   12,148      
Repurchase of common stock (45,920) $ (20) (45,900) 0 0
Repurchase of common stock (in shares)   (20,500)      
Net loss for the period (117,680) $ 0 0 (117,680) 0
Foreign currency translation (5,216) 0 0 0 (5,216)
Balance at Mar. 31, 2019 $ 2,921,114 $ 24,231 $ 23,445,548 $ (20,442,704) $ (105,961)
Balance (in shares) at Mar. 31, 2019   24,230,661